AgroPV worldwide and in India€¦ · 1 MWp, GIPCL and Anand Krishi Agricultural University, Amrol....

AgroPV worldwide and in India

22 May 2020

Supported by: On behalf of:

co-location of

Agriculture and Solar PVAgriphotovoltaics

#AgroPV#APV

“tomato yield was twice as high” “pepper 3 times higher”

htt

ps:

//w

ww

.res

earc

hga

te.n

et/p

ub

licat

ion

/33

55

83

03

3_A

griv

olt

aics

_pro

vid

e_m

utu

al_b

en

efi

ts_a

cro

ss_t

he_

foo

d-e

ner

gy-w

ater

_nex

us_

in_d

ryla

nd

s

https://www.researchgate.net/publication/335583033_Agrivoltaics_provide_mutual_benefits_across_the_food-energy-water_nexus_in_drylands

Many gigawatts of solar PVprojects in China are co-located with agriculture,which theoretically maximizesthe land’s potential. But inmany cases, developers onlyplant on the land to receivebuilding permits, even thoughthe soil is not really suitablefor farming. Shading from thesolar modules decreases cropyield, while the modules alsoprevent access to agriculturalequipment so that farmingrequires more labor.

Different from PV Pumps

Different from PV Rooftop1MWp chicken farm rooftop, Kolar, Karnataka, India

5 MWp Su Scioffu greenhouse plant, Villasor, Italy

Different from PV greenhouses

Source: https://pbs.twimg.com/media/Dpt77riU8AI97xg.jpg

This is one form of AgroPV

This is one form of AgroPV

Sou

rce

: h

ttp

s://

gro

en

leve

n.n

l/p

roje

cte

n/z

on

ne

pa

rk-b

ab

be

rich

-2

https://groenleven.nl/projecten/zonnepark-babberich-2

Source: https://groenleven.nl/projecten/zonnepark-babberich-2

https://groenleven.nl/projecten/zonnepark-babberich-2

© Photo Hofgemeinschaft Heggelbach

194 kWp, Heggelbach, Germany

Several Indian Delegations visited Heggelbach, Germany

800 kWp with 67 trackers dual axis, Abruzzo, Italy © CORDITEC S.R.L.

2 MWp, Next2Sun, Eppelborn-Dirmingen

© Next2Sun

source: https://sunagri.fr/en/agrivoltaics/tree-crop/

Tree crop and dynamic agrovoltaics in France


50 kWp Tree crop and dynamic agrovoltaics in Montepellier, France


Tree crop and dynamic agrovoltaics in France

Source: https://scontent-atl3-1.cdninstagram.com/vp/befd8eff72894765f9fca80e7e633ec1/5D084BA7/t51.2885-15/e35/40172849_2185838381660321_5570315784998889287_n.jpg?_nc_ht=scontent-atl3-1.cdninstagram.com

Agrovoltaics system with rice cultivation in Japan

Source: https://scontent-atl3-1.cdninstagram.com/vp/befd8eff72894765f9fca80e7e633ec1/5D084BA7/t51.2885-15/e35/40172849_2185838381660321_5570315784998889287_n.jpg?_nc_ht=scontent-atl3-1.cdninstagram.com

Source: https://twitter.com/agrivoltaiqueAgrovoltaics system with rice cultivation in Japan

700 MWp largest tracking system worldwide, Hongdunzi, Ningxia, China © Huawei

Approx. 1000 plants with 10 kWp to 100 MWp, Japan

Source: https://twitter.com/agrivoltaique

© FarmSolar

Approx. 1000 plants with 10 kWp to 100 MWp, Japan

12 MWp, Kochin Airport, India © CIAL Greenport Magazine / Columbia

3 MWp, Gujarat, India

farming at interspace


farming below

2013: 14.4 kWp Solar Pump System, Tissue Culture Park, Jalgaon, India

14.4 kWp Solar Pump System, Tissue Culture Park, Jalgaon, India

© Vivian Fernandes

14.4 kWp Tissue Culture Park, Jalagaon, India (2014)

