GSE

Our model of PV Solar System

  • The system offers considerable savings in energy cost
  • There are substantial operational savings and very high Investment returns
  • Has a very supportive government policy for investment
  • It is a sincere effort towards saving environment
  • It is risk free and hassle free
  • PV Solar is a proven technology.
  • Quick to install utilising existing building rooftops
  • Net metering possible
  • In case of Opex : Zero upfront cost to offtaker. Investor bears 100%
  • In case of Capex : 25-30% savings in energy consumption compared to Grid. Savings to Offtaker even in case of Opex
  • Benefit to investors with 15% to 18% return on investment for Opex and 30-80% for Capex
  • 2-3 weeks for EPC quotations and analysis
  • 2-3 weeks for documentation finalization and analysis
  • 2 months for completion of project
  • 2-3 weeks for finalization of paperwork and handover and
  • 1 month of project is completed there will be stabilization period
  • Identification and feasibility study of PV solar project requirement
  • Management of the complete project involving EPC contractor, offtaker & Investor
  • Due diligence: technical, commercial, financial, statutory & legal
  • Execution of complete PV Solar plant
  • Required statutory and CEIG approvals taken
  • Solar power consumed in-house. Excess power generated fed into the grid if applicable
  • Managing O&M services
  • Investor earns from units generated, on monthly billing and enjoys Acceleterated Depreciation Benefits
  • Offtaker enjoys tariff spread between grid and Solar plant cost giving superior returns
  • Asset Management outsourced if necessary
GSE

Solar model explained

GSER solar Concept : CAPEX Model

Operations and AnnualMaintenance Contract Investor FinalizationNovation documentalClosureFund Raising Owner to own theplant & Offtaker enjoyssavings in Tarrif Green movement,Carbon footprint reduction,Tax saving, Electricity tariffcash saving <!-- Generator: Adobe Illustrator 21.0.0, SVG Export Plug-In --><svg version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink" xmlns:a="http://ns.adobe.com/AdobeSVGViewerExtensions/3.0/" x="0px" y="0px" width="1435.1px" height="209.8px" viewBox="0 0 1435.1 209.8" style="enable-background:new 0 0 1435.1 209.8;" xml:space="preserve"><style type="text/css"> .st0{fill:#FFFFFF;stroke:#414042;stroke-width:1.0992;stroke-miterlimit:10;} .st1{fill:none;stroke:#2B3647;stroke-linecap:round;stroke-linejoin:round;stroke-miterlimit:10;stroke-dasharray:5;} .st2{fill:#FFFFFF;stroke:#2B3647;stroke-linecap:round;stroke-linejoin:round;stroke-miterlimit:10;}</style><defs></defs><polygon class="st0" points="301.6,0.5 348,94.4 302.5,181.8 553.5,181.8 599.1,94 552.9,0.5 "/><polygon class="st0" points="1148.2,94 1102,0.5 850.7,0.5 897.1,94.4 851.7,181.8 1102.6,181.8 "/><polygon class="st0" points="873.7,94 827.4,0.5 576.2,0.5 622.5,94.4 577.1,181.8 828.1,181.8 "/><polygon class="st0" points="324.5,94 278.3,0.5 0.5,0.5 0.5,181.8 278.9,181.8 "/><polygon class="st0" points="1125.3,0.5 1171.7,94.4 1126.2,181.8 1434.5,181.8 1434.5,0.5 "/><g> <polyline class="st1" points="17.3,165.4 17.3,209.3 27.9,209.3 "/> <circle class="st2" cx="17.3" cy="165.4" r="6.7"/></g><g> <polyline class="st1" points="328.3,165.4 328.3,209.3 338.9,209.3 "/> <circle class="st2" cx="328.3" cy="165.4" r="6.7"/></g><g> <polyline class="st1" points="602.9,165.4 602.9,209.3 613.5,209.3 "/> <circle class="st2" cx="602.9" cy="165.4" r="6.7"/></g><g> <polyline class="st1" points="877.5,165.4 877.5,209.3 888.1,209.3 "/> <circle class="st2" cx="877.5" cy="165.4" r="6.7"/></g><g> <polyline class="st1" points="1152,165.4 1152,209.3 1162.6,209.3 "/> <circle class="st2" cx="1152" cy="165.4" r="6.7"/></g><image style="overflow:visible;" width="451" height="472" xlink:href="288F0152.png" transform="matrix(0.24 0 0 0.24 670.9896 34.5087)"></image><image style="overflow:visible;" width="481" height="450" xlink:href="288F0156.png" transform="matrix(0.24 0 0 0.24 392.5896 37.3887)"></image><image style="overflow:visible;" width="422" height="470" xlink:href="288F0151.png" transform="matrix(0.24 0 0 0.24 112.0296 34.7487)"></image><image style="overflow:visible;" width="403" height="543" xlink:href="288F0153.png" transform="matrix(0.24 0 0 0.24 951.0696 26.1087)"></image><image style="overflow:visible;" width="374" height="456" xlink:href="288F0150.png" transform="matrix(0.24 0 0 0.24 1234.7496 36.4287)"></image></svg> a. All documents closureb. Project execution & management
  • Boutique Investment Banking
  • Transaction Advisory Services
  • Technical Consultancy
  • Lender’s Engineers Services
  • Market Entry Consultant
GSE
  • Pre & Post Commissioning Checks
  • Post Commissioning Technical Assistance
  • Asset Management Services
GSE
  • Pre Feasibility Studies: Due Diligence
    (Technical, Legal, Commercial, Statutory, Financial)
  • Structural Design & Soil Analysis
GSE
  • Legal Contractual Negotiations & Management
  • PPA Management
  • Complete Legal Assistance & Co-ordination
GSE
  • Project Management
  • Detailed Technical Management
    (BOM & PVsyst Modeling & Shadow Analysis)
GSE
  • Loan Facilitation
  • Finance Assistance
  • Insurance
GSE

