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 (₹)

EmbedSolar | ROI & Hardware Sizing Configurator