SOLAR POWER SYSTEM

DAILY ENERGY REQUIREMENTS

Appliance Power (Watts) Total Number of Units Total Wattage Units on Solar Wattage on Solar Hrs/day
Phone 5 20 100 20 100 10

Total 100

Total Load 100.00 Total Energy/Day 1000.00

SUMMARY
Inverter Size 1 0.16 KVA 12 V
Battery Bank Capacity 12 V 149 AH
Battery 1 12 V 150 AH
Solar Panel 2 12 V 150 W
Charge Controller 1 12 V 21 A
OWER SYSTEM DESIGN

SYSTEM PARAMETER SYSTEM OUTPUTS

Watt-hour/Day DC System Voltage 12 V Inverter Power 156 VA
1000 Diversity Factor 1 Inverter Power 125 W
Days of Autonomy 1 Array Peak Watt 250 W
Depth of Discharge 70% Number of Panels 2
Battery Efficiency 80% Controller Current 21 A
Sun Peak hours 4 Hrs Battery Capacity 149 AH
Wattage of Panels 150 W No of Batteries in Series/String 1
Inverter Efficiency 80% No of Battery Strings 1
Inverter Power Factor 0.8 No of Solar Panel in Series/String 1
Individual Battery Voltage 12 V No of Solar Panel Strings 2
Individual Battery Amp-hour 150 AH
Individual Solar Panel Voltage 12 V
No of Inverter 1

1000
 FEASIB

SUMMARY
Inverter Size 0.16 KVA 12 V
Battery Bank Capacity 12 V 149 AH
Battery 1 12 V 150 AH
Solar Panel 2 12 V 150 W
Charge Controller 1 12 V 21 A

UTILITY & GENERATING PLANT COSTING

Utility Supplier EKDC COMPONENT DESCRIPTION
Utility Bill/Month NGN 0 VOLTAGE
Required Supply/Day 10 Solar Panel 12
Genrator Model/Capacity Elepaq, 7.5KVA Inverter 12
Genrator Hours/Day 10 Battery 12
Cost of Generator NGN 45,000 Charge Controller 12
 Maintenance/Month NGN 25,000 Enclosure
GRAND TOTAL NGN 70,000 Combiner Box
Acessories
Monthly Discount Factor 0.83% Installation
Payment Duration (Months) 12 1
Monthly Payment NGN 14,803.03 TOTAL
First Month Installment 50%
Solar Decision Constant NGN 100,000.00 5% VAT
TOTAL COST FOR GENERATOR NGN 345,000
TOTAL COST FOR SOLAR NGN 325,667 GRAND TOTAL
DECISION GATE (For N Duration) VIABLE

DIESEL/PMS
Time(Month) CAPEX OPEX TC(RT) CUMM. TC (RT)
1 NGN 45,000 NGN 25,000 NGN 70,000 NGN 70,000
2 NGN 25,000 NGN 25,000 NGN 95,000
3 NGN 25,000 NGN 25,000 NGN 120,000
4 NGN 25,000 NGN 25,000 NGN 145,000
5 NGN 25,000 NGN 25,000 NGN 170,000
6 NGN 25,000 NGN 25,000 NGN 195,000
7 NGN 25,000 NGN 25,000 NGN 220,000
8 NGN 25,000 NGN 25,000 NGN 245,000
9 NGN 25,000 NGN 25,000 NGN 270,000
10 NGN 25,000 NGN 25,000 NGN 295,000
11 NGN 25,000 NGN 25,000 NGN 320,000
12 NGN 25,000 NGN 25,000 NGN 345,000
14 NGN 25,000 NGN 25,000 NGN 370,000
15 NGN 25,000 NGN 25,000 NGN 395,000
16 NGN 25,000 NGN 25,000 NGN 420,000
17 NGN 25,000 NGN 25,000 NGN 445,000
18 NGN 25,000 NGN 25,000 NGN 470,000
19 NGN 25,000 NGN 25,000 NGN 495,000
 20 NGN 25,000 NGN 25,000 NGN 520,000
21 NGN 25,000 NGN 25,000 NGN 545,000
22 NGN 25,000 NGN 25,000 NGN 570,000
23 NGN 25,000 NGN 25,000 NGN 595,000
24 NGN 25,000 NGN 25,000 NGN 620,000
TOTAL NGN 620,000 NGN 7,935,000

