Detailed Solar Project Proposal

PINAK INFRA PROJECTS Ltd.

Pinak Infra 2018© All Rights Reserved PIP/18-19/PV/285

Detailed Solar Project Proposal

DETAILED FINANCIAL REPORT

15 KWp ROOF-TOP SOLAR PHOTOVOLTAIC POWER PLANT

By: Pinak Infra Projects Ltd. (Hisar)

Pinak Infra Projects Ltd.

st
83. 1 Floor, New Aggarsain Market, Hisar-125001 (HARYANA), INDIA.
Ph: +91-9416545906, +91-9812008523
Email: infrarpinak@gmail.com, prayagkaushik@yahoo.co.in
www.pinakinfra.com

Pinak Infra 2018© All Rights Reserved PIP/18-19/PV/285

Detailed Solar Project Proposal

15 KWp SOLAR PV ROOFTOP SYSTEM PROPOSAL

Dear Sir/ Ma’am,

Greeting from Pinak Infra Projects!!!

Sub: Proposal for 15 KWp Roof top Solar PV System

With reference to your query, we are pleased to submit herewith our comprehensive proposal of
the Technical and commercial overview, for your kind perusal.

A. System definition
Size 15 KWp total DC capacity

Energy Production Site Location Hisar

Site coordinates 29.14⁰ N, 75.72⁰ E
Tilt angle 35
No. of full production 330
days assumed per year

B. System components
Solar panels Make: ADANI / SAATVIK/VIKRAM/ APS or
any other Reputed make
Category: TIER 1
Maximum System Voltage: 1000 VDC
Type: Polycrystalline
Inverter Make: SOLAX, DELTA OR REPUTATED
MAKE
Quantity: 1
Maximum efficiency Grid-Tie Inverter :
>96%Grid tie inverter
Quantity 1
AC max. output 15 Kva
MPP voltage range As per specification
Max. Current input As per specification
DC/String
Max. efficiency As per specification
Power connection 3 Phase or single
Phase
Mounting structures Panels shall be mounted on galvanized frames
inclined at 35.38 to the south. The structure is
designed in such a manner that module can be
replaced easily and in line with site requirements

Pinak Infra 2018© All Rights Reserved PIP/18-19/PV/285

Detailed Solar Project Proposal

and it is easy to install and service in future. The

frames will be supported by angles legs of
suitable lengths to provide the pre-determined
inclination. All fasteners, nut and bolts are made
of Stainless steel. The structures shall be pre
engineered to meet special requirements of
placing the modules on the corrugated rooftops.
Electrical Accessories Cables will confirm to IS 694 and shall be of
650V/1.1 kV grade. Interconnections, array to
junction boxes, junction boxes to DCDB, DCDB
to PCU etc. will be selected to keep voltage drop
and losses to the minimum. These wires are
insulated with special grade PVC compound
formulated and manufactured in-house.
Battery None
Energy meter The Inverter shall have a built-in meter that tracks
energy production and displays it on a small LED
screen. The display can be used to determine real-
time production, daily production, and yearly
production. * in client scope.

C. Bill of Material

S.No Component Type/Model no. Specifications Quantity

1 PV modules Aadani, Saatvik, 300-325W 50 nos. ,300 watts
Vikram/ APS
2 Grid Tie inverter Solax, Delta Or Any 15 KVA 1
Other Repudiated
Make
3 Mounting structure Custom made MS hot dip As per design
galvanized
steel
4 Array junction Box JMV junction boxes IP65 standards As per string
design
5 Main junction Box JMV junction boxes IP65 standards As per string
design
6 Earthing kit Reputed make 1 set
7 Lightening Arrestors Reputed make 1 set
8 AC & DC Cables Conforming to BOS As per site
requirements

9 ACDB, DCDB Reputed make As per design 1

10 Remote Monitoring Sunny web Box NA
System

Pinak Infra 2018© All Rights Reserved PIP/18-19/PV/285

Detailed Solar Project Proposal

F. Scope of work

1. We shall conduct a detailed site visit with specialists to take accurate measurements,
photographs, and other site-specific information for full design.

2. Prepare full system design to include civil, structural, electrical and mechanical components,
with construction drawings and specifications.

3. Procure equipment and materials and deliver to site.

4. Perform complete system installation.

5. Test all electrical components in accordance with manufacturer instructions.

6. Commission the system to full operability.

G. Client Scope

Site-specific considerations will require assistance and cooperation from the client, as
outlined below:

1. Provide access to work site for delivery of equipment and materials prior to and during
project implementation.
2. Provide a suitable and secure space for storage of equipment and materials.
3. Facilitate access of work crew to the work site 7 days a week.
4. Facilitate interfacing with the client’s resident engineering staff for consultation as needed.
5. Separate electrical loads as discussed in Part A (Grid Interfacing) and connect solar output to
building load system.
6. All the Statutory clearances, if any, required for the Project.

H. Delivery Schedule & Project Cost

Installation & Commissioning
All the Systems except Inverter will be installed within 4-8weeks from the date of receipt of
advance and approval of the “SLD”.

Warranty
The Solar modules are warranted by the solar panel manufacturer for a period of 25 years. The
details are as below

1. Panels: Manufacturing Warrantee for the System: 3 yrs after installation and
commissioning. Performance Warrantee:

Pinak Infra 2018© All Rights Reserved PIP/18-19/PV/285

Detailed Solar Project Proposal

a. 90% efficiency up to 10 yrs

b. 80% efficiency up to 25 yrs
2. Inverter: Depending on the make
3. Balance of the Systems: Standard 12 months warrantee against manufacturing defects.
We shall also ensure supply of Spares for the System for the required.

Unit Ex works
S.NO. PRODUCT DESCRIPTION QTY AMOUNT (Rs)
Price (Rs.)
1 PCU – 15KVA. Grid-Tied Inverter
PV (Solar Panels) – 15 KWp GI
structure, Cables, Earthing & 1 set 7,65,000.00 7,65,000.00
Lightening Material, All other
Accessories. Installation &
commissioning
Sub Total Rs. 7,65,000.00/-
Taxes @5% Rs. 38,250.00/-
Total Rs. 8,03,250.00/-
Total Amount (In Words) = Eight Lac Three Thousand Hundred
Fifty Only.
Other Terms & Conditions:
Payment Terms:-
- 100% Advance.
- Banking Detail
- Account No. 5058201000341
- Account Holder Name: Pinak Infra Projects Ltd.
- IFSC Code: CNRB0005058

• Prices: Price quoted is