IMPLEMENTATION OF 125 MW (AC) GRID-CONNECTED GROUND-MOUNTED SOLAR PV POWER PROJECT ALONG WITH 12.5 MW / 50 MWh BATTERY ENERGY STORAGE SYSTEM (BESS) UNDER GROUP CAPTIVE MODE FOR AHMEDABAD MUNICIPAL CORPORATION (AMC) IN THE STATE OF GUJARAT

Levelised Tariff-Yellow marked filled shall be quoted by Bidder

Useful Life Years 25

Total Project Capacity MW 125

Total Solar Project Cost (125 MW-AC) INR Crores

Total BESS cost (12.5 MW for 4 Hours) INR Crores

Total Project cost with BESS (Capex -100%) INR Crores 0.00

Equity Share (EPC - 48% of total project cost) INR Crores 0.00

BESS Replacement 13 Year of total BESS Cost %age BESS Replacement cost shall not more than 70% of Total BESS cost

O&M Cost of Project Cost O&M cost shall not more than 0.80% of Total project cost with BESS

First Year O&M Contract Value INR Crores 0.00

Annual Escalation in O&M Cost Annually 3.00%

Insurance Cost of Project Cost 0.20%

Annual Land Lease (Per Acres) INR Lakhs Annual land lease (Per Acer) shall not be more than Rs. 50,000/Acre Notes:

Project Land Area Acres Yellow marked cells shall be filled by Bidder.

Escalation in Land Lease %age 5% Every Three (3) years & fixed for Continue Three (3) Years upto 25 Years of project life White marked cells are fixed as per project requirement.

Discount Rate %age 9.95% Bidder are requested not to change the white marked cells.

ROE %age ROE shall not be more than 16% The bidders are requested to provide the component-wise project cost, inclusive of all applicable GST.

Annuity Factor 9.11 Bidders shall not quote values beyond the prescribed range mentioned in the remark column

Depreciation (1 to 15 Years) Years 4.67%

Depreciation (16 to 25 Years) Years 2.00%

Levelised Tariff Calculation without Subsidy Depreciation = SLM

Debt Amount 0.00 INR Crores

Interest rate 1200.00% %age

Loan Term 10 Year

Moratorium 1 Year