Você está na página 1de 19

Solar Proposal for ..

Current Scenario
Energy is the most important driver for any economy.
Currently we are mainly dependent on Conventional

Sources like Coal & Oil for energy.


Concerns:
Long term availability of these non-renewable
resources is a big concern.
Burning these conventional sources result in
environment pollution , global warming & climatic
changes.

Solution.
Now what is the solution to these Concerns ??
Switching to renewable sources of energy is a solution.

Current Scenario

JNNSM
Then in Year 2008 came Jawaharlal Nehru National

Solar Mission to promote solar energy in India with


very aggressive targets .
2008 0 MW
2013 1000 MW ( We are already 1000+ MW )
2017 10000 MW
2022 20000 MW

Why Solar ??
India is a tropical country blessed with app. 300 days

of clear Sun .
State offers some of the very good sites for solar.
Good returns.
Free of cost . Ample available.
Nice initiative towards conserving and protecting
environment.
Reducing Carbon Footprint .
You become a part of prestigious NSM.

Benefits / Returns
Consistent income for 25 years.
Benefit through selling RECs.

Cash flows by Selling electricity.


Cash flows by Selling Carbon Credits.
Accelarated Depreciation benefit ( 80% + 20% first

year )
Tax holiday under Section 80 ( I ) ( A ) for 10 Years.

Why Now ??
REC benefit available upto 2017 then extended upto

2022 at a lower rate .


Friendly state policy .
Lots of incentives available given by govt.
Cost of setting up plants at all time lows , which is
likely to go up in near future .
First mover advantage & a sense of Pride .

1 MW Solar Power Plant


Solar Power Project 1 MW

Funds Required - 10 Crore


Land Required 6 Acer
Completion month 7 month

Returns for 1MW


Year

Units/Yr

REC

Electricity

decrease@1%

CDM

Total

Total

growth@5%

2014

1600000.00

11.00

6.00

0.50

17.50

28000000.00

2015

1584000.00

11.00

6.30

0.50

17.80

28195200.00

2016

1568160.00

11.00

6.62

0.50

18.12

28407218.40

2017

1552478.40

11.00

6.95

0.50

18.45

28636628.45

2018

1536953.62

4.00

7.29

0.50

11.79

18125351.63

2019

1521584.08

4.00

7.66

0.50

12.16

18498946.60

2020

1506368.24

4.00

8.04

0.50

12.54

18890722.14

2021

1491304.56

4.00

8.44

0.50

12.94

19301362.14

2022

1476391.51

4.00

8.86

0.50

13.36

19731577.85

Returns for 1MW


Year

Units/Yr

REC

Electricity

decrease@1%

CDM

Total

Total

growth@5%

2024

1447011.32

0.00

9.77

0.50

10.27

14865679.44

2025

1432541.21

0.00

10.26

0.50

10.76

15417060.25

2026

1418215.79

0.00

10.78

0.50

11.28

15990578.74

2027

1404033.64

0.00

11.31

0.50

11.81

16587105.76

2028

1389993.30

0.00

11.88

0.50

12.38

17207546.60

2029

1376093.37

0.00

12.47

0.50

12.97

17852842.36

2030

1362332.43

0.00

13.10

0.50

13.60

18523971.32

2031

1348709.11

0.00

13.75

0.50

14.25

19221950.46

2032

1335222.02

0.00

14.44

0.50

14.94

19947836.95

Returns for 1MW


Year

Units/Yr

REC

Electricity

decrease@1%

CDM

Total

Total

growth@5%

2034

1308651.10

0.00

15.92

0.50

16.42

21487771.32

2035

1295564.59

0.00

16.72

0.50

17.22

22304149.17

2036

1282608.94

0.00

17.55

0.50

18.05

23153097.84

2037

1269782.85

0.00

18.43

0.50

18.93

24035900.63

2038

1257085.03

0.00

19.35

0.50

19.85

24953891.58

5 MW Solar Power Plant


Solar Power Project 5 MW

Funds Required - 48 Crore


Land Required 25 Acer
Completion month 7 month

Returns for 5MW


Year

Units/Yr

REC

Electricity

decrease@1%

CDM

Total

Total

growth@5%

2014

8000000.00

11.00

6.00

0.50

17.50 140000000.00

2015

7920000.00

11.00

6.30

0.50

17.80 140976000.00

2016

7840800.00

11.00

6.62

0.50

18.12 142036092.00

2017

7762392.00

11.00

6.95

0.50

18.45 143183142.23

2018

7684768.08

4.00

7.29

0.50

11.79

90626758.15

2019

7607920.40

4.00

7.66

0.50

12.16

92494733.00

2020

7531841.20

4.00

8.04

0.50

12.54

94453610.69

2021

7456522.78

4.00

8.44

0.50

12.94

96506810.68

2022

7381957.56

4.00

8.86

0.50

13.36

98657889.26

Returns for 5MW


Year

Units/Yr

REC

Electricity

decrease@1%

CDM

Total

Total

growth@5%

2024

7235056.60

0.00

9.77

0.50

10.27

74328397.22

2025

7162706.03

0.00

10.26

0.50

10.76

77085301.26

2026

7091078.97

0.00

10.78

0.50

11.28

79952893.69

2027

7020168.18

0.00

11.31

0.50

11.81

82935528.78

2028

6949966.50

0.00

11.88

0.50

12.38

86037733.01

2029

6880466.84

0.00

12.47

0.50

12.97

89264211.79

2030

6811662.17

0.00

13.10

0.50

13.60

92619856.60

2031

6743545.55

0.00

13.75

0.50

14.25

96109752.30

2032

6676110.09

0.00

14.44

0.50

14.94

99739184.76

Returns for 5MW


Year

Units/Yr

REC

Electricity

decrease@1%

CDM

Total

Total

growth@5%

2034

6543255.50

0.00

15.92

0.50

16.42 107438856.58

2035

6477822.95

0.00

16.72

0.50

17.22

111520745.84

2036

6413044.72

0.00

17.55

0.50

18.05

115765489.18

2037

6348914.27

0.00

18.43

0.50

18.93 120179503.15

2038

6285425.13

0.00

19.35

0.50

19.85 124769457.89

Recap Excellent destination.


Regular returns for 25 Years.

Low maintainance.
There are no certainities in life except rising of sun.
Suns energy is freely available and in plenty.

10 MW Solar Power Plant


Cost Effective

90 Crore .
High Cash inflows Better Returns .
New Business Plan as a Power Industry ( Solar Park )

Open for Discussion

Você também pode gostar