Executive Summary
Falling prices of solar panels and rising electricity rates have profoundly changed the economics of solar power. In India, solar photovoltaic electricity has reached a tipping point as the return on investment has become very attractive for many applications. It has become extremely economical to install rooftop solar panels with net-metering. This has the potential to start a revolution where most buildings in cities will install solar panels to generate electricity. This change can potentially happen faster than the proliferation of television and the Internet.
Introduction
Most states in India now allow net-metering. It is now possible for a home, housing-society, commercial establishment, or an industrial unit to feed power to the grid and get paid for it. A net-metering system will charge the consumer only for the net consumption of electricity. For instance, a home can feed power to the grid during day-time when household requirement for electricity is low and consume power from grid during evening and night when solar generation is zero. The consumer gets charged only for the consumption that is more than the energy delivered to the grid. This blog-post presents calculations to prove that it is much better to invest in solar power than a bank deposit or a debt mutual fund. Such an attractive investment option can result in a rapid change in the way electricity is generated in the country from a completely centralised generation to a more distributed generation architecture.
Calculation for Return on Investment (ROI) for Solar Power
System Sizes and Cost
The investment in a roof-top solar, grid-connected PV system is expressed in terms of Rupees per kilowatt (₹/kW). These rooftop systems are available in various power ratings, ranging from 1 kW to about 25 kW. Largest systems have the lowest price per kW and smaller systems are more expensive. A 1 kW system is expected to cost almost ₹100,000/- while a 10 kW system costs about ₹70,000/kW. A 25 kW system may cost only ₹60,000/kW. These prices include solar panels, synchronous inverter, cabling, accessories, installation, and taxes.
Electricity Generation by Solar Panels
The electricity generated per year varies based on system size and location. For the purpose of this blog, I am only considering the major parts of India that have ample sunshine. Please refer to my earlier blog-post for calculation of electricity generation by a solar panel. Based on that blog-post, a 1 kW panel in India will generate about 4.24 kWh of electricity per day, or about 155 kWh per year. There will be some variation from city to city. For instance, Pune is expected to generate about 4.19 kWh/day and New Delhi will generate about 4.25 kWh, while Jaisalmer in Rajasthan will generate 4.46 kWh per day. These are numbers averaged over a year. For calculating the return on investment, I will use the number for Pune since it is slightly lower than average and will provide a safety factor.
Electricity Rate and Monthly Bill
I will use the electricity tariffs in Maharashtra for residential and commercial low tension (LT) supply for the purpose of these calculations. Residential electricity rates are organised in slabs:
-
Slab (kWh) |
Total Tariff (₹/kWh) |
0-100 |
4.88 |
100-300 |
9.21 |
300-500 |
12.66 |
500-1000 |
14.40 |
1000+ |
15.88 |
The tariff includes wheeling charges and taxes. Electricity rates for commercial consumers are arranged in slabs that depend on the maximum power rating (kW) for the connection:
Slab (kWh and/or kW) |
Total Tariff ( ₹/kWh) |
0-200 (< 20 kW Connection) |
8.47 |
>200 (<20 kW Connection) |
12.21 |
20 kW – 50 kW Connection |
12.98 |
> 50 kW Connection |
15.96 |
It can be observed that higher the consumption, higher the rate charged to the customer. Following table lists the typical monthly bills for different types of consumers:
-
Consumer/Rate |
Monthly Consumption (kWh) |
Bill (₹) |
Residential |
250 |
1,870 |
Residential (Uses AC) |
500 |
4,862 |
Housing Society Water Pump/Resdential |
1600 |
21,588 |
Housing Society Lifts and Lights/Residential |
1000 |
12,059 |
Commercial (100 sq meters)/LT20kW |
1500 |
17,567 |
Large Commercial (400 sq meters)/LT20-50kW |
6000 |
77,880 |
Consumers with high consumption pay a higher rate per unit of electricity. Use of solar power with net-metering saves tremendously for such high consumers. For residential consumers and commercial consumers with a lower power connection (<20 kW), net-metering effectively brings down the slab under which the consumer gets billed.
Calculation for Return on Investment (ROI)
It is easy to calculate ROI, given all the preceding data. High consumers get the best ROI as they are being charged a high rate for their electric consumption. To calculate ROI, it is necessary to start with system size in kW and price/kW. The system size translates into average electricity generated per month. For the purpose of this blog, I am using the number for Pune of 4.19 kWh/kW/day. This implies that a 1 kW solar panel in Pune will generate on the average 4.19 kWh/day. This requires the solar panel to be installed at an optimal angle, pointing south. The generation for Pune is slightly less than the average for India. The daily generation is multiplied by 30 to calculate the monthly generation. To calculate ROI it is necessary to know the average monthly consumption and the corresponding tariff. The generated units are subtracted from average consumption to calculate the billable units and the monthly bill. This directly translates into monthly and yearly savings. For instance, water pumping in our housing society consumes 1600 units per month on the average. We are evaluating a 12 kW system with a price of ₹70,000/- per kW. This corresponds to a total investment of ₹8,40,000/-. The 12 kW system will generate 1508 kWh/month. This will result in a savings of ₹21,140/- per month and ₹2,53,683/- per year. The yearly savings correspond to a gross return of 30.2% on the investment. This ROI is excellent and corresponds to a payback period of a little over 3 years. Since the life of system is very long (25 years) and there is hardly any maintenance requirement apart from weekly cleaning of panels, the net return on investment is expected to be well over 20%.
The gross ROI will vary depending on the system installed and the average monthly consumption for the given application. The following table summarises the ROI values for various combinations:
Application
|
Monthly Consumption (kWh)
|
System Size (kW)
|
Price
|
Monthly Generation (kWh)
|
ROI %
|
Residential |
250 |
1 |
₹1,00,000/- |
126 |
13.89% |
Residential |
500 |
3 |
₹2,55,000/- |
377 |
19.59% |
Housing Society |
1000 |
5 |
₹3,75,000/- |
629 |
28.24% |
Housing Society |
1600 |
12 |
₹8,04,000/- |
1508 |
31.55% |
Commercial (<20 kW) |
1500 |
10 |
₹7,00,000/- |
1257 |
26.31% |
Commercial (20-50 kW) |
6000 |
25 |
₹15,00,000/- |
3143 |
32.63% |
Understanding the Impact of ROI Numbers
- For a residential customer consuming 500 units per month, it will be very attractive to get an ROI of 19.59% on investment. Even after subtracting 7% for depreciation and maintenance, the ROI works out to be 12.59%. This is much better than investment in a bank fixed deposit or a debt mutual fund, both of which typically yield 7% – 9% before income tax.
- For housing societies, electricity bills for pumping water, common lighting, and lifts are usually the major contributors in monthly expenses. These societies typically have fixed deposits in bank and the interest on the same is used to pay a part of the bills. An ROI in the range of 30% makes solar power so attractive that I don’t see any reason not to switch to solar power, unless there is no shadow-free rooftop space available.
- For a commercial establishment, an ROI in the range of 26 to 32% is extremely attractive. It is also possible to claim the benefit of accelerated depreciation, which will increase the ROI to more than 40%. It will be worth taking a loan to install such a system. It may even be worth paying for the space on terrace to install such a system.
- For smaller residential customers (250 kWh/month) the ROI of 13.89% is marginally better than a fixed deposit in bank. Electricity rates are expected to keep rising in the future and the ROI will only improve.
Conclusion
A revolution is now underway and I won’t be surprised if every building with a shadow-free rooftop space starts using solar electric power in the next 3 years.
Reference: Calculators for Solar Energy