1 MW Solar Power Plant DPR


100kw and above Solar power Plants

100kw and above Solar power Plants


 

Now Generate Solar Power and Sell it too.

Today, anyone can set up a Solar Power Plant with a capacity of 1KW to 1MW on a rooftop space. The Govt. of India  latest guidelines state that installation of net-metering system at the site will connect it to grid via distribution companies. The regulations were long awaited.This will boost solar or green power generation across the state and encourage people to install solar rooftop systems.free quote

Power Purchase Agreement

You might not want to build your own solar plant, but rather buy just the electricity produced by the solar system. That way, you don’t have the upfront costs, construction and maintenance to worry about. Maybe someone else will be happy to build a solar plant on your roof (or nearby) and sell you the power through a Power Purchase Agreement (PPA).

This model works typically for industrial and commercial consumers, and Indian companies have started offering it to residential customers in some cities.

A PPA is a formal agreement between an electricity consumer (in this case, you) and the electricity generator (usually an investor) that specifies terms and conditions of electricity purchase.

Details usually include the length of the PPA (typically 10- 25 years), the price (tariff) for the power from the solar plant and annual escalations (if any). This is also called the OPEX model.Power Purchase Agreement

Scope:

Solar Enegy India with one of the largest distributed portfolio of operating solar power projects pan India, has demonstrated that solar power can work in meeting India's growth objectives in a sustainable manner.Solar Enegy India builds, owns and operates solar power plants all over India under long term power purchase agreements that insures its customer’s uninterrupted and reliable source of clean energy at affordable prices. With each solar power asset that Solar Enegy India builds, it helps in promoting inclusive growth and contributes to the economic development of the local communities by generating reliable power and generating income through employment creation.

You could also be a part of this social and economic development if you associate with Solar Enegy India to identify waste/ barren lands for solar power development. Interested parties/ companies preferably owners who want to sell or lease their land in india can submit the information below to associate with us. Please note that the size of the parcel must be 50-2000 acres and minimum term for lease arrangement must be 33 years.

Investment Model for 1 MW Solar Power Plant

We see a huge demand for information for investment models for setting up a 1 MW Solar Plant.
We have decided to create a 1MW – 10 MW estimate series.

Below is the investment model for 1 MW Solar Plant All over India

Capacity of Power Plant :                          1 MW
Generation Expected per year:                17.50 Lakhs Units/MW
Degradation till 1st 10 years:                    0.05%
Degradation from 11 to 25 years               0.67%
Debt Percentage                                           70%
Equity Percentage                                       30%
Rate of Interest of Indian Bank Loan        13.0%
Rate of Interest of Foreign Bank Loan      10%
Repayment Period of Indian Loan            11 years
Repayment Period of Foreign Loan           15 years
Percentage of Indian Loan                         70%
Average Cost of Sale of Electricity            6.49 Rs/unit
Cost of Project per MW                              650 Lakhs/MW
O&M Cost per MW for 1st year                 8.0 Lakhs/MW
Depreciation                                                  5.28%
Corporate Tax                                                30.28%
Minimum Alternate Tax                             18.38%
Project Cost                                                   650 Lakhs
Debt                                                              455 Lakhs
Equity                                                            195 Lakhs

Financial model for 1 MW Solar Plant investors

 in ten year’s are as below (Lacs)

Years 2016 2017 2018 2019 2020 2021 2022 2021 2022 2023 Total  
Revenue 113.5 113.5 113.4 113.4 113.3 113.2 113.2 113.12 113.1 112.9 1133  
Operational Expenses 8 8 8 8 8 8 8 8 8 8 80  
Bank Interest Payment 57.1 51.8 46.4 41 35.6 30.2 24.9 19.5 14.1 8.7 330  
Depreciation 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 343  
Total Expense (without AD) 99.4 94.1 88.7 83.3 77.9 72.5 67.2 61.8 56.4 51.0 753  
                         
Profit Before Tax (without AD) 14.1 19.4 24.7 30.1 35.4 40.7 46.0 51.2 56.7 61.9 380  
Taxation (without AD) 2.7 3.7 4.7 5.7 6.8 7.7 8.7 9.7 10.8 11.8 72  
Profit After Tax (Without AD) 11.4 15.7 20.0 24.4 28.6 33.0 37.4 41.5 45.5 50.2 308  
Profit After Tax (Without AD) 11.4 15.7 20.0 24.4 28.6 33.0 37.4 41.5 45.5 50.2 308  
Depreciation 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 343  
Total              
Less ( -)                        
Bank Debt Service amount 41.37 41.37 41.37 41.37 41.37 41.37 41.37 41.37 41.37 41.37 413  

 

Balance sheet of 1MW Solar Power Plant Investors

INCOME AMOUNT EXPENDITURE   AMOUNT
Total Revenue for 10 years 113,300,000 Operational Expenses 8,000,000  
    Bank Interest Payment 33,000,000  
    Depreciation 34,300,000  
    Total Expense (without AD)   75,300,000
    Profit Before Tax (without AD)   38,000,000
    Taxation (without AD) 7,230,000  
    (Min Alternative Tax 19%)    
    Profit After Tax (Without AD) 30,770,000  
Total Income 113,300,000     113,300,000

 

Depreciation 34,300,000
Profit After Tax (Without AD) 30,770,000
Total amount in account 65,070,000
Bank Debt Amount 41,300,000
Balance cash in hand 23,770,000

free quote