Financial Model for 1 MW Solar Plant All over India

Based on Popular demand we have decided to add 1MW -10MW Blog series to address all the commonly asked questions, like Cost, ROI and Profitability when setting up a Solar Plant in India

Below is the financial model for 1 MW Solar Plant investors in ten year’s.
All calculations are done in Lakhs

Years 2016 2017 2018 2019 2020 2021 2022 2021 2022 2023 Total
Revenue 113.5 113.5 113.4 113.4 113.3 113.2 113.2 113.12 113.1 112.9 1133
Operational Expenses 8 8 8 8 8 8 8 8 8 8 80
Bank Interest Payment 57.1 51.8 46.4 41 35.6 30.2 24.9 19.5 14.1 8.7 330
Depreciation 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 343
Total Expense (without AD) 99.4 94.1 88.7 83.3 77.9 72.5 67.2 61.8 56.4 51.0 753
Profit Before Tax (without AD) 14.1 19.4 24.7 30.1 35.4 40.7 46.0 51.2 56.7 61.9 380
Taxation (without AD) 2.7 3.7 4.7 5.7 6.8 7.7 8.7 9.7 10.8 11.8 72
Profit After Tax (Without AD) 11.4 15.7 20.0 24.4 28.6 33.0 37.4 41.5 45.5 50.2 308
Profit After Tax (Without AD) 11.4 15.7 20.0 24.4 28.6 33.0 37.4 41.5 45.5 50.2 308
Depreciation 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3 343
                                                                                                                                                                             Total
Less ( -)
Bank Debt Service amount 41.37 41.37 41.37 41.37 41.37 41.37 41.37 41.37 41.37 41.37 413

Balance sheet of 1MW Solar Power Plant Investors 

INCOME AMOUNT EXPENDITURE AMOUNT
Total Revenue for 10 years 113,300,000 Operational Expenses 8,000,000
Bank Interest Payment 33,000,000
Depreciation 34,300,000
Total Expense (without AD) 75,300,000
Profit Before Tax (without AD) 38,000,000
Taxation (without AD) 7,230,000
(Min Alternative Tax 19%)
Profit After Tax (Without AD) 30,770,000
Total Income 113,300,000 113,300,000

 

Depreciation 34,300,000
Profit After Tax (Without AD) 30,770,000
Total amount in account 65,070,000
Bank Debt Amount 41,300,000
Balance cash in hand 23,770,000

Are you looking for ROI for Plant size greater than 1 MW? Download Solar Plant ROI Calculator and provide the plant size and other details to see IRR and annual distributions

Here is the link to 1MW Solar Plant Investment Model

Here is the link to step by step process to set up 1 MW Solar Plant

Interested in Setting up a 1MW Solar Plant? We offer end-to-end services for solar plant setup, visit our solar plant services for details

Advertisements

3 thoughts on “Financial Model for 1 MW Solar Plant All over India

  1. Investment Model for 1 MW Solar Power Plant – Maharshi Solar Powertech's Blog

  2. 1 MW Solar Power Plant EPC Cost with Multi Crystalline Modules – Maharshi Solar Powertech's Blog

  3. How to Setup a 1 MW Solar Plant in India? – Maharshi Solar Powertech's Blog

Leave a Reply

Please log in using one of these methods to post your comment:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out / Change )

Twitter picture

You are commenting using your Twitter account. Log Out / Change )

Facebook photo

You are commenting using your Facebook account. Log Out / Change )

Google+ photo

You are commenting using your Google+ account. Log Out / Change )

Connecting to %s