Discription Per 1.

2MW

NO Description Remarks

Poly-Crystalline
1 Solar Cell Technology
Silicon

2 Inverter Configuration Grid Connect

3 Area Required (Acre) 5.0

4 Power Evacuation Level (KV) 33.0

5 Estimated Power Generation per Year (KWHrs) 16,00,000.0

6 Time for Implementation (Months) 2 to 3

7 Solar PV Project Cost (INR) Cr. 4.50

8 Accelerated Depreciation Amount for 1st Year (INR) Cr. 4.50

9 Income Tax benefit due to Accelerated Depreciation (INR) Cr. 1.35

10 Gross revenue (Savings) in 25 Years (INR) Cr. 9.84

11 Average Net Cash Flow on Equity Investment per year (%) 60.0
1.Energy Scenario:
- Every 15 minutes the amount of energy from the sun that
strikes the EARTH is sufficient enough to supply the energy
requirement of the whole world for one year!

-To produce Green Energy from natural resources and

processes that are replenished constantly in its various forms
which are considered to be environment friendly, non-
polluting and help reduce the impacts of conventional
electricity generation thus increasing the nation’s energy
independence.
To produce Green Energy from natural resources and
processes that are replenished constantly in its various forms
which are considered to be environment friendly, non-
polluting and help reduce the impacts of conventional
electricity generation thus increasing the nation’s energy
independence.

To make Solar Energy, a complementary clean alternative

source of energy, Government of India announced
Jawaharlal Nehru National Solar Mission (JNNSM) last year.

The mission is focused on the promotion of Solar Energy at

grass root level to Utility Scale Mega Projects. The entire
mission is under Ministry of New & Renewable Energy.
The Mission has a promising Target of establishing 1,00,000
MW Power Generation from Solar Photo-Voltaic Systems
spread over all across pan India.

In view of these aspects, ‘CrystalGreen’ - offer a

comprehensive solution to plan & commission Solar PV plant.

Our Systems Integration services ranging from site evaluation,

permitting, system design and Engineering, Procurement and
Construction (EPC), erection & commissioning, operations and
maintenance, performance ratio guarantee and project
management are aimed at lowering project risks and increase
ROI.
2. Proposal:
It is proposed that we undertake an assignment to
comprehensively plan and develop 1.2 MWp scale Solar
Photo-Voltaic System to generate electrical power as per the
guidelines laid out JNNSM Power Policy.

“CrystalGreen” offers a comprehensive portfolio of utility scale

solar PV plants with various technologies that includes
Crystalline Technologies as well as Thin-film Technologies
both, centralized as well as decentralized Inverters and O&M
services.
.
Step 1: SITE & PROJECT ANALYSIS

Our team will conduct a thorough feasibility survey,

assessment of your energy needs; the potential for solar PV
based electricity generation and will assess the Structural,
Electrical, and Environmental elements.

Step 2: SYSTEM DESIGN

We do a detailed engineering analysis that enables us to

define and design the location of all equipments including
modules, mounting structures, inverters, switch yard and Bay
extensions and other civil works, applicable to your specific
site location, size and topography.
Step 3: MODULE and BOS SELECTION

We offer both Crystalline and Thin-film modules. We have

partnership with leading National & International Module &
Balance of Systems (BOS) manufacturing companies for
supply of PV Modules & Inverters, junction boxes, cables etc.
suited for Indian conditions.

Step 4: ERECTION & COMMISSIONING

Our certified field staff manages the entire erection &

commissioning process, including the logistics, system
integration, civil work and if required, the power evacuation
infrastructure.
Step 5: PROJECT MANAGEMENT

We will be completing the project within committed timelines

and deploy the best practices to ensure requirements of the
SPV system are achieved.
3. Scope of work:
•Design & Engineering : - Preliminary Survey Report
- System design
- Plant layout
- Engineering drawings
•Electrical Work : - Wiring of Modules.
- Cabling from modules to Junction boxes.
- Junction Box assembly.
- Cable laying in trenches.
- Cabling from Junction boxes to
main Junction Boxes.
- Cabling from MJBs to Inverters
- LT Panel installation & cabling
- Earthing of electrical equipments
•Installation Work – Supervision Assistance:
- Grouting, civil work & installation of module mounting
structure
- Fixing of modules (array) on MMS
- Installation of Inverters
- Installation of Monitoring system

•Commissioning of the SPV plant

•Operation & Maintenance Support

4. Responsibilities of the Customer

1 Providing right of way / approach to the site.

Minimum Land area required to erect the plant and

2 necessary infrastructure for the switch yard, control
room, fencing, water connection, drainage etc.

