Scribd
Upload
90 views3 pages

15kW Solar Proposal

Uploaded by

nafis haider
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
90 views3 pages

15kW Solar Proposal

Uploaded by

nafis haider
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 3

Asun Solar Power Pvt. Ltd.

TECHNO COMMERCIAL PROPOSAL FOR ON-GRID SOLAR PV POWER PLANT

Name: ATS Villa-89 Dated: 22-05-2024


Address: U.P.

KW Capacity (DC): 14.99


KW Capacity (AC): 15
DC:AC Overloading: -0.10%
Power Termination: (AC) LT (415V) | Captive Consumption

S.N Items Item Descriptions Makes Unit Qty. Rates SUM Cost
1 Solar Power Mono-PERC 555w/p Half cut cells Tier I Jakson No's 27 ₹ 9,990 ₹ 2,69,730
Generating System 15KW On-Grid 3 Ph 415V IP 65, MPPT Growatt/Luminous/ Nos 1 ₹ 90,000 ₹ 90,000
(SPG): Inverter Station with MMS Structure/Wall with Canopy Jakson Nos 1 ₹ 5,500 ₹ 5,500
Elevated RCC Mounting Structure - HDGI with As per Design KW 15 ₹ 7,500 ₹ 1,12,388
SS304 Hardware (2 mtrs height)
Civil Foundations 400X400mm Round Shape As per Design Lot 1
2 Balance of System: AC Combiner Panel (ACDB Panel 1 IN 1OUT) 4P VNT/Krypton Nos 1 ₹ 9,500 ₹ 1,42,358
63Amp SPD Elmex
DC Combiner Panel (DCDB Panel 2IN 2OUT) VNT/Krypton Nos 1
Remote Monitoring Unit with 3 Years Free Portal Intello Nos 1
subscription
DC Cables: 4 sq.mm, 1C Copper Solar cable, Type I Polycab Mtr 225
AC Cable (Inverter to ACDB to LT): 4Cx16sqmm All Arm.Polycab Mtr 50
Earthing Cable: 6/16 sq.mm, 1C Copper, Green KEI/Finolex/Kalinga Lot 1
Chemical, GI Electrode 2mts, CPRI Tested & ChamberTrupower/Vnt/JMV Nos 3
Conventional LA with 2mtrs height & spikes Trupower/Vnt/JMV Nos 1
All Class C Items and Cable management (+/-) ive MC4 connecters Lot 1
Cable Thimbles, 25x3 GI strip with sleeves, Glands, Ferules, SS Cable Lot 1
Ties, Danger Singages etc.
Fire Extuingisher Lot 1
Dressing Material - 32/40mm DWC pipes with bends Astral/Supreme Lot 1
& Steel Corrogated UPVC flexible 32mm
3 Installation Cost: Turnkey Installation & Commissioning with freight Asun Solar KW 15 ₹ 3,000 ₹ 44,955
Net Metering Laisioning
Sum Total P/KW ₹ 44,373 ₹ 6,64,930
Best Offer P/KW ₹ 41,500 ₹ 6,21,878
GST on 70% Value 12.0% ₹ 52,238
GST on 30% Value 18.0% ₹ 33,581
Net Project Cost ₹ 7,07,697
TERMS & CONDITIONS:
Asun Solar Power Pvt. Ltd.

A. Quotation Validity: This quote is valid for a period of 30 days.

B. Scope: Turnkey Supply, Installation, Testing & Commissioning. The quantities are determined as per prelimaniry design.

C. Net Metering: All Net Metering, CEIG etc. as required; shall be taken care by Asun. All Govt. Official Fees shall be payable by the Customer.
(If Applicable)
D. Payment Terms: Incl. of GST
15% Advance against PI & PO ₹ 1,06,154
75% Against delivery of MMS Structure at site, team ₹ 5,30,772
mobalisation & advance for dispatch of Solar Panels

5% Against Installation ₹ 35,385


5% Against Net metering ₹ 35,385

E. Warranties and Gurantees:


Solar Panels: 25 year Performance Output Warranty (As extended by Manufacturer)
Inverters: 5+3 years (Extended Warranty)
Asun Workmanship: 3 years Covering Civil, Electrical & Mechanical Faults

F. Schedule:
Delivery of Structure: Within 10-15 days from date of Advance
Work Completion: Within 60 days from material Delivery at Site

H. Proposed MMS Structure reference Images:

Presented BY:

Asun Solar Power Pvt. Ltd.

