Scribd Logo
Upload

Welcome to Scribd!

  • 5 views

    Financial Model

    Uploaded by

    intangiblegiftsofficial
    This document outlines the costs and specifications for setting up a 2 MW solar power project. It includes 5000 solar panels that can generate 4.5 units per day each. A 2 MW solar inverter and monitoring system are also included. Other equipment like cables and protection devices bring the total capital cost to Rs. 8.87 crores. Annual operating costs of Rs. 2 lakhs are estimated for maintenance. The project expects annual returns of Rs. 1.78 crores after operating expenses. Financing of Rs. 7 crores is planned to be taken via debt at 9.25% interest over 7 years. The lifetime profit from the project is estimated to be Rs. 39.55 crores.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content

    Financial Model

    Uploaded by

    intangiblegiftsofficial
    5 views1 page
    This document outlines the costs and specifications for setting up a 2 MW solar power project. It includes 5000 solar panels that can generate 4.5 units per day each. A 2 MW solar inverter and monitoring system are also included. Other equipment like cables and protection devices bring the total capital cost to Rs. 8.87 crores. Annual operating costs of Rs. 2 lakhs are estimated for maintenance. The project expects annual returns of Rs. 1.78 crores after operating expenses. Financing of Rs. 7 crores is planned to be taken via debt at 9.25% interest over 7 years. The lifetime profit from the project is estimated to be Rs. 39.55 crores.

    Original Description:

    waSeddf

    Original Title

    Financial model

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document outlines the costs and specifications for setting up a 2 MW solar power project. It includes 5000 solar panels that can generate 4.5 units per day each. A 2 MW solar inverter and monitoring system are also included. Other equipment like cables and protection devices bring the total capital cost to Rs. 8.87 crores. Annual operating costs of Rs. 2 lakhs are estimated for maintenance. The project expects annual returns of Rs. 1.78 crores after operating expenses. Financing of Rs. 7 crores is planned to be taken via debt at 9.25% interest over 7 years. The lifetime profit from the project is estimated to be Rs. 39.55 crores.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    5 views1 page

    Financial Model

    Uploaded by

    intangiblegiftsofficial
    This document outlines the costs and specifications for setting up a 2 MW solar power project. It includes 5000 solar panels that can generate 4.5 units per day each. A 2 MW solar inverter and monitoring system are also included. Other equipment like cables and protection devices bring the total capital cost to Rs. 8.87 crores. Annual operating costs of Rs. 2 lakhs are estimated for maintenance. The project expects annual returns of Rs. 1.78 crores after operating expenses. Financing of Rs. 7 crores is planned to be taken via debt at 9.25% interest over 7 years. The lifetime profit from the project is estimated to be Rs. 39.55 crores.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    Sr Paritculars Specification nos Cost

    Financial Modelling
    Fixed Capital CAPEX Assumptions
    1 Solar panels 400 watt 5000 ₹ 5,50,00,000 1 kw panel avg generation 4.5 units/day
    2 Solar inverter MPPT (2mw) 1 ₹ 2,00,00,000 2 MW = 2000 KW 9000 units/day
    3 SCADA monitoring system web based real time 1 ₹ 700,000 Monthly 270000 units/month
    4 Protectin devices SPD,MCB,DC, Fuse ls ₹ 2,000,000 yearly 3240000 units/year
    5 Cables, combiners and junctions DC,AC ls ₹ 4,000,000 Life Cycle eff adj 25 years
    6 Solar Structure fabrication Groundmount ls ₹ 7,000,000 PPA Rate Normalised 5.5 Rs/Unit
    Total ₹ 8,87,00,000 Yearly return ₹1,78,20,000 Rs/year
    Working Capital OPEX less OPEX ₹1,58,20,000 Rs/year
    1 Human Resource 8 staff 20000 pp
    12
    2 Solar panel maintenance watering and cleaning ls 1 Financing
    Total 2,000,000
    ₹ Debt financing ₹ 7,00,00,000
    Total Costs A+B = 500 lakhs intrest rate 9.25
    no. of years 7
    Amount ₹ 13,00,31,376
    Monthly
    lifetime Profit ₹ 39,55,00,000 ₹ 13,18,333
    Equity Finance 40,000,000
    Profit ₹ 39,55,00,000
    50% Equity lifetime ₹ 19,77,50,000
    Yearly Mean ₹ 7,910,000
    Monthly Mean ₹6,59,167

    You might also like