Solar PPA Rate Calculation based on IRR

Designed by Girish Iyer

Email : cbeiyer@gmail.com / Mobile 8971796093

* ONLY CONTENTS OF CELLS IN YELLOW COLOR CAN BE CHANGED

1 Capacity of Solar Plant 250 KW
2 Estimated Annual Generation 1500 KWH
3 Annual Degradation 1 Percentage
4 Annual O&M Charges Per KW/Year 600 INR
5 Annual O&M Escalation 5 Percentage
6 Rate per KW 37000 INR
7 Total Investment 9250000 INR
8 EXPECTED IRR 23.00% Percentage
9 Enter the PPA Term (Enter 1 - 25 ) Max 25 Years 12 Years
-9250000

Year Annual Generation Rate/Unit Annual Revenue Annual O&M Nett Revenue Cumulative Revenue

(KWH) (INR) (INR) (INR) (INR) (INR)

1 375000 ₹ 6.59 ₹ 2,471,064.58 ₹ 150,000.00 ₹ 2,321,064.58 ₹ 2,321,064.58
2 371250 ₹ 6.59 ₹ 2,446,353.93 ₹ 157,500.00 ₹ 2,288,853.93 ₹ 4,609,918.51
3 367538 ₹ 6.59 ₹ 2,421,890.39 ₹ 165,375.00 ₹ 2,256,515.39 ₹ 6,866,433.91
4 363862 ₹ 6.59 ₹ 2,397,671.49 ₹ 173,643.75 ₹ 2,224,027.74 ₹ 9,090,461.64
5 360224 ₹ 6.59 ₹ 2,373,694.77 ₹ 182,325.94 ₹ 2,191,368.84 ₹ 11,281,830.48
6 356621 ₹ 6.59 ₹ 2,349,957.83 ₹ 191,442.23 ₹ 2,158,515.59 ₹ 13,440,346.07
7 353055 ₹ 6.59 ₹ 2,326,458.25 ₹ 201,014.35 ₹ 2,125,443.90 ₹ 15,565,789.98
8 349525 ₹ 6.59 ₹ 2,303,193.67 ₹ 211,065.06 ₹ 2,092,128.60 ₹ 17,657,918.58
9 346029 ₹ 6.59 ₹ 2,280,161.73 ₹ 221,618.32 ₹ 2,058,543.41 ₹ 19,716,461.99
10 342569 ₹ 6.59 ₹ 2,257,360.11 ₹ 232,699.23 ₹ 2,024,660.88 ₹ 21,741,122.87
11 339143 ₹ 6.59 ₹ 2,234,786.51 ₹ 244,334.19 ₹ 1,990,452.32 ₹ 23,731,575.19
12 335752 ₹ 6.59 ₹ 2,212,438.65 ₹ 256,550.90 ₹ 1,955,887.74 ₹ 25,687,462.93
13 332394 ₹ 6.59 ₹ 2,190,314.26 ₹ 269,378.45 ₹ 1,920,935.81 ₹ 27,608,398.74
14 329070 ₹ 6.59 ₹ 2,168,411.12 ₹ 282,847.37 ₹ 1,885,563.75 ₹ 29,493,962.49
15 325780 ₹ 6.59 ₹ 2,146,727.01 ₹ 296,989.74 ₹ 1,849,737.27 ₹ 31,343,699.76
16 322522 ₹ 6.59 ₹ 2,125,259.74 ₹ 311,839.23 ₹ 1,813,420.51 ₹ 33,157,120.26
17 319297 ₹ 6.59 ₹ 2,104,007.14 ₹ 327,431.19 ₹ 1,776,575.95 ₹ 34,933,696.21
18 316104 ₹ 6.59 ₹ 2,082,967.07 ₹ 343,802.75 ₹ 1,739,164.32 ₹ 36,672,860.53
19 312943 ₹ 6.59 ₹ 2,062,137.40 ₹ 360,992.89 ₹ 1,701,144.51 ₹ 38,374,005.04
20 309813 ₹ 6.59 ₹ 2,041,516.02 ₹ 379,042.53 ₹ 1,662,473.49 ₹ 40,036,478.54
21 306715 ₹ 6.59 ₹ 2,021,100.86 ₹ 397,994.66 ₹ 1,623,106.21 ₹ 41,659,584.74
22 303648 ₹ 6.59 ₹ 2,000,889.85 ₹ 417,894.39 ₹ 1,582,995.47 ₹ 43,242,580.21
23 300611 ₹ 6.59 ₹ 1,980,880.96 ₹ 438,789.11 ₹ 1,542,091.85 ₹ 44,784,672.06
24 297605 ₹ 6.59 ₹ 1,961,072.15 ₹ 460,728.56 ₹ 1,500,343.58 ₹ 46,285,015.64
25 294629 ₹ 6.59 ₹ 1,941,461.42 ₹ 483,764.99 ₹ 1,457,696.43 ₹ 47,742,712.07
* ONLY CONTENTS OF CELLS IN YELLOW COLOR CAN BE CHANGED