Solar Power Plant Detail, ROI & Price for 1mW


Now Generate Solar Power and Sell.

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.

100kw and above Solar power Plants Diagram

100kw and above Solar power Plants Diagram

Power Purchase Agreement: PPA

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 of Solar Energy in India:

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)

Years2016201720182019202020212022202120222023Total 
Revenue113.5113.5113.4113.4113.3113.2113.2113.12113.1112.91133 
Operational Expenses888888888880 
Bank Interest Payment57.151.846.44135.630.224.919.514.18.7330 
Depreciation34.334.334.334.334.334.334.334.334.334.3343 
Total Expense (without AD)99.494.188.783.377.972.567.261.856.451.0753 
             
Profit Before Tax (without AD)14.119.424.730.135.440.746.051.256.761.9380 
Taxation (without AD)2.73.74.75.76.87.78.79.710.811.872 
Profit After Tax (Without AD)11.415.720.024.428.633.037.441.545.550.2308 
Profit After Tax (Without AD)11.415.720.024.428.633.037.441.545.550.2308 
Depreciation34.334.334.334.334.334.334.334.334.334.3343 
Total       
Less ( -)            
Bank Debt Service amount41.3741.3741.3741.3741.3741.3741.3741.3741.3741.37413 

 



Balance sheet of 1MW Solar Power Plant Investors

INCOMEAMOUNTEXPENDITURE AMOUNT
Total Revenue for 10 years113,300,000Operational Expenses8,000,000 
  Bank Interest Payment33,000,000 
  Depreciation34,300,000 
  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 Income113,300,000  113,300,000

 

Depreciation34,300,000
Profit After Tax (Without AD)30,770,000
Total amount in account65,070,000
Bank Debt Amount41,300,000
Balance cash in hand23,770,000

free quote

Related Searches:



Solar Brands:

{"slides_column":"4","slides_scroll":"1","dots":"true","arrows":"true","autoplay":"true","autoplay_interval":"2000","loop":"true","rtl":"false","speed":"1000","center_mode":"false"}

We are stockist, wholesaler, distributor for all reputed solar brands like Sukam solar, Luminius solar, Tata Solar, Exide solar,  waree solar, vikram solar, Jakson and Delta inverter, Zever SMA inverter etc. Click logo for more detail and price list.

Author: Hari Sharan
Last Edited on 2018-01-07