IRR explanation – cash flow analysis

Example of Rooftop solar PV project

  • Plant capacity : 1000 kWp
  • Project cost : 500 Lakh
  • Project tenure : 20 years
  • Generation per year per MWp : 14.5 Lakh units
  • Power tariff : Rs. 5.2
  • Power tariff escalation : 1% per year
  • Reduction ip power generation per year : 0.7%
  • O&M Charges : Rs. 600 per kW per year
  • O&M Charges escalation : 4% per year
  • Debt equity ration : 70:30
  • AD IRR Project – 16%, AD IRR Equity (leverage @9%) – 22%
  • NON AD IRR Project – 12%, NON AD IRR Equity (Leverage @9%) – 14%
  • Pay back – AD 4 years, NON AD – 7 yrs
GSE
Year Power Gen.
in Lakh units
Power Rate Total Income Total
Expenses
Depreciation Total
Tax Payable
Project
Cash flow
Equity
Cash flow
Year 1 14.50 5.00 72.50 40.68 300.00 0.00 63.32 25.86
Year 2 14.50 5.00 72.50 39.46 80.00 0.00 64.01 20.59
Year 3 14.40 5.00 71.99 38.44 48.00 0.00 63.40 19.98
Year 4 14.30 5.00 71.49 37.39 28.80 1.81 60.91 17.49
Year 5 14.20 5.00 70.99 36.29 17.28 5.94 56.05 12.63
Year 6 14.10 5.00 70.49 35.13 10.37 8.52 52.68 9.26
Year 7 14.00 5.00 70.00 33.88 6.22 10.19 50.17 6.75
Year 8 13.90 5.00 69.51 32.54 3.73 11.33 48.16 4.74
Year 9 13.80 5.00 69.02 31.08 2.24 12.17 46.41 2.99
Year 10 13.71 5.00 68.54 29.49 1.34 12.86 44.79 1.37
Year 11 13.61 5.00 68.06 37.75 0.81 10.06 36.61 -6.81
Year 12 13.52 5.00 67.58 35.85 0.48 10.66 35.01 -8.41
Year 13 13.42 5.00 67.11 23.76 0.29 14.68 39.94 -3.48
Year 14 13.33 5.00 66.64 21.47 0.17 15.34 38.21 -5.21
Year 15 13.23 5.00 66.17 18.95 0.10 16.07 36.39 -7.04
  Project IRR 14.67%  
  Equity IRR 63.73%  

Above figures are estimated. We don’t have any return or generation guarantee
Service tax on O & M charges Have been added in costing

Year Units
Generated
Total
Cost
Less Tax
Benefit WDV
Final
Cost
Tax
Benefit
Final
Cost
Cost /
Unit
Cost /
Unit
Grid Tariff
Per year
Cash
Savings
Cash
Savings
1 14.0 89 36 54 102 -12.7 -0.9 3.8 8.0 125 58
2 14.0 85 28 56 27 57.5 4.1 4.0 8.1 56 57
3 14.0 82 22 60 16 65.7 4.7 4.3 8.2 48 54
4 14.0 79 18 62 10 69.7 5.0 4.4 8.2 45 53
5 14.0 77 14 63 6 71.0 5.1 4.5 8.3 45 53
6 14.0 74 11 63 4 70.8 5.1 4.5 8.4 47 54
7 13.9 72 9 63 2 69.6 5.0 4.5 8.5 49 55
8 13.9 69 7 62 1 67.9 4.9 4.5 8.6 52 57
9 13.9 67 5 61 1 65.9 4.7 4.4 8.7 55 59
10 13.9 64 4 60 0 63.7 4.6 4.3 8.7 58 62
11 13.9 62 3 58 0 61.4 4.4 4.2 8.8 61 65
12 13.9 84 3 82 0 84.0 6.0 5.9 8.9 40 42
13 13.9 57 2 55 0 56.6 4.1 3.9 9.0 69 71
14 13.9 54 2 53 0 54.3 3.9 3.8 9.1 72 74
15 13.9 52 1 51 0 51.9 3.7 3.7 9.2 76 77
16 13.9 16 1 15 0 16.2 1.2 1.1 9.3 112 114
17 13.8 17 1 16 0 16.8 1.2 1.2 9.4 113 114
18 13.8 18 1 17 0 17.5 1.3 1.2 9.5 114 114
19 13.8 18 1 18 0 18.2 1.3 1.3 9.6 114 115
20 13.8 19 0 19 0 19.0 1.4 1.3 9.7 115 115
21 13.8 20 0 19 0 19.7 1.4 1.4 9.8 115 115
22 13.8 21 0 20 0 20.5 1.5 1.5 9.9 116 116
23 13.8 21 0 21 0 21.3 1.5 1.5 10.0 116 116
24 13.8 22 0 22 0 22.2 1.6 1.6 10.1 116 117
25 13.8 23 0 23 0 23.1 1.7 1.7 10.2 117 117
  Total savings 2,044 2,043

Advantages of Solar



Drastically reduce or even eliminate your electric bills


Earn a great return on your investment.


Protect against rising energy costs


Increase your property value



Protect the environment


Enjoy Accelerated depreciation and tax benefits

Solar Projects Executed

NV CAPITAL - MAHARASHTRA

Maharashtra

NV CAPITAL - GURGAON

Uttar Pradesh

MMMAS

Maharashtra

NV CAPITALS - NOIDA

Noida

VIEW ALL