DECISION GATE VIABLE

FEASIBILITY STUDY

SOLAR SOLUTION COSTING

DESCRIPTION CLASSIC
WATTAGE/CURRENT/AMP-HOUR MODEL UNIT COST QUANTITY TOTAL
150 Poly-Yingli NGN 39,000.00 1.67 NGN 65,000.00
0.16 Mpower Indian NGN 55,000.00 1.00 NGN 55,000.00
150 Quanta Indian NGN 105,000.00 0.99 NGN 104,166.67
21 Roy Solar PWM NGN 25,000.00 1.00 NGN 25,000.00
 Structure NGN 30,000.00 1.00 NGN 30,000.00
1-MCB NGN 1,500.00 1.00 NGN 1,500.00
Lot NGN 15,000.00 1.00 NGN 15,000.00
Service Charge NGN 30,000.00 1.00 NGN 30,000.00

NGN 325,666.67

NGN 0.00

NGN 325,666.67

SOLAR SOLUTION
CAPEX OPEX TC(MOD) PV FACTOR TC(RT1)
NGN 162,833 0.00 NGN 162,833 1.000 NGN 162,833
NGN 14,803 0.00 NGN 14,803 1.008 NGN 14,926
NGN 14,803 0.00 NGN 14,803 1.017 NGN 15,050
NGN 14,803 0.00 NGN 14,803 1.025 NGN 15,175
NGN 14,803 0.00 NGN 14,803 1.034 NGN 15,301
NGN 14,803 0.00 NGN 14,803 1.042 NGN 15,428
NGN 14,803 0.00 NGN 14,803 1.051 NGN 15,556
NGN 14,803 0.00 NGN 14,803 1.060 NGN 15,685
NGN 14,803 0.00 NGN 14,803 1.068 NGN 15,815
NGN 14,803 0.00 NGN 14,803 1.077 NGN 15,946
NGN 14,803 0.00 NGN 14,803 1.086 NGN 16,079
NGN 14,803 0.00 NGN 14,803 1.095 NGN 16,212
NGN 14,803 0.00 NGN 14,803 1.113 NGN 16,482
NGN 14,803 0.00 NGN 14,803 1.123 NGN 16,619
NGN 14,803 0.00 NGN 14,803 1.132 NGN 16,757
NGN 14,803 0.00 NGN 14,803 1.141 NGN 16,896
NGN 14,803 0.00 NGN 14,803 1.151 NGN 17,036
NGN 14,803 0.00 NGN 14,803 1.160 NGN 17,178
NGN 14,803 0.00 NGN 14,803 1.170 NGN 17,320
NGN 14,803 0.00 NGN 14,803 1.180 NGN 17,464
NGN 14,803 0.00 NGN 14,803 1.190 NGN 17,609
NGN 14,803 0.00 NGN 14,803 1.199 NGN 17,755
NGN 14,803 0.00 NGN 14,803 1.209 NGN 17,903
NGN 488,500 NGN 0 NGN 488,500 NGN 25 NGN 523,024
 Input Numbers SOLAR PANEL
Input Text VOLTAGE (V)
Number Formulars 24
Text Formulars 24
24
24
12
12

CHARGE CONTROLLE
VOLTAGE (V)
12
48
48
PREMIUM 48
MODEL UNIT COST QUANTITY TOTAL 48
Poly-Yingli NGN 39,000.00 1.67 NGN 65,000.00 48
Mpower Indian NGN 55,000.00 1.00 NGN 55,000.00 48
Quanta Indian NGN 105,000.00 0.99 NGN 104,166.67 48
Roy Solar PWM NGN 25,000.00 1.00 NGN 25,000.00 96
 Structure NGN 30,000.00 1.00 NGN 30,000.00 150
1-MCB NGN 1,500.00 1.00 NGN 1,500.00 600
Lot NGN 15,000.00 1.00 NGN 15,000.00
Service Charge NGN 30,000.00 1.00 NGN 30,000.00 INVERTER
POWER (KVA)
NGN 325,666.67 0.85
1.2
NGN 0.00 2.4
3.5
NGN 325,666.67 5
7.5
10
0.9
CUMM. TC(RT) 1.5
NGN 162,833 3.5
NGN 177,759 5
NGN 192,809 15
NGN 207,984 20
NGN 223,284 1.5
NGN 238,712 2.5
NGN 254,268 3.5
NGN 269,952 3.5
NGN 285,767 6
NGN 301,714 10
NGN 317,792 3.75
NGN 334,004 7.5
NGN 350,487
NGN 367,106 BATTERY
NGN 383,863 VOLTAGE (V)
NGN 400,759 12
NGN 417,795 12
NGN 434,973 12
 NGN 452,293 12
NGN 469,757 12
NGN 487,366 12
NGN 505,122 12
NGN 523,024 2
NGN 7,759,425 12
2
12
 SOLAR PANEL
POWER (W) MODEL UNIT COST
275 Mono-PSC Solar NGN 89,500
250 Poly-Roy Solar NGN 48,000
250 Poly-Yingli NGN 65,000
200 Poly-Yingli NGN 52,000
150 Poly-Yingli NGN 39,000
100 Poly-Yingli NGN 26,000

