8/18/2019 1 Mw Working

1/4

 

All calculations are done in Lakhs

 Years 2016 2017 2018 2019 2020 2021 2022 2021

Revenue 113.5 113.5 113.4 113.4 113.3 113.2 113.2 113.12

8 8 8 8 8 8 8 8

57.1 51.8 46.4 41 35.6 30.2 24.9 19.5

Depreciation 34.3 34.3 34.3 34.3 34.3 34.3 34.3 34.3

99.4 94.1 88.7 83.3 77.9 72.5 67.2 61.8

14.1 19.4 24.7 30.1 35.4 40.7 46 51.2

2.7 3.7 4.7 5.7 6.8 7.7 8.7 9.7

11.4 15.7 20 24.4 28.6 33 37.4 41.5

#inancial %o&el 'or 1 % olar *lant +ll over In&ia

,elo is t.e /nancial o&el 'or 1 % olar *lant investors in ten ears

perational45penses

,an Interest*aent

Total 45pense(it.out +D)

*ro/t ,e'oreTa5 (it.out

+D)

Ta5ation(it.out +D)

*ro/t +'ter Ta5(it.out +D)

8/18/2019 1 Mw Working

2/4

8/18/2019 1 Mw Working

3/4

L ? 1% 1%

1 !odule ountin /tructure i /CA'A 45 45

8 /itch ard 132?33?11D= 80 80

9 ",acuation line 132? 33?11D= 0 0

10 uildins 10 10

11 Internal (oads 0 0

12 Ci,il or oundation 17 17

13 "arthin)and lihtnin arrestor 6 614 Installation ithout aterial 8 8

15 $rans+ortation 6 6

16 Co+ound all 0 0

17 /ste desin 6 6

18 &roect anaeent 6 6

 $otal "&C &rice in lakhs 591 631

*er % 4* *rice in la.s @91 631

1 % *R4T *4

8/18/2019 1 Mw Working

4/4

R4%+RG

Custoer sco+e 6.5 acres or sinle?dou-le a 33D= 8 lakhs?k:

&" structure

Custoer sco+e

As +er the soil re+ort

/tandard $he -est - the +roessionals

ro IC' Bdera-ad or ro Chennai?NBA=A Jard

Custoer sco+e

 $he -est - the +roessionals

 $he -est - the +roessionals

 

+ll prices are e5clusive o' ta5es or Ta5es e5tra as per actual