Enter values only in the Green Boxes

Grid-tied
Inverter 3.75 kVA (3 kW)
Inverter Nos. 1
Battery LPTT 12150H
Battery Nos. 4
Accessory GSM Dongle
Accessory Nos. 0
Panels Luminous 330W Poly
Count 30
Wattage 330
DC Capacity 9,900
Additional cost/Wp for Elevated Structure 1.00
DG Synchronization 5.05
Additional AC/DC DB Protection 0.00
Quoted Rs/Wp 67.68
Total
End User Price
Sol.GST1 (@5% of 70% of EUP) 3.5%
Sol. GST2 (@18% of 30% of EUP) 5.4%
Platform Charges 10.00%
GST on PC 18%
GST on Components 5%
GST on Accessories 18%
Tax Collected at Source 1%
Balance to Partner (Incl. Elevated Structure cost)
Partner take Rs/Wp (Inclusive of Super Structure/DG Sync/Protection)
Partner take Rs/Wp (Not including Elevated Structure/Pallet cost adjustement/DG
Sync/Protection)
 Off-Grid Solution Calculator
Calc-1 (Watt + Back-up Time)
28,127 Total Load in Watts (W) 5000
% of peak load to run 75% Input
42,418 Backup time (hrs) 4.00
Inverter (VA) 9500
0 Battery (Ah) 200 Output
No. of Batteries 10
211,309 21.34
1 EMI Calculator
(Enter values only in the Green Boxes)
Advance Amount (in %) 30%
9,900 Moratorium Period (in months) 2
50,000 Tenure (in months) 6
0 RoI per annum 14.0%
7.68 RoI Subvention 1.0%
670,000 67.68 Project Cost to be pitched (Rs) 670,000
615,243 62.15 No-Cost EMI 78,167
21,534 *Select plan from dropdown↑
33,223 Realized Platform Charge 3.47%
67,000 Note: For No-Cost EMI Plan
1. Tenure is fixed at 6-months
12,060 2. Platform charge to be taken as min. 10% for the actual
14,093 Realized Platform Charge to be at least 3.5%
0
6,700
338,293 286689.131
34.17

33.17
 Calc-2 (Watt + Battery Capacity)
Total Load in Watts (W) 1000
% of peak load to run 100%
Battery (Ah) 200
Inverter (VA) 2500
Total number of batteries 4
Backup time (Hrs) 7.19

Per Unit Price Calculator

Enter Total Solution Price (Inc 670,000
DC Capacity (Wp) 9,900
Per Unit Price (Incl GST) 67.68
Enter values only in the Green Boxes
Grid-tied
Inverter 1 10KW- 3P
Inverter Nos. 1
Inverter 2 10KW- 3P
Inverter Nos. 0
Inverter 3 50KW-3P
Inverter Nos. 0
Accessory 1 GSM Dongle
Accessory Nos. 1
Accessory 2 Micro Inverter WiFi Dongle
Accessory Nos. 0
Panels Poly 330W Pallet 31x1
Count 31
Wattage 330
DC Capacity 10,230
Additional cost/Wp for Elevated Structure 0.00
DG Synchronization 0.00
Additional AC/DC DB Protection 0.00
Net Metering 0.00
Subsidy Adjustment 0.00
Quoted Rs/Wp (incl GST) 44.77
Total
End User Price (W/o GST)
Sol.GST1 (@5% of 70% of EUP) 3.5%
Sol. GST2 (@18% of 30% of EUP) 5.4%
Platform Charges 12.00%
GST on PC 18%
GST on Components 5%
GST on Accessories 18%
Tax Collected at Source 1%
Balance to Partner
Initial Partner take Rs/Wp after giving upfront subsidy (Inclusive of - Super Structure/DG
Sync/Protection/Net Metering)
Final Partner take Rs/Wp after receiving subsidy amount (Including - Elevated Structure/Pallet cost
adjustement/Subsidy)
 Per Unit Price Calculator
62,693 Enter Total Solution Price (Incl GST) 7,484,000
1080 DC Capacity (Wp) 10,230
0 Per Unit Price (Incl GST) 731.57