CHARGE CONTROLLER
CURRENT (A) MODEL UNIT COST
30 Roy Solar PWM NGN 25,000
20 Phocos PSC Solar Uk NGN 32,500
30 PSC Xantra PWM NGN 48,900
40 Roy Solar PWM NGN 53,500
60 PSC Xantra PWM NGN 74,900
30 PSC Xantra MPPT NGN 89,500
60 Morning Star PWM NGN 95,000
60 PSC Xantra MPPT NGN 136,500
60 PSC Solar PWM NGN 140,000
 60 Schneider MPPT NGN 258,000
80 Schneider MPPT NGN 655,000

INVERTER
VOLTAGE (V) MODEL UNIT COST
12 Mpower Indian NGN 55,000
12 Mpower Indian NGN 60,000
24 Mpower Indian NGN 65,000
48 Mpower Indian NGN 220,000
48 Mpower Indian NGN 370,000
120 Mpower Indian NGN 600,000
180 Mpower Indian NGN 700,000
12 Luminous Indian NGN 60,000
24 Luminous Indian NGN 75,000
48 Luminous Indian NGN 220,000
96 Luminous Indian NGN 350,000
360 3 Phase-Sukam NGN 2,700,000
360 3 Phase-Sukam NGN 2,900,000
24 PSC Solar Xantra NGN 149,500
24 PSC Solar Xantra NGN 214,900
48 PSC Solar Xantra NGN 289,900
48 Exide Solar NGN 265,500
48 PSC Solar Xantra NGN 455,500
96 PSC Solar Xantra NGN 675,900
24 Schneider Conext NGN 593,000
48 Schneider Conext NGN 1,470,000

BATTERY
AMP-HOUR MODEL UNIT COST
100 Quanta Indian NGN 75,000
150 Quanta Indian NGN 105,000
120 Exide Solatron German NGN 109,500
200 Luminous Indian NGN 125,000
200 Mpower Inidan NGN 125,000
200 Sukam Indian NGN 125,000
200 Quanta Indian NGN 145,000
800 AGM VRLA Exide NGN 195,500
230 Exide Sonnenschein NGN 205,000
1500 AGM VRLA Exide NGN 225,500
260 Varta German NGN 289,900
 FINANCIAL MODEL FOR SOLAR FARM

System Voltage Amp-Hour Inverter (VA) Charge Controller (A)

System Design (Unit 1) 12 149 156 21
Total Number of Units 1

YEAR 1 2 3 4 5
Sales Volume (Per Year) 3650 3650 3650 3650 3650
Sales Volume (Per Week) 70 70 70 70 70
Sales Volume (Per Day) 10 10 10 10 10
Total Sales volume 3650 3650 3650 3650 3650
Revenue NGN 182,500 NGN 182,500 NGN 182,500 NGN 182,500 NGN 182,500
Capex NGN 325,667 NGN 0 NGN 0 NGN 0 NGN 0
Total Capex NGN 325,667 NGN 0 NGN 0 NGN 0 NGN 0
Opex (Rent, Salary, Logistics) NGN 32,567 NGN 32,567 NGN 32,567 NGN 32,567 NGN 32,567
Operating Profit -NGN 175,733 NGN 149,933 NGN 149,933 NGN 149,933 NGN 149,933
Depreciation NGN 65,133 NGN 65,133 NGN 65,133 NGN 65,133 NGN 65,133
Salvage Value NGN 325,667 NGN 260,533 NGN 195,400 NGN 130,267 NGN 65,133
Taxable Income NGN 84,800 NGN 84,800 NGN 84,800 NGN 84,800 NGN 84,800
Tax NGN 22,896 NGN 22,896 NGN 22,896 NGN 22,896 NGN 22,896
Net Income After Tax NGN 61,904 NGN 61,904 NGN 61,904 NGN 61,904 NGN 61,904
Price System NGN 50

Tax 27%
Depreciation 20%
Sales Growth 100%

6
3650
70
10
3650
NGN 182,500
NGN 0
NGN 0
NGN 32,567
NGN 149,933
NGN 0
NGN 0
NGN 149,933
NGN 40,482
NGN 109,451