3 Power evacuation from the LT Panel.

Provide all necessary Documents, Certificates for

exemption of duties and providing ‘C’ form for
4
availing concessional sales tax and to avail all
necessary Central & State givernment approvals.
5. Brief Description of Solar PV
Power Plant:
The Solar PV Power Plant comprises of the following major components
and services. The Components, Assemblies, Sub-Assemblies are selected
with stringent criteria like Long life, Highest reliability, minimum
maintenance etc. All the Systems, Sub-systems are supported by
comprehensive Application Notes & Documentation.

5.1. Solar PV Modules.

5.2. Module Mounting Structures.
5.3. Inverters with String Monitors etc.
5.4. DC/AC Cable Junction & Combiner Boxes & Cable Trenches.
5.5. LV & HV Control Panels with Step-up Transformer.
5.6. Electrical Switch Yard for Power Evacuation to Grid.
5.7. Plant Monitoring & Data Logging System.
5.1. Solar PV Modules: Poly Crystalline Silicon by Trina-
Vikram Solar.
5.2. Module Mounting Structures:

Technical Data:
1. Material :
Fastening elements, Bolts: Stainless steel.
Profiles & Pile driven supports: Steel, Hot-Dip Galvanized.
High life-expectancy, high residual value, no disposal costs.
Easy plant-repowering due to modular concept.
2. Logistics:
Quick and simple mounting.
Maximum level of prefabrication.
Optimized transport to the construction site.
3. Construction:
Adjustment options to even out ground un-evenness.
Cost-optimized complete construction based on the static
optimization Cable channels, Cable ducts.
5.3. Grid Connect Inverter:
5.4. DC/AC Cables, Junction & Combiner Boxes :

The DC cables would be of Solar Grade. The male and female

leads of each PV Solar module shall be connected in series
to form a string. Each string shall then be connected to a port
in the inverter. The lead cables of each module shall not be
hanging loose and shall be tied neatly to lateral supports using
tie tacks. All cables shall be sized to provide minimum voltage
drop (not more than 2%) and shall be of copper. Cables shall be
terminated with proper lugs on the terminating equipment to
minimize contact resistance and loose connections. The
products are TUV certified , UL Listed: 508A, 1703, 1741 and
ISO 9001:2008 certified.
The output of each inverter shall be connected to an IP 66
weather proof Sector LT panel with overload protection and
high voltage surge protection. We have considered L&T made
air-circuit breakers for LT panels with over current, short
circuit and earth fault protections.

The array junction boxes / main junction / combiner boxes are

dust, vermin and waterproof and made of thermo plastic with
IP65 protection standards for outdoor applications.

MOV’s are used at the terminals of array junction boxes for

external over voltage protection. The junction boxes are
suitable cable entry points fitted with cable glands of
appropriate sizes for both incoming and outgoing
cables.
The Transformers, Distribution boards and Monitoring
appliances are installed in weather proof Cabinets & panels.
The Control Panel, Switchgear cabinets are designed in-house
according to international standards and meant for heavy
electrical devices & applications.

LV Panel consists of Air circuit breaker for each inverter.

All inverter Output connected in parallel in Bus. Panel consists
of metering - Voltage, Current, Frequency and energy. Output
is taken through Air circuit breaker & connected to
transformer.
The low voltage station needs to be situated near to PV plant
in order to minimize distribution losses.

All the Panel Components would be of ABB / Siemens / L & T

make to ensure reliability, consistency & durability. So also the
transformer would be of reputed company make.
5.6. Electrical Switch Yard for Power Evacuation to Grid:

The complete state of art Electrical Switch Yard would consist

of HT Panel & Metering Panel Evacuation facility. All the
components would be of ABB / Siemens / L & T / ESENNAR
make to ensure reliability, consistency & durability.
5.7. Plant Monitoring & Data Logging System:

Module Monitoring System:

