Solar Capacity 26.

4kWp
Inverter 50kW
Battery 60kWh
Month Jan Feb Mar Apr May Jun
kWh 2911.2 3036.4 3568.5 3662.6 3259.8 2754.8
Days per month 31 28 31 30 31 30
GHI (kWh/m-2/days) 4.2 4.8 5.1 5.32 4.8 4.1

26.4 kWp Solar Hybrid System

4000
3500
3000
2500
kWh

2000
1500
1000
500
0
Jan Feb Mar Apr May Jun Jul Aug Sep Oct N

Months
 Jul Aug Sep Oct Nov Dec Total Energy / yr Avg energy/ month
2692 2692.2 2584 2696 2562 2668 35,088 2,924
31 31 30 31 30 31
3.7 3.5 3.5 3.78 3.7 3.83

ybrid System

Jul Aug Sep Oct Nov Dec

 ROI For SPiNE Yangon
Exchange Rate: 3800
Capital cost (USD): 35,000 USD
Capital cost (MMK): 133,000,000 MMK
Average cost per unit: 1100 MMK
Solar Power: 26.4 kWp
Avg Solar Energy Units/month: 1,620 kWp
Cost Reduction/ month: 1,782,266.44 MMK
Option 1 EPC+Genset
Year Cost Reduction Capital Cost Percentage Rate
1 21,387,197 133,000,000 16%
2 42,774,395 133,000,000 32%
3 64,161,592 133,000,000 48%
4 85,548,789 133,000,000 64%
5 106,935,987 133,000,000 80%
6 128,323,184 133,000,000 96%
7 149,710,381 133,000,000 113%
8 171,097,579 133,000,000 129%
9 192,484,776 133,000,000 145%
10 213,871,973 133,000,000 161%

ROI for 26.4kWp Hybrid System

1 2 3 4 5 6 7 8 9 10 11

Year

Cost Reduction Capital Cost

ROI for 26.4kWp Hybrid System

180,000,000 140%
160,000,000 120%
140,000,000
100%
120,000,000
100,000,000 80%
80,000,000 60%
60,000,000
40%
40,000,000
20,000,000 20%
- 0%
1 2 3 4 5 6 7 8

Cost Reduction Capital Cost Percentage Rate

80,000,000 60%
60,000,000
40%
40,000,000
20,000,000 20%
- 0%
1 2 3 4 5 6 7 8

Cost Reduction Capital Cost Percentage Rate

 26.4kWp Hybrid System Monthly Saving Cost
Monthly Load
Monthly Load Total Load
Comsumption
PV Output Comsumption Consumption Monthly Meter
Month (kWh) Genset
(kWh) (kWh) YESC Before Solar Bill YESC+DG
(Avg Last 4
(Approximate) (kWh)
month)
Jan 2,911 4,500 2,429 6,929 3,018,638
Feb 3,036 4,500 2,609 7,109 3,180,917
Mar 3,569 4,500 3,288 7,788 3,791,533
Apr 3,663 4,500 4,866 9,366 5,211,989
May 3,260 4,500 2,222 6,722 2,832,500
Jun 2,755 4,500 2,222 6,722 2,832,500
Jul 2,692 4,500 2,222 6,722 2,832,500
Aug 2,692 4,500 2,222 6,722 2,832,500
Sep 2,584 4,500 2,222 6,722 2,832,500
Oct 2,696 4,500 2,222 6,722 2,832,500
Nov 2,562 4,500 2,222 6,722 2,832,500
Dec 2,668.00 4,500 2,222 6,722 2,832,500
Total 35,088 54,000 30,970 84,970 37,863,077

Comparison of meter bill and Cost saving from 26.4 kWp Solar Energy
(Reference on 2024
meter Bill 4 month)

6,000,000
5,000,000
4,000,000
MMK

3,000,000
2,000,000
1,000,000
-
1 2 3 4 5 6 7 8 9 10 11
Month

Monthly Meter Bill YESC+DG Saving Cost (MMK) EPC+Genset

 Monthly Saving Cost

Total Load
Avg Charging Saving Unit Saving Cost
Consumption
For Battery Unit (kWh) After (MMK)
After Solar
(kWh) Solar EPC+Genset
(kWh)

3,720 5,309 1,620 3,202,320

3,720 5,184 1,926 3,340,040
3,720 4,652 3,136 3,925,350
3,720 4,557 4,809 4,028,860
3,720 4,960 1,762 3,585,780
3,720 5,465 1,257 3,030,280
3,720 5,528 1,194 2,961,200
3,720 5,528 1,194 2,961,420
3,720 5,636 1,086 2,842,400
3,720 5,524 1,198 2,965,600
3,720 5,658 1,064 2,818,200
3,720 5,552 1,170 2,401,200
44,640 63,553 21,418 38,062,650

om 26.4 kWp Solar Energy

4
h)