1,403
EMI Calculator
0 (Enter values only in the Green Boxes)
Advance Amount (in %) 30%
211,739 20.70 Moratorium Period (in months) 2
1.00 Tenure (in months) 6
RoI per annum 14.0%
RoI Subvention 1.0%
0 Project Cost to be pitched (Rs) 458,000
0 No-Cost EMI 53,433
0 *Select plan from dropdown↑
0 Realized Platform Charge 5.47%
0
Note: No-Cost EMI Plan
44.77 1. Also referred as '0% Inrerest Plan', will be the new 'Peace of
Mind Plan'
458,000 44.77 2. Tenure is fixed at 6-months
420,569 41.11 3. Platform charge to be taken as min. 10% for the actual Realized
Platform Charge to be at least 3.5%
14,720
22,711
54,960 5.37243402
9,893
13,722
253
4,580
98,758 83693
9.65
8.18
9.65
GTI
SKU CODE Latest Values (Vlookup)

1 KW - 1P T30000000319 12,844
1.5KW - 1P T30000000245 19,020
2KW - 1P T30000000337 16,373
3KW - 1P T30000000338 20,444
4KW - 1P T30000000339 29,688
5KW - 1P T30000000340 32,106
5KW - 3P T30000000341 48,487
6KW- 3P T30000000206 50,731
8KW- 3P T30000000925 57,355
10KW- 3P T30000000926 62,693
12KW- 3P T30000000927 68,300
15KW- 3P T30000000928 71,288
20KW- 3P T30000000930 83,679
25KW- 3P T30000000931 101,230
30KW- 3P T30000000932 107,021
50KW-3P T30000000933 154,062
1.5KW Micro Inverter T30000001818 19,944

Accessory
SKU CODE Latest Values (Vlookup)

GSM Dongle T30000000317 1,403

ZED 1-Ph & One Inverter T30000001234 4,440
ZED 3-Ph & One Inverter T30000001236 9,393
Micro Inverter WiFi Dongle T30000001237 7,131
Micro Inverter GSM Dongle T30000001238 7,131
Micro Inverter Male AC Connector and Cap T30000001239 735
ZED 1-Ph & Multiple Inverters | EPM1-5G T30000000395 39,990
ZED 3-Ph & Multiple Inverters | EPM3-5G T30000000396 39,990
DLB-G (GPRS Box) with ZED for Multiple InvertersT30000000391 11,900
DLB-W (WiFi Box) with ZED for Multiple InvertersT30000000392 11,900

Solar Panels
SKU CODE Latest Values (Vlookup)

Luminous 330W Poly T30000000359 7,044

Luminous 325W Poly India T30000001265 8,348
Luminous 380W Mono T30000001291 9,122
Silver 325W Poly 5,850
Silver 325W Poly India 6,825
Poly 330W Pallet 31x1 T30000001255 6,830
Poly 330W Pallet 31x1 - Half Truck T30000001254 6,688
Poly 330W Pallet 31x1 - Full Truck T30000001254-F 6,613
Mono 380W Pallet 31x1 T30000000366 8,934
Mono 380W Pallet 31x1 - Half Truck T30000000367 8,790
Mono 380W Pallet 31x1 - Full Truck T30000000367-F 8,314
Poly 330W Pallet 31x1 India T30000001267 8,179
Poly 330W Pallet 31x1 India - Half truck T30000001266 7,902
Poly 330W Pallet 31x1 India - Full truck T30000001266-F 7,781

PCU
SKU CODE Latest Values (Vlookup)

1.25 kVA (1 kW) F19312513651 17,513

2.5 kVA (2 kW) F19325013651 26,135
3.75 kVA (3 kW) F19337513651 28,127
7.5 kVA (6 kW) F19475013651 47,342
9.5 kVA (7.5 kW) F19695013651 77,160
12.5 kVA (10 kW) F19612523651 85,547

Batteries (Solar)
SKU CODE
Latest Values (Vlookup)
LPT 1220L F1113C592020 2,225
LPT 1240L F1113B426040 3,233
LPT 1240H F1113B273040 3,535
LPT1260H F1113C595060 4,612
LPT 1280H F1113C596080 5,796
LPTT 12100H F1113C598100 7,330
LPTT 12100L F1113C258100 6,713
LPTT 12120H F1113C599120 8,063
LPTT 12150L F1113C600150 9,112
LPTT 12150H F1113C484150 10,605
LPTT 12200L F1113C602200 12,543

No-Cost EMI 6
Financial Assistance Plan EMI 12
24
36
 Description Contains Dongle AC Rating

