Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 40 views

    Investment Model For 1 MW Solar Plant

    Uploaded by

    RAVi
    This document summarizes the financial model for a proposed 1 MW solar power plant with battery storage. Key details include: - The plant will generate 1.75 million kWh per year initially, degrading 1% annually, and sell electricity for $12.50 per unit. - Total project cost is $65 million, including $45 million for the solar array and $20 million for batteries. Annual operating costs are $1.2 million and depreciation is spread over the lifespans of the components. - Initial annual revenue would be $16.4 million, yielding a 22.3% return on investment. Profits are projected over the 10-year period, showing steady returns

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Investment Model For 1 MW Solar Plant

    Uploaded by

    RAVi
    40 views5 pages
    This document summarizes the financial model for a proposed 1 MW solar power plant with battery storage. Key details include: - The plant will generate 1.75 million kWh per year initially, degrading 1% annually, and sell electricity for $12.50 per unit. - Total project cost is $65 million, including $45 million for the solar array and $20 million for batteries. Annual operating costs are $1.2 million and depreciation is spread over the lifespans of the components. - Initial annual revenue would be $16.4 million, yielding a 22.3% return on investment. Profits are projected over the 10-year period, showing steady returns

    Original Description:

    solar power project

    Original Title

    Solar

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document summarizes the financial model for a proposed 1 MW solar power plant with battery storage. Key details include: - The plant will generate 1.75 million kWh per year initially, degrading 1% annually, and sell electricity for $12.50 per unit. - Total project cost is $65 million, including $45 million for the solar array and $20 million for batteries. Annual operating costs are $1.2 million and depreciation is spread over the lifespans of the components. - Initial annual revenue would be $16.4 million, yielding a 22.3% return on investment. Profits are projected over the 10-year period, showing steady returns

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    40 views5 pages

    Investment Model For 1 MW Solar Plant

    Uploaded by

    RAVi
    This document summarizes the financial model for a proposed 1 MW solar power plant with battery storage. Key details include: - The plant will generate 1.75 million kWh per year initially, degrading 1% annually, and sell electricity for $12.50 per unit. - Total project cost is $65 million, including $45 million for the solar array and $20 million for batteries. Annual operating costs are $1.2 million and depreciation is spread over the lifespans of the components. - Initial annual revenue would be $16.4 million, yielding a 22.3% return on investment. Profits are projected over the 10-year period, showing steady returns

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 5

    Investment Model for 1 MW Solar Plant

    Capacity of Power Plant 1 MW


    Generation per Year 1,750,000.00
    Loss in Conversion and supply 437,500.00
    Units Supplies 1,312,500.00

    Degradation per year 1%

    Sale of Electricity 12.50


    Cost of Project per MW 45,000,000.00
    Cost of batteries per MW 20,000,000.00

    O&M Cost per MW 1,200,000.00

    Depreciation 0.05
    Project Cost 65,000,000.00

    Revenue Generation Per Year 16,406,250.00

    Expenditure 2,400,000.00
    Depreciation for batteries in 7 years 2,857,142.86
    Depreciation for solar panel & PV cells 4,500,000.00

    9,757,142.86

    6,649,107.14
    Batteries come with 5 years warranty and have life of 7 years
    Years 2019 2020 2021

    Unit Generated (KWH) 1,750,000 1,750,000 1,732,500

    Per Unit Charge 12.50 12.50 12.50

    Revenue (assuming 80% usage) 17,500,000 17,500,000 17,325,000

    Operational Expenses 3,000,000 3,000,000 3,000,000

    Depreciation - - -

    Total Expense 3,000,000 3,000,000 3,000,000

    Profit Before Tax 14,500,000 14,500,000 14,325,000

    ROI 0.223076923077 0.223076923077 0.220384615385

    Promoters money cost

    Investment 65,000,000 65,000,000 65,000,000

    Interest income 15,600,000 15,600,000 15,600,000


    2022 2023 2024 2025 2026

    1,715,175 1,698,023 1,681,043 1,664,233 1,647,590

    12.50 12.50 12.50 12.50 12.50

    17,151,750 16,980,233 16,810,430 16,642,326 16,475,903

    3,000,000 3,000,000 3,000,000 3,000,000 3,000,000

    - - - - -

    3,000,000 3,000,000 3,000,000 3,000,000 3,000,000

    14,151,750 13,980,233 13,810,430 13,642,326 13,475,903

    0.217719230769 0.2150805 0.212468156538 0.209881936512 0.207321578685

    65,000,000 65,000,000 65,000,000 65,000,000 65,000,000

    15,600,000 15,600,000 15,600,000 15,600,000 15,600,000


    2027 2028 Total

    1,631,114 1,614,803

    12.50 12.50

    16,311,144 16,148,032

    3,000,000 3,000,000

    - -

    3,000,000 3,000,000

    13,311,144 13,148,032

    0.204786824436 0.202277417731

    65,000,000 65,000,000

    15,600,000 15,600,000

    You might also like