The Remote Solar PV Plant Monitoring system shall be from
ABB. Each Inverter will be connected via communication cable
and String Monitors which in-turn is finally connected with the
Web Box and the data of each Inverter shall be monitored via
RS485 LAN/web interface.
The major components offered by us in data monitoring
system is,
- Web box - for communication
- Irradiance Sensor - for monitoring the solar yield
- Ambient Temperature Sensor
- Module Temperature Sensor
Power Injector:
A complete data logging system shall be furnished with the
Solar Plant. The System will monitor the Plant on line and
display the following:
- KWP and KWH produced.
- The cell temperature of a module.
- Daily energy produced in KWH. In addition to above
the total energy produced by the plant daily, cumulative total
of the energy produced monthly and yearly shall be displayed.
The system shall also measure and display the following:
- Solar Irradiation, Ambient Temperature.
- Module Temperature, Wind Speed.
- Humidity, Rainfall.
The system shall display all the above parameters in a PC and
shall have provision to transmit the data via internet. It shall
be capable of providing performance data, for each inverter.
Commercial Offer: per MW
S.No Description Amount (in INR)

1 1.0 MW Solar PV Plant. 5,00,00,000.00

Multi Crystalline Modules – Vikram/Autobat Solar Make
Balance of Systems
Solar PV Inverters & Data monitoring equipment, - ABB Make

Module mounting Structure, frames, earthling strips and hardware

DC cables and Junction boxes, Switch yard that includes LT, HT, Transformer, circuit
breakers, etc.

Installation and Commissioning (including Civil Works for structures, cable trench,
and control room) and Project management.

Total 5,00,00,000.00

Operations & Maintenance for 5 Years

2
1st Year Free
2nd Year to 5th Year (INR) per Year 3,00,000.00
Terms and Conditions:

1. The above prices are Exclusive of all taxes & duties.

2. Quote is valid until One Month.

3. Scope of work
a. Complete SPV system - Procurement, Design of the
Plant, Installation & Commissioning.
b. Power evacuation line to the nearest Sub-Station is
excluded in the above offer, however the separate offer would
be submitted after technical survey.

4. Execution period - 3 Months from the date of placing the

P.O and issuing the advance.
5. Payment terms:

a. 10% Advance.

b. 10% on submission of drawings and mobilization of works.

c. 10% on supply of module mounting structure.

d. 45% by way of irrevocable L/C for supply of modules.

e. 15% by way of irrevocable L/C for supply of Inverters.

f. 5% on supply of switchyard.

g. 5% on Final commissioning.
7. Warranties and Guarantees:

Type Coverage Duration

5 year for material and
Guarantee PV Modules
workmanship
25 year warranty with 90% for the
Module Power
Warranty first 12 years and 80% from year
out-put
11- 25 years
Grid Connect
Warranty 5 years of Factory Warranty
String Inverter
Rest of the
Warranty 12 months
systems
9: Revenue Generation:
Rate of Electricity per KWHr, INR 0.95 in 1985 with an

average annual increase by 7.5 % is now INR 11.50 in 2019.

However we have considered a modest increase of 3.5 %

per year hereafter to make the projection of savings on

electricity bills more realistic.

Year KWHrs Unit Rate (₹) Amount (₹)
1 16,00,000.0 2.7395 4383200.00
2 15,85,192.8 2.7395 4342633.00
3 15,70,522.6 2.7395 4302445.00
4 15,55,988.2 2.7395 4262630.00
5 15,41,588.3 2.7395 4223180.00
6 15,27,321.7 2.7395 4184098.00
7 15,13,187.1 2.7395 4145375.00
8 14,99,183.3 2.7395 4107012.00
9 14,85,309.1 2.7395 4069004.00
10 14,71,563.3 2.7395 4031347.00
11 14,57,944.8 2.7395 3994040.00
12 14,44,452.2 2.7395 3957077.00
13 14,31,084.5 2.7395 3920456.00
Year KWHrs Unit Rate (₹) Amount (₹)
14 14,17,840.5 2.7395 3884174.00
15 14,04,719.1 2.7395 3848228.00
16 13,91,719.2 2.7395 3812614.00
17 13,78,839.5 2.7395 3777330.00
18 13,66,079.0 2.7395 3742373.00
19 13,53,436.7 2.7395 3707739.00
20 13,40,911.3 2.7395 3673426.00
21 13,28,501.8 2.7395 3639430.00
22 13,16,207.2 2.7395 3605750.00
23 13,04,026.4 2.7395 3572380.00
24 12,91,958.2 2.7395 3539319.00
25 12,80,001.8 2.7395 3606565.00

Total Savings on Electricity Bills/MW Rs.9,83,31,825.00

“Thank You”