Solar Grid Tie Inverter 1KW/1P Nxi110 V2 Yes 1,000

Solar Grid Tie Inverter 1.5KW/1P Nxi115 No 1,500
Solar Grid Tie Inverter 2KW/1P Nxi120 V3 No 2,000
Solar Grid Tie Inverter 3KW/1P Nxi130 V3 No 3,000
Solar Grid Tie Inverter 4KW/1P Nxi140 V3 No 4,000
Solar Grid Tie Inverter 5KW/1P Nxi150 V3 No 5,000
Solar Grid Tie Inverter 5KW/3P Nxi305 V3 No 5,000
Solar Grid Tie Inverter 6KW/3P Nxi360 No 6,000
SOLAR GRID TIE INVERTER 8KW/3P NXI 308V3 No 8,000
SOLAR GRID TIE INVERTER10KW/3P NXI310 V3 No 10,000
SOLAR GRID TIE INVERTER12KW/3P NXI 312V3 No 12,000
SOLAR GRID TIE INVERTER15KW/3P NXI 315V3 No 15,000
SOLAR GRID TIE INVERTER20KW/3P NXI 320V3 No 20,000
SOLAR GRID TIE INVERTER25KW/3P NXI 325V3 No 25,000
SOLAR GRID TIE INVERTER30KW/3P NXI330 V3 No 30,000
SOLAR GRID TIE INVERTER50KW/3P NXI 350V3 No 50,000
SOLAR MICROINVERTER MI1500 No 1,500

Description

Solar Grid Tie accessory 01

Clamp Current Transformer CTSA16100A
Three Phase Meter with CTs
#REF!
#REF!
AC Connector Male and Male End Cap
Single Phase EPM15G
Three Phase EPM35G
DLBG (GPRS Box)
DLBW (WiFi Box)

Description Capacity Pallets

Solar PV Mod 330W/24V 72C Poly 330 -

Solar PV Mod AL 330W/24V DC Poly 330 -
Solar PV Mod 380W/24V 72C MP 380 -
Don't paste on this cell 325 -
Don't paste on this cell 325 -
Solar PV Mod 330W/24V 72C Poly 31 330 1
Solar PV Mod 330W/24V 72C Poly 31 Hyd 330 5 to 9
Solar PV Mod 330W/24V 72C Poly 31 Hyd 330 >=10
Solar PV Mod 380W/24V 72C MP 31 380 1
Solar PV Mod 380W/24V 72C MP 31 HYD 380 5 to 9
Solar PV Mod 380W/24V 72C MP 31 Hyd 380 >=10
Solar PV Mod AL 330W/24V DC Poly 31 330 1
Solar PV Mod AL 330W/24V DC Poly 31 GHZ 330 5 to 9
Solar PV Mod AL 330W/24V DC Poly 31 GHZ 330 >=10

Description AC Rating (W) Per Watt Price

LUMINOUS SOLAR PCU NXT+1.25KVA48V W/O IO 1000 17.5

LUMINOUS SOLAR PCU NXT+ 2.5KVA48V W/O IO 2000 13.1
LUMINOUS SOLAR PCU NXT+3.75KVA48V W/O IO 3000 9.4
LUMINOUS SOLAR PCU NXT+7.5KVA96V W/O IOT 6000 7.9
LUMINOUS SOLAR PCU NXT+9.5KVA120V W/O IO 7500 10
LUMINOUS SOLARPCU NXT+12.5KVA120V W/O IO 10000 9

Per Ah Price Per Ah Price2

Description
LUM 12V20AH LPT1220L FNSD BTY V21 SLR 20 111.2
LUM 12V40AH LPT1240L FNSD BTY V19 SLR 40 80.8
LUM 12V40AH LPT1240H FNSD BTY V18 SLR 40 88.4
LUM 12V60AH LPT1260H FNSD BTY V21 SLR 60 76.9
LUM 12V80AH LPT1280H FNSD BTY V21 SLR 80 72.5
LUM 12V100AH LPTT12100H FNSD BTY V21 SLR 100 73.3
LUM 12V100AH LPTT12100L FNSD BTY V18 SLR 100 67.1
LUM 12V120AH LPTT12120H FNSD BTY V21 SLR 120 67.2
LUM 12V150AH LPTT12150L FNSD BTY V21 SLR 150 60.7
LUM 12V150AH LPTT12150H V20 FNSD BTY SLR 150 70.7
LUM 12V200AH LPTT12200L FNSD BTY V21 SLR 200 62.7
Per Watt Price

12.84
12.68
8.19
6.81
7.42
6.42
9.70
8.46
7.17
6.27
5.69
4.75
4.18
4.05
3.57
3.08
13.30

Per Watt Price2

21.34
25.30
24.00
18.00
21.00
20.70
20.27 Ex-Hyd
20.04 Ex-Hyd
23.51
23.13 Ex-Hyd
21.88 Ex-Hyd
24.79
23.94 Ex-Ghz
23.58 Ex-Ghz