EmbedSolar ROI & Hardware Configurator

Embed Square Solutions Pvt. Ltd. | AIoT Solar Monitoring & SCADA

1. Client Plant Parameters

Plant Capacity (kWp) 1,000 kWp (1.0 MW)

100 kW 5 MW 10 MW

Electricity Tariff / PPA Rate ₹6.50 / kWh

₹3.0/kWh ₹6.5/kWh ₹10.0/kWh

Daily Specific Yield 4.50 kWh/kWp

3.5 kWh 4.5 kWh (Avg) 5.5 kWh

Expected AIoT Generation Recovery 3.5%

1.5% (Conservative) 3.5% (Typical) 7.0% (High Loss)

⚙️ Customize Unit Pricing (Internal)

HERON-P2 Gateway (₹): Basic Sensor Kit (₹): Standard AWS (₹): Class A Full AWS (₹): SaaS Fee (₹/kW/Yr):

System Payback Period
6.5 Months
100% CapEx Break-Even

Annual Revenue Saved

₹3.74 Lakhs

57,488 kWh/yr recovered

Hardware Investment

₹1.68 Lakhs

One-time Turnkey CapEx

5-Year Net Profit

₹11.01 Lakhs

After Hardware & SaaS Fees

2. Recommended Hardware BOM

Required HERON-P2 IoT Gateways	1 Unit
Estimated Inverters Polled	10 Inverters
Total Modbus RTU Slave Nodes	13 Nodes
Estimated RS485 Daisy-Chain Cable	455 Meters

Recommended Weather Station Tier:

Standard AWS (Pyranometer + Wind + Temp)

3. Cost & ROI Breakdown

HERON-P2 Gateways Cost	₹28,000
Weather Station Package Cost	₹1,40,000
Annual EmbedSolar Cloud SaaS	₹1,20,000 / yr
Net Annual Cash Flow (Client Benefit)	+₹2,53,669 / yr

4. 5-Year Cumulative Net Savings Progression (₹)

Hosted & Compiled with HtmlRunner.com

html> HTMLRunner

Write HTML in the first tab, style it with CSS in the second, add JS in the third.

Edit any tab and click Run
Open in New Tab for full view
Export to download as .html

EmbedSolar | ROI & Hardware Sizing Configurator