Uttar Pradesh Solar Calculator (UPPCL)

Rooftop solar payback for Lucknow, Noida and the rest of Uttar Pradesh, with the UPNEDA top-up of ₹15,000 a kW on UPPCL's slabs.

Your home

Average monthly electricity bill

₹

₹100₹50K

About 424 units a month on the UPPCL tariff. Use a year's average if your bill swings with the seasons.

Roof type

RCC flat roof

RCC, elevated structure

Metal sheet roof

Fine-tune

System size

Sized to cover a year of your consumption, at 5 peak sun hours a day in Uttar Pradesh.

Usable shadow-free roof area (optional)

sq ft

About 100 sq ft per kW. Leave at 0 for no limit.

Installed cost per kW, GST included

₹

Typical for an on-grid system from an empanelled vendor. Replace it with your quote.

Yearly rise in electricity prices

0%15%

Indian residential tariffs have historically risen 4-7% a year.

Panel output lost each year

0%2%

Monocrystalline panels typically lose about 0.5% a year.

How you pay

Upfront

Solar loan

Pays for itself in2.6 yearsthen ₹12.34 L ahead after 25 years

A 3.5 kW system makes about 410 units a month, 97% of your use. Your bill drops from ₹3,000 to about ₹428 in year one.

Installed cost: ₹1,92,500
PM Surya Ghar subsidy: − ₹78,000
State top-up: − ₹30,000; UPNEDA state subsidy
Net cost to you: ₹84,500
Saving in year one: ₹30,911
Return (IRR): 40.5% a year; over 25 years, before tax
CO₂ avoided: 83 tonnes; over 25 years

Subsidy56%

You pay44%
Central subsidy41%
State top-up16%

Your money over 25 yearsStill to recoverAhead

Year-by-year cash flowShow

Year	Units made	Bills without solar	Bills with solar	Upkeep and EMIs	Running total
1	4,918	₹36,049	₹5,138	₹0	-₹53,589
2	4,894	₹37,851	₹5,544	₹0	-₹21,282
3	4,869	₹39,744	₹5,977	₹0	₹12,486
4	4,845	₹41,731	₹6,438	₹0	₹47,778
5	4,821	₹43,817	₹6,930	₹0	₹84,665
6	4,797	₹46,008	₹7,454	₹1,925	₹1,21,294
7	4,773	₹48,309	₹8,013	₹1,925	₹1,59,665
8	4,749	₹50,724	₹8,607	₹1,925	₹1,99,857
9	4,725	₹53,260	₹9,240	₹1,925	₹2,41,952
10	4,701	₹55,923	₹9,914	₹1,925	₹2,86,037
11	4,678	₹58,719	₹10,630	₹1,925	₹3,32,201
12	4,655	₹61,655	₹11,393	₹26,425	₹3,56,038
13	4,631	₹64,738	₹12,204	₹1,925	₹4,06,647
14	4,608	₹67,975	₹13,066	₹1,925	₹4,59,630
15	4,585	₹71,374	₹13,983	₹1,925	₹5,15,096
16	4,562	₹74,942	₹14,958	₹1,925	₹5,73,156
17	4,539	₹78,690	₹15,993	₹1,925	₹6,33,927
18	4,517	₹82,624	₹17,093	₹1,925	₹6,97,533
19	4,494	₹86,755	₹18,262	₹1,925	₹7,64,102
20	4,472	₹91,093	₹19,503	₹1,925	₹8,33,767
21	4,449	₹95,648	₹20,821	₹1,925	₹9,06,669
22	4,427	₹1,00,430	₹22,219	₹1,925	₹9,82,955
23	4,405	₹1,05,452	₹23,704	₹1,925	₹10,62,778
24	4,383	₹1,10,724	₹25,280	₹1,925	₹11,46,297
25	4,361	₹1,16,260	₹26,952	₹1,925	₹12,33,680

How it works

The bill you enter is worked backwards through your DISCOM's slabs, fixed charges, surcharges and duty to the units you use. The panels' yearly output is set against that use under net metering, and each month is re-billed on what is left. Because the units solar removes come off your most expensive slab first, the saving per unit is often well above the average rate on your bill. Tariffs rise by the escalation rate each year while the panels slowly lose output; maintenance, an inverter replacement in year 12 and any loan repayments are taken off, and the running total gives the payback year.

Saving₍y₎ = [Bill(U) − Bill(U − G₍y₎/12)] × 12 × (1 + e)^(y−1),  G₍y₎ = kW × H × 365 × PR × (1 − d)^(y−1)

U: Units you use a month, worked out from your bill
G₍y₎: Units the panels make in year y
H: Peak sun hours a day in your state
PR: Performance ratio: the share of rated output that reaches the meter, 0.77 here
e: Yearly rise in electricity prices
d: Yearly loss in panel output

Worked example

A Uttar Pradesh home on UPPCL with a ₹2,500 monthly bill and a flat RCC roof, assuming prices rise 5% a year.

1Working the bill back through the UPPCL slabs, charges and duty gives about 350 units a month
2At 5 peak sun hours, 3 kW makes about 351 units a month, 100% of that use
33 kW at ₹60,000 per kW costs ₹1,80,000; PM Surya Ghar pays ₹78,000 and the UPNEDA state subsidy ₹30,000, leaving ₹72,000
4The first year saves ₹25,862, and the saving grows as tariffs rise

The system pays for itself in about 2.7 years and leaves the household about ₹10,27,403 ahead over 25 years.

Frequently asked questions

How much subsidy can a UP household get in total?

Up to ₹1,08,000 for a 3 kW system: ₹78,000 from PM Surya Ghar and ₹30,000 from UPNEDA, which pays ₹15,000 a kW for the first two kilowatts. That brings a typical 3 kW system to well under half its installed price.

Does this cover PVVNL, MVVNL and the other UP DISCOMs?

Yes. UPERC sets one domestic tariff for all five state DISCOMs, PVVNL (Noida, Ghaziabad, Meerut), MVVNL (Lucknow), DVVNL (Agra), PuVVNL (Varanasi) and KESCo (Kanpur), so the calculation is the same wherever you are in the state.

How does net metering settle on UPPCL?

Net metering with surplus units settled at the end of the financial year.

How much is the PM Surya Ghar subsidy?

₹30,000 per kW for the first 2 kW and ₹18,000 for the third, so ₹30,000 for 1 kW, ₹60,000 for 2 kW and ₹78,000 for 3 kW or more. It is paid into your bank account after the DISCOM inspects and commissions the system, and only for installations by an empanelled vendor using ALMM-listed panels, applied for through pmsuryaghar.gov.in.

Why is my saving per unit higher than my average rate?

Residential tariffs are telescopic: the first units are cheap and each slab above costs more. Solar takes units off the top of your bill, so it removes the dearest ones first. A home in a ₹10-plus slab saves that rate on every unit the panels cover, even if the bill averages out lower.

Why not simply fit the biggest system my roof will hold?

The central subsidy stops rising at 3 kW, and under net metering surplus units are usually bought back at the regulator's average power purchase cost, often ₹2-3 a unit, far below what you pay for grid power. Sizing to your own consumption earns the full retail rate on every unit. The calculator suggests that size; override it to see what a bigger system does to the return.