© O.P. Yadav, icar.org.in

105 kWp by CAZRI in Jodhpur, Rajasthan

farming at interspace

Rain gutter system


Rain water harvesting

100 m³ water tank to collect rain water

Water tank under construction

2017: 1 MWp STPS, Sikka, District Jamnagar, Gujarat, India

1 MWp STPS, Sikka, District Jamnagar, Gujarat, India

1 MWp STPS, Sikka, District Jamnagar, Gujarat, India

Manual tilting of PV

modules

1 MWp KLTPS, Panandhro, District Kutch, Gujarat, India

1 MWp plant in Vastan by GIPCL and Navsari Agricultural University, Gujarat

1 MWp in Vastan by GIPCL and Navsari Agricultural University, Gujarat

1 MWp, GIPCL and Anand Krishi Agricultural University, Amrol

1 MWp, GIPCL and Anand Krishi Agricultural University, Amrol ©GIPCL

1 MW, GIPCL and Anand Krishi Agricultural University, Amrol

100 kWp, NISE, Gurgaon

7 kWp, Junagadh Agricultural University, Junagadh ©Prof. P. M. Chauhanhttps://t.co/7UK6QMVtIp?amp=1

https://t.co/7UK6QMVtIp?amp=1

2019: 200 kwp Mahindra Susten’s Agro Photovoltaic Model at Tandur, Telangana

Cleaning?

1 MWp STPS, Sikka, District Jamnagar, India

Source: http://www.energetica-india.net/news/om-contract-for-a-photovoltaic-plant-in-rajasthan

Possible up to 4 m

Robotic cleaning and/or Anti Soiling Coating

More info: https://www.youtube.com/watch?time_continue=2428&v=yeh-GcAIJkA

https://www.youtube.com/watch?time_continue=2428&v=yeh-GcAIJkA

Some points for discussion…Investments costs for PV at 3-4 m height (min 10-15% higher)- Foundation und Ramming +50%- Higher matieral costs +50%- Structure Installation costs + 50%- More Land for same capacity+- Mostly no additional water required for cleaning system

O&M costs- Higher cleaning costs+- Additional water?

Farming related- Less land available for farming- Changing/rotating crops requires different shading/sun light exposure- Doesn’t work for all crops- More complicated for farmers managing the space / additional work- More or even a lot less produce?- Possibility of rainwater harvesting from PV but at additional costs

Legal- Permission for PV on farming land?

#AgroPV

https://icar.org.in/sites/default/files/Agri-voltaic%20System.pdf

https://icar.org.in/sites/default/files/Agri-voltaic%20System.pdf

Responsible entity GIZ - Test year revenue expenses equity cash flow

Location Delhi 2019 59,50,000.00₹ 83,44,771.19₹ 1,20,00,000.00₹ -1,43,94,771.19₹

Variant 2020 63,17,739.75₹ 84,65,671.19₹ -21,47,931.44₹

Power of the plant (kWp) 1,000 kWp 2021 67,08,207.66₹ 85,94,429.69₹ -18,86,222.03₹

Production / year (kWh) 1,400.00 kWh/kWp 14,00,000.00 kWh 2022 71,22,808.43₹ 87,31,557.49₹ -16,08,749.06₹

Energy sales / year (kWh) 2023 75,63,033.60₹ 88,77,598.60₹ -13,14,565.00₹

Option total sale, or surplus own consumption / sale 2024 80,30,466.90₹ 90,33,132.38₹ -10,02,665.49₹

Own consumption / year (kWh)(Sec. Diff. Electricity) 0.00 kWh 2025 85,26,789.90₹ 91,98,775.86₹ -6,71,985.96₹

Own consumption PV energy (kWh) 0.00 kWh 2026 90,53,788.15₹ 93,75,186.16₹ -3,21,398.01₹