Mr. Ambesh P. Upadhyay


Head-Projects
9716548872, ambesh@asun.co.in
PROJECT VIABLITY:

TOTAL PROJECT COST: ₹ 6,21,878

Cost of system per KW ₹ 41,500 /KW


Solar Plant Capacity: 15 KW

ANNUAL POWER OUTPUT: 20229.75 kWh/p.a.

Annual Power Yeild/KW Solar (Units) 1350 KW/kWh/p.a Subject to 24-36 Cleaning Cycles p.a.
Power Degradation of Solar Panels 2% For 1 year
0.50% Year 2-25

ANNUAL SAVINGS (With AD/GBI): ₹ 1,71,953

Current Cost of Power/Discom Tariff ₹ 8.50 INR/kWh


Expected Power Tariff Esclation (Conservative) 2% p.a. Conservative
Accelerated Depreciation 40% Year 1
40% Year 2
20% Year 3

OTHER EXPENSES (Optional):

Insurance of Solar System ₹ 622 INR/p.a 0.20% of System cost on Higher Side
AMC Charges Post 3Years ₹ 650 INR/KW p.a Covers Civil, Electrical & Mechanical Failures
Esclation on above Annual Expenses 5% Year on Year after 3rd year

CALCULATING PAYBACK:

YEARS POWER POWER TARIFF ACCELERATED OTHER EXPENSES TOTAL PAYBACK


GENERATION DEPRECIATION SAVINGS
Units/kWh Insurance O&M Cost
2024 1 20230 ₹ 8.50 ₹ 62,188 ₹ 622 ₹ 2,33,519 -₹ 3,88,359
2025 2 19825 ₹ 8.67 ₹ 37,313 ₹ 622 ₹ 2,08,575 -₹ 1,79,784
2026 3 19429 ₹ 8.84 ₹ 6,219 ₹ 622 ₹ 1,77,412 -₹ 2,372 YEAR 3
2027 4 19040 ₹ 9.02 ₹ 622 ₹ 9,740 ₹ 1,71,125 ₹ 1,68,753 YEAR 4
2028 5 18659 ₹ 9.20 ₹ 622 ₹ 10,227 ₹ 1,60,829
2029 6 18286 ₹ 9.38 ₹ 622 ₹ 10,739 ₹ 1,60,249
2030 7 17920 ₹ 9.57 ₹ 622 ₹ 11,276 ₹ 1,59,643
2031 8 17562 ₹ 9.76 ₹ 622 ₹ 11,839 ₹ 1,59,011
2032 9 17211 ₹ 9.96 ₹ 622 ₹ 12,431 ₹ 1,58,350
2033 10 16867 ₹ 10.16 ₹ 622 ₹ 13,053 ₹ 1,57,660
2034 11 16529 ₹ 10.36 ₹ 622 ₹ 13,706 ₹ 1,56,939
2035 12 16199 ₹ 10.57 ₹ 622 ₹ 14,391 ₹ 1,56,185
2036 13 15875 ₹ 10.78 ₹ 622 ₹ 15,110 ₹ 1,55,397
2037 14 15557 ₹ 11.00 ₹ 622 ₹ 15,866 ₹ 1,54,573
2038 15 15246 ₹ 11.22 ₹ 622 ₹ 16,659 ₹ 1,53,711
2039 16 14941 ₹ 11.44 ₹ 622 ₹ 17,492 ₹ 1,52,810
2040 17 14642 ₹ 11.67 ₹ 622 ₹ 18,367 ₹ 1,51,867
2041 18 14349 ₹ 11.90 ₹ 622 ₹ 19,285 ₹ 1,50,880
2042 19 14062 ₹ 11.90 ₹ 622 ₹ 20,249 ₹ 1,46,500
2043 20 13781 ₹ 12.14 ₹ 622 ₹ 21,262 ₹ 1,45,421
2044 21 13506 ₹ 12.38 ₹ 622 ₹ 22,325 ₹ 1,44,291
2045 22 13235 ₹ 12.63 ₹ 622 ₹ 23,441 ₹ 1,43,108
2046 23 12971 ₹ 12.88 ₹ 622 ₹ 24,613 ₹ 1,41,869
2047 24 12711 ₹ 13.14 ₹ 622 ₹ 25,844 ₹ 1,40,571
2048 25 12457 ₹ 13.40 ₹ 622 ₹ 27,136 ₹ 1,39,212
401090 ₹ 5,03,007 ₹ 3,75,050 ₹ 39,79,709

SUMMARY:

1 Payback Year >4


2 Levelised Cost of Power ₹ 3.74 INR/kWh Total Expenses (25 Years)/Total Power Generation (25 Years)
3 Average cost of Discom Power ₹ 10.82 INR/kWh

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy