image

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 RateRs. 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 Closed

Investment 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


    Image
    No.5, 1st Floor, Surya Mahal Building
    B.Bharucha Road,Kala Ghoda
    Fort, Mumbai, MH 400001

    [email protected]
    +91 9699108910