7 8 9 10 11 12

(MMK) EPC+Genset
 Monthly
Monthly DG
Electric Bill
Bill(Avg last 4
(Avg last 4
month)
month)

832,500 2,186,138
832,500 2,348,417
832,500 2,959,033
832,500 4,379,489
832,500 2,000,000
832,500 2,000,000
832,500 2,000,000
832,500 2,000,000
832,500 2,000,000
832,500 2,000,000
832,500 2,000,000
832,500 2,000,000
9,990,000 27,873,077
 Option 1-( 4 hour Autarnative Electricity On/Off)
Battery Battery
Hour Total Load Solar OutpEPC Discharge Charge
1 5.5 0.0 0.0 5.5
2 5.5 0.0 5.5 0.0 -24.0
3 5.5 0.0 5.5 0.0 -24.0
4 5.5 0.0 5.5 0.0
5 5.5 0.0 5.5 0.0
6 5.5 0.0 0.0 5.5
7 11.1 0.8 0.0 10.3
8 11.1 6.0 0.0 5.1
9 11.1 10.9 0.0 0.2
10 30.0 14.8 15.2 0.0 -24.0
11 28.0 17.0 11.0 0.0 -24.0
12 29.0 17.4 11.6 0.0
13 32.0 16.5 15.5 0.0
14 31.0 14.4 0.0 16.6
15 33.0 11.1 0.0 21.9
16 34.0 7.0 0.0 27.0
17 30.0 2.2 0.0 27.8
18 16.6 0.0 16.6 0.0 -24.0
19 16.6 0.0 16.6 0.0 -24.0
20 16.6 0.0 16.6 0.0
21 16.6 0.0 16.6 0.0
22 16.6 0.0 0.0 16.6
23 5.5 0.0 0.0 5.5
24 5.5 0.0 0.0 5.5
147.5 -144.0

26.4kWp Hybrid System Load Profile

Option 1- 9 am to1pm power on
40.0 40.0

30.0 30.0

20.0 20.0

10.0 10.0
kWh
kWh

0.0 0.0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 1 2 3 4

-10.0 -10.0

-20.0 -20.0
Hour
-30.0Total Load Comsumption Solar Output EPC Battery Discharge Battery Charge -30.0 Total Load Coms
-10.0 -10.0

-20.0 -20.0
Hour
-30.0Total Load Comsumption Solar Output EPC Battery Discharge Battery Charge -30.0 Total Load Coms
 Option 2-( 4 hour Autarnative Electricity On/Off)
Battery Battery
Hour Total Load Solar OutpEPC Discharge Charge
1 5.5 0.0 5.5 0.0
2 5.5 0.0 0.0 5.5
3 5.5 0.0 0.0 5.5
4 5.5 0.0 0.0 5.5
5 5.5 0.0 0.0 5.5
6 5.5 0.0 5.5 0.0 -24.0
7 11.1 0.8 10.3 0.0 -24.0
8 11.1 6.0 5.1 0.0
9 11.1 10.9 0.2 0.0
10 30.0 14.8 0.0 15.2
11 28.0 17.0 0.0 11.0
12 29.0 17.4 0.0 11.6
13 32.0 16.5 0.0 15.5
14 31.0 14.4 16.6 0.0 -24.0
15 33.0 11.1 21.9 0.0 -24.0
16 34.0 7.0 27.0 0.0
17 30.0 2.2 27.8 0.0
18 16.6 0.0 0.0 16.6
19 16.6 0.0 0.0 16.6
20 16.6 0.0 0.0 16.6
21 16.6 0.0 0.0 16.6
22 16.6 0.0 16.6 0.0 -24.0
23 5.5 0.0 5.5 0.0 -24.0
24 5.5 0.0 5.5 0.0

26.4kWp Hybrid System Load Profile

Option 2- 9am to 1pm power off 2
6
40.0 40..
BEST4
30.aPok
tCl
taW
20.erl
rp

30.0 10.yOL
uo
CDtaH
0.hipd
asu1y
kWh

-10rctCb
gho
eamr
-20rs
i
20.0 -30emd
gu
pH
t
ioS
ou
nry
s
10.0 t
e
kWh

H
0.0 o
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 u
r
l
y
-10.0
L
o
a
d
-20.0 P
r
Hour o
f
-30.0 Total Load Comsumption Solar Output EPC Battery Discharge Battery Charge i
l
e
-10.0
L
o
a
d
-20.0 P
r
Hour o
f
-30.0 Total Load Comsumption Solar Output EPC Battery Discharge Battery Charge i
l
e