Proposal of Rooftop Solar Plant - 70 KWP For Panchvati CHS, Andheri
Proposal of Rooftop Solar Plant - 70 KWP For Panchvati CHS, Andheri
Proposal of Rooftop Solar Plant - 70 KWP For Panchvati CHS, Andheri
Cables will confirm to IS 694 & Interconnections, array to boxes , junction boxes
to PCU etc will be selected near to PV panel to keep voltage drop & losses
Electrical Accessories minimum.
210,000.00
Will be made of IP65/67 for waterproof & dustproof
Structure & panel Installation, inverter & junction box, cable laying & meter
Installation & commissioning with
installation with GI strip & 3 earth pit. 822,500.00
Design CAD & Shadow Analysis on software, document hardcopy will be submitted.
Structural audit for providing structural report for feasiblity of solar plant -
Net Meter connection with Discom CEIG approval Liaising & paperwork ( no official charges) 25,000.00
Total 3,120,000.00
How rooftop solar plant works
Supplier Grid
System
Solar Inverter- Converts DC
into AC (act as a brain of the
system)
Scope of Work
Sr No Activity HybridSun Owner Remark
1 Construction Power & Water - √
• Rooftop design for optimal • Approvals from regulatory • 5 year maintenance included,
sizing and performance bodies for net-metering except cleaning.
• Quality installation services • Plant inspection & approval from • All components to be covered by
• Value for money components Discom manufacturer’s warrantee
• Effect of net-meter in electricity
bill
Contact:
Anil Marbhal Sakharam Aachrekar
Mobile: +91 96071 02912 Mobile: +91 99231 31705
Email: [email protected] Email:[email protected]
Capacity 70
ROI CALCULATION For Panchvati CHS , Andheri Unit Rate 8.85
"Yearly Savings
Year Units Degrade Units Generation (Units Generated * AMC Cost ROI Calculation
Unit Rate" )
1st Year 105000.00 2100.00 102900.00 910199.50 - Per kW Cost 44571.43
2nd Year 102900.00 565.95 102334.05 905193.40 35,000.00 For Proposed kW 3,120,000.00
3rd Year 102334.05 562.84 101771.21 900214.84 36,750.00 Intrest for 1st Year @ 8 % 249,600.00
4th Year 101771.21 559.74 101211.47 895263.66 38,587.50 AMC Cost -
5th Year 101211.47 556.66 100654.81 890339.71 40,516.88 Savings for First Year 910199.50
6th Year 100654.81 553.60 100101.21 885442.84 42,542.72 Depreciation Value -
7th Year 100101.21 550.56 99550.65 880572.90 44,669.85 Carry Forward 2nd Year 2,459,400.50
8th Year 99550.65 547.53 99003.12 875729.75 46,903.35 Intrest 2nd Year @ 8 % 196752.04
9th Year 99003.12 544.52 98458.60 870913.24 49,248.51 AMC Cost 35,000.00
10th Year 98458.60 541.52 97917.08 866123.22 51,710.94 Saving for 2nd Year 905193.40
11th Year 97917.08 538.54 97378.54 861359.54 54,296.49 Depreciation Value -
12th Year 97378.54 535.58 96842.96 856622.06 57,011.31 Carry Forward 3rd Year 1,785,959.14
13th Year 96842.96 532.64 96310.32 851910.64 59,861.88 Intrest 3rd Year @ 8 % 142876.731
14th Year 96310.32 529.71 95780.61 847225.13 62,854.97 AMC Cost 36,750.00
15th Year 95780.61 526.79 95253.82 842565.39 65,997.72 Saving for 3rd Year 900214.84
16th Year 95253.82 523.90 94729.92 837931.28 69,297.61 Depreciation Value -
17th Year 94729.92 521.01 94208.91 833322.66 72,762.49 Carry Forward 4th Year 1,065,371.03
18th Year 94208.91 518.15 93690.76 828739.39 76,400.61 Intrest 4th Year @ 8 % 85229.68234
19th Year 93690.76 515.30 93175.46 824181.32 80,220.64 AMC Cost 38,587.50
20th Year 93175.46 512.47 92663.00 819648.32 84,231.67 Savings for 4th Year 895263.66
21st Year 92663.00 509.65 92153.35 815140.26 88,443.26 Depreciation Value -
22nd Year 92153.35 506.84 91646.51 810656.99 92,865.42 Carry Forward 5th Year 293,924.55
23rd Year 91646.51 504.06 91142.45 806198.37 97,508.69 Intrest 5th Year @ 8 % 23513.96433
24th Year 91142.45 501.28 90641.17 801764.28 102,384.13 AMC Cost 40,516.88
25th Year 90641.17 498.53 90142.64 797354.58 107,503.33 Savings for 5th Year 890339.71
26th Year 90142.64 495.78 89646.86 792969.13 112,878.50 Depreciation Value -
27th Year 89646.86 493.06 89153.80 788607.80 118,522.42 Carry Forward 6th Year -532,384.31