1.25 MW Wind Maharashtra
Suzlon
Make
Of Machines
13 (extendable)
PPA
Tenure in Years
2006
Commercial
Operation
16
O&M Cost
Per Machine
In Lakh Rs.
5
PPA Rate
Rs. per KWh
15+
Estimated
IRR In %
15.4 (5 yr Avg)
PLF
Average
In %
0.44
EBITDA
Average
In Cr Rs.
Ask Price Rs. 2.65 Cr.
Successfully ClosedInvestment Rationale
-
EBITDA Calculations
-
Important Keys Points
-
Year Generation(In Lakh kWh) Revenue (In Cr Rs.) O&M Expenses (In Cr Rs.) EBITDA (In Cr Rs.) 2012-13 1793000 0.76 0.13 0.62 2013-14 1616000 0.71 0.1474 0.57 2014-15 900000 0.41 0.14 0.26 2015-16 1117000 0.52 0.15 0.37 -
Accelerated Depreciation
Accelerated Depreciation (80% in the 1st year) can be availed deferring the tax liability and increasing the returns
Increase in PPA Rate
The PPA has revision in 2018, thus potential increase in the cash flows
Long Term PPA Backed by Govt.
Long term PPA in place, with a residual tenure of 11 years, assuring revenue to the investor
Preferential Tariff
Relatively higher tariff as compared to the APPC cost resulting higher realizations to the investor
Relatively high IRR
The investment yields a higher IRR compared to other safe assets
No.5, 1st Floor, Surya Mahal Building
B.Bharucha Road,Kala Ghoda
Fort, Mumbai, MH 400001