Power degradation / year (%) 0.30% 2027 96,13,357.53₹ 95,63,063.14₹ 50,294.39₹

Year of commissioning 2019 2028 1,02,07,511.09₹ 97,63,152.11₹ 4,44,358.98₹

Lifetime period in years 25 2029 1,08,38,386.31₹ 99,76,246.87₹ 8,62,139.44₹

Rate energy sales - first 15 yearsInf. Adjustment 6.5% 4.25₹ 2030 1,15,08,252.78₹ 1,02,03,192.79₹ 13,05,059.99₹

Rate energy sales - average y1-15 (**) 6.85₹ 2031 1,22,19,520.34₹ 1,04,44,890.20₹ 17,74,630.15₹

Rate energy sales- average y16-30 (**) 17.62₹ 2032 1,29,74,747.80₹ 1,07,02,297.93₹ 22,72,449.86₹

Investment / kWp (INR) 60,000.00₹ 2033 1,37,76,652.09₹ 1,09,76,437.17₹ 28,00,214.91₹

Connection costs 1 -₹ 2034 1,46,28,118.07₹ 47,83,624.27₹ 98,44,493.80₹

(Per kW or year, if connection exists) 2035 1,55,32,208.91₹ 50,94,559.85₹ 1,04,37,649.06₹

Sum of additional costs: -₹ 2036 1,64,92,177.08₹ 54,25,706.24₹ 1,10,66,470.84₹

1.) 2037 1,75,11,476.08₹ 57,78,377.15₹ 1,17,33,098.94₹

2.) 2038 1,85,93,772.86₹ 61,53,971.66₹ 1,24,39,801.20₹

3.) 2039 1,97,42,960.99₹ 65,53,979.82₹ 1,31,88,981.17₹

Total investment (INR) 6,00,00,000.00₹ 2040 2,09,63,174.70₹ 69,79,988.51₹ 1,39,83,186.19₹

Inflation (%) 6.50% 2041 2,22,58,803.71₹ 74,33,687.76₹ 1,48,25,115.95₹

Total current costs / year (%) (***) 2.70% 2042 2,36,34,509.07₹ 79,16,877.46₹ 1,57,17,631.61₹

1.) Service and maintenance 1.20% 2043 2,50,95,239.91₹ 84,31,474.50₹ 1,66,63,765.41₹

2.) Right of surface / surface rent 1.50% 2044 2,66,46,251.21₹ 89,79,520.34₹ 1,76,66,730.87₹

Insurance full risk / year (%) 0.40% 2045 2,82,93,122.76₹ 95,63,189.16₹ 1,87,29,933.60₹

Financing - equity (INR) (%) 20% 1,20,00,000.00₹ 2046 3,00,41,779.22₹ 1,01,84,796.46₹ 1,98,56,982.76₹

Funding - external capital (INR) 4,80,00,000.00₹ 2047 3,18,98,511.38₹ 1,08,46,808.23₹ 2,10,51,703.15₹

Funding period 15 2048 3,38,69,998.88₹ 1,15,51,850.76₹ 2,23,18,148.11₹

First installment from year 1 TOTALE 21,56,84,552.18₹

Interest rate (%) 10.00%

Cash flow 21,56,84,552.18₹

CO 2 savings / year (tonnes) 658.00 IRR Gross 1-15 / 1-30 -7.46% 11.74%

NPV 19,60,76,865.62₹

Current average price 6.71₹

(**) It is assumed that energy costs increase with inflation

(***) Including replacement costs of the inverters and other parts of the plant Discount rate 10.00%

Preliminary Economic Evaluation for PV plant

Base Calculation for Preliminary Project

14,00,000.00 kWh

-₹

₹ -

₹ 1,00,00,000.00

₹ 2,00,00,000.00

₹ 3,00,00,000.00

₹ 4,00,00,000.00

revenue - expenses - cash flow

revenue expenses cash flow

Clic

k fo

r Sa

mp

le E

xcel

Cal

cula

tio

n

AgroPV worldwide and in India€¦ · 1 MWp, GIPCL and Anand Krishi Agricultural University, Amrol....

Documents

Transcript of AgroPV worldwide and in India€¦ · 1 MWp, GIPCL and Anand Krishi Agricultural University, Amrol....