Enrys Engineering Pvt. Ltd. C-47, Sector-19, Noida, U.P. 201301 Website: www.enrys.in Email: sales@enrys.

in Contact: +91-8285579967, 8285579968

Analysis for 1 KW Solar Power System

Our hybrid solar solution will be designed to take care of all your lighting & energy needs. The solar plant installed will be an intelligent system that would supply majority of load through solar power & significantly reduce your dependency on grid & DG set. This sheet will also provide you with comparative analysis done by our team of experts between solar & other sources (DG Set & Grid Power).

AREA REQUIRED & COST OF SOLAR SYSTEM (1 KW)

Approx. Area required = 11 Sq.Mts =118.4 Sq.Ft

Costing of System with Battery Back-up of 5Hrs Approx. costing of 1KW plant with 5 hrs battery back-up Capital Subsidy from MNRE @ 30% Effective Cost of System Costing of System without Battery Back-up Approx. costing of 1KW plant Capital Subsidy from MNRE @ 30% Effective Cost of System

= Rs 1.45 Lakhs = Rs 0.43 Lakhs = Rs 1.02 Lakhs

= Rs 1.1 Lakhs = Rs 0.33 Lakhs = Rs 77, 000

COMPARISON BETWEEN SOLAR AND DG FOR 1KW SYSTEM

DG System (1KW/ 1.25KVA) Cost of diesel: Rs 52/Ltr Diesel consumption: 0.2Ltr/Hr Hours of operations (Assumed): 5 Hrs Description Running Cost/Year Maintenance/Year Efficiency over Lifetime Spillage & Pilferage Expected Life Utilization of Area Noise & Vibration Pollution Subsidy benefits Solar Plant Rs. 0 1 % of Capex Generation is never below 80 % NA 25 years Utilization of unused roof-top NA NA Available @ 30 % DG Set Rs. 18, 720 (=52*0.2*5*30*12) Rs. 400 - Rs. 500 Even the new system has only (42-45) % efficiency 1% of the Diesel consumed. 7-8 Years Mainly ground based, Consuming usable space. Heavy Both sound & air pollution NA

PAYBACK & SAVINGS

Generally the payback period for above system lies between 6-7 years.

Hence free electricity for next 18-19 years.

No. of units generated by 1Kw panel/day Units generated by installed capacity/year (Considering 300 days of operation)
=5.5 KWHr

=1650 KWHr (5.5*1*300)

Savings: If 50% of these solar generated units (50% of 1650) were taken from grid then, Monthly Saving from decreased Grid usage = Rs. 4, 950 (6*825)
(Cost of Grid electricity assumed= Rs. 6/- per unit)

If 50% of these solar generated units (50% of 1650) were taken from DG set then, Monthly Saving from decreased DG set usage =Rs. 12, 375 (15*825) (Cost of electricity Generation using DG= 15/- per unit)

Total Savings Yearly

=Rs. 17, 325/-

PAYBACK CALCULATION
With Battery Back-up:
Payback = Capital Investment / Annual Saving.

Without Battery Back-up:

Payback = Capital Investment / Annual Saving.

= 1,02,000 / 17,325 = 5.88 Years

= 77,000 / 17,325 = 4.44 Years

Free Electricity for 19.12 Years

Free Electricity for 20.56 Years

Commercial & Industrial users can also claim 80% depreciation in 1st year to save Income tax. Terms & Conditions
Payment Terms: o 20% advance by Demand Draft / Cheque in favour of Godrej payable at MUMBAI along with Purchase Order. o 65% against Performa Invoice before dispatch of the material. o 15% against successful installation and commissioning. o All applicable taxes, duties will be charged extra on the above cost.

This sheet should be used only for rough estimation, actual quotation will be delivered by Godrej.