Scribd
Upload
103 views1 page

Financial Model

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.

Uploaded by

intangiblegiftsofficial
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
103 views1 page

Financial Model

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.

Uploaded by

intangiblegiftsofficial
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 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

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy