A closed-end infrastructure fund investing in renewable energy and ancillary projects across India's fastest-growing power market.
| Fund structure | Close-ended · SEBI Cat II AIF |
| Fund size | $100M + $20M greenshoe |
| No. of investments | 13++ |
| Setup fee | 0.125% one-time |
| Hurdle rate | 8% |
| Fund tenor | 10 + 1 + 1 years |
| Management fee | $250k–$500k: 1.50% $500k–$1M: 1.25% >$1M: 1.00% |
| GP carry | $250k–$500k: 18.0% $500k–$1M: 16.5% >$1M: 15.0% |
| Scenario | Exit | IRR | MOIC | LP profit | Prob. |
|---|---|---|---|---|---|
| Bull | 8.0× | 22.1% | 2.85× | $129M | 35% |
| Base | 7.0× | 17.25% | 2.30× | $91.2M | 45% |
| Bear | 6.0× | 12.1% | 1.72× | $59.1M | 20% |
| PW-IRR | 17.92% (22.1×0.35)+(17.25×0.45)+(12.1×0.20) | ||||
| Line item | FY2026 | FY2027 | FY2028 | FY2029 | FY2030 | FY2031 | FY2032 | FY2033 | FY2034 | FY2035 | FY2036 | FY2037 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investment outflow | ($15.0M) | ($45.1M) | ($21.9M) | — | — | — | — | — | — | — | — | — |
| Dividend income | — | $2.9M | $10.1M | $10.7M | $9.1M | $9.8M | $10.4M | $11.0M | $11.6M | $10.0M | $3.9M | — |
| ↳ reinvested (Y2/Y3 deployment) | — | ($2.9M) | ($10.1M) | — | — | — | — | — | — | — | — | — |
| Exit proceeds | — | — | — | — | — | — | — | — | — | $25.8M | $78.3M | $43.9M |
| Net fund CF | ($15.0M) | ($42.3M) | ($11.8M) | $10.7M | $9.1M | $9.8M | $10.4M | $11.0M | $11.6M | $35.8M | $82.2M | $43.9M |
| Project | MW | Type | Total cost | Fund equity | Deploy yr | 8-yr IRR | MOIC | Y8 EBITDA | Net exit | DSCR min |
|---|---|---|---|---|---|---|---|---|---|---|
| P1 | 100 | Solar | $36.5M | $2.74M | Y1 | 16.31% | 1.57× | $4.44M | $18.0M | 1.23× |
| P2 | 250 | Solar | $91.1M | $6.83M | Y1 | 17.96% | 1.77× | $11.5M | $47.6M | 1.26× |
| P3 | 200 | Solar | $72.9M | $5.47M | Y1 | 17.69% | 1.74× | $9.12M | $37.7M | 1.26× |
| P4 | 125 | Solar | $45.6M | $3.42M | Y2 | 16.87% | 1.64× | $5.60M | $22.9M | 1.24× |
| P5 | 150 | Solar | $54.7M | $4.10M | Y2 | 17.23% | 1.68× | $6.78M | $27.8M | 1.25× |
| P6 | 225 | Solar | $82.0M | $6.16M | Y2 | 17.84% | 1.75× | $10.3M | $42.6M | 1.26× |
| P7 | 200 | Solar | $72.9M | $5.47M | Y2 | 17.69% | 1.74× | $9.12M | $37.7M | 1.26× |
| P8 | 150 | Solar | $54.7M | $4.10M | Y2 | 17.23% | 1.68× | $6.78M | $27.8M | 1.25× |
| P9 | 450 | Solar | $164M | $12.3M | Y2 | 18.44% | 1.83× | $20.8M | $87.0M | 1.27× |
| P10 | 350 | Solar | $128M | $9.57M | Y2 | 18.27% | 1.81× | $16.2M | $67.3M | 1.27× |
| P11 | 100 | Solar+Wind | $58.3M | $4.38M | Y3 | 21.27% | 2.21× | $7.91M | $34.4M | 1.33× |
| P12 | 150 | Solar+Wind | $87.5M | $6.56M | Y3 | 21.79% | 2.28× | $12.0M | $52.4M | 1.34× |
| P13 | 250 | Solar+Wind | $146M | $10.9M | Y3 | 22.20% | 2.33× | $20.2M | $88.6M | 1.35× |
| Total | 2,800 | $1.09B | $82.0M | ~18.5% | — | $139M | $592M | 1.23–1.35× |
Each row is a causal chain: a policy or market condition (left) drives a logical outcome (centre) which resolves as an opportunity, risk, or gap for this fund (right). Every item is sourced.
Solid lines show actual installed capacity 2021–2026. Dashed lines project the required trajectory to reach GoI 2030 targets. Labels show current capacity (2026), target capacity (2030), and the gap that must be bridged. Sources: MNRE · IRENA 2026 · CEA · MoP.
| Technology | Capex | LCOE / tariff | CUF | Source |
|---|---|---|---|---|
| Utility solar PV | ₹2.90–3.50 Cr/MW | ₹2.56–3.10/kWh | 22% | BNEF · CERC SECI XIII |
| Onshore wind | ₹7.20–8.00 Cr/MW | ₹3.67–3.97/kWh | 25% | CRISIL May 2024 · SECI XVIII–XIX |
| Solar+Wind hybrid | Blended | ₹3.25–4.73/kWh | 30–35% | CERC SECI Tranche VI, VIII, IX |
| BESS co-located (LFP) | ₹6 Cr/MWh | ₹2.10–2.80/kWh | ~350 cycles/yr | SECI Jul 2024 · MoP Dec 2025 |
| Solar+BESS (FDRE/RTC) | Blended | ₹3.41–5.07/kWh | 40%+ | CERC SECI RTC-IV Nov 2025 |