Scribd
Upload
186 views10 pages

Project Cost: Item Price (Rs./Watt) Amount

The document outlines the projected costs, revenues, and timeline for a proposed solar power project. It estimates that the total project cost will be INR 45 crore, and lists the major cost items such as solar panels, inverters, infrastructure, and land. Over a 10-year period, it projects the project will generate annual revenues of INR 10 crore and profits of INR 65-75 lakh. It also includes a timeline showing planning will take the first 3 months, with construction and installation to follow over the next 9 months and commissioning in months 13-15.

Uploaded by

chander
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
186 views10 pages

Project Cost: Item Price (Rs./Watt) Amount

The document outlines the projected costs, revenues, and timeline for a proposed solar power project. It estimates that the total project cost will be INR 45 crore, and lists the major cost items such as solar panels, inverters, infrastructure, and land. Over a 10-year period, it projects the project will generate annual revenues of INR 10 crore and profits of INR 65-75 lakh. It also includes a timeline showing planning will take the first 3 months, with construction and installation to follow over the next 9 months and commissioning in months 13-15.

Uploaded by

chander
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 10

Project Cost

Item Price(Rs./Watt) Amount


Solar Panel INR 15.00 INR 15,000,000.00
Inverter /Controller INR 11.00 INR 11,000,000.00
Structure INR 4.00 INR 4,000,000.00
Protection devices
Wires/Cables
RMS/SCADA INR 5.00 INR 5,000,000.00
Installation
GRID Evacution
Legal Office INR 1.00 INR 1,000,000.00
Execution INR 1.00 INR 1,000,000.00
Land INR 6.00 INR 6,000,000.00
Misc INR 2.00 INR 2,000,000.00
Grand Total INR 45,000,000.00
Production per Year
Daily Unit Generation 5000
Yearly Unit Generation 5000*365
Sale Rate per Unit( Rs.) 5.5
Yearly Income

Payment Break Down Amount in Cr.


Project Cost 4.5
Subsidy as per MNRE (30%) 1.35
Bank Loan 4
Self 0.5
Loan Interest 0.1

Bank Loan Amount INR


Project Cost 4.5
Bank Loan 3.5
Loan Interest 10%
Loan Tenure 10 Yrs
Monthly EMI 462528
Total Interest Payable ₹2,05,03,309
Total Payment ₹5,55,03,309
r

1825000

10037500

6500000
3.5616438356

5550336
10Yr Return Plan
Sr.No Description 1 Yr Revenue (Lakhs)
A Sale Revenue 100.03
B O & M Cost 17
C Bank EMI 55.5
D Depreciation 20
E Total Exp (B+C+D) 92.5
F Profit including Tax(A-E) 7.53
G TAX 1
H Profit after Tax (F-G) 6.53
I Net Income (D+H) 26.53
J
10 Years (Lakhs) Monthly
1000.3 8.25
170 1.4
555 4.62
200 1.6
925 7.62
75.3 0.63
10 0.08
65.3 0.55
265.3 2.15
34.3
RISK MANAGEMENT
Risk Cause Probability Impact

Winter/Monsoon Weather Low Low

Financial Risk Low High

Subsidy Denied Medium Medium


Land Acquisition Low High
Material Supplier Low Medium

Legal Approvals High High

PPA/Buyers backstep Medium High


Buyer Credibility Medium High

Payment Recovery Medium High


Project Manpower Low Medium

Local Interference Low Low


Site Accessibility Low Low
Water Availaibility Low Medium

Data Loss via wires Low High

Grid Capacity Low High

Site to Grid Connectivity Medium High

Private Investors Medium High


K MANAGEMENT
Risk Planning
Need to store the electricity supply for uncertain
weather conditions

Multiple options from Banks or Financial Institutes

Involve Private Investors on large scale


Buyers own area options
Multiple options to search for

To consult Legal advisors and EPC consultants

To seek out Multiple buyers or DISCOM options


To seek out Multiple buyers

Security Bonds/Letter of Credit to be signed along


with Legal actions to be taken
Search out for other Manpower
Legal advisors and discussions to be carried out
prioir to startup
Extra Budgeting for any obstacles
Tubewell options
Regular Maintenance and Data reduncy
mechanism
Either to check for Grid upgradation or additional
transformer

Prior Agreements with all stakeholders and locals

More dependency on Banks or Sponsors or Buyers


TIMELINES
Week 1 2 3 4 5 6 7 8 9 10 11
Planning and Development
System Design
Civil
Electrical
Mechanical
Supply of Generating System
Civil Constructions
Module Installation
Evacuation Plan
Testing and Comissioning
12 13 14 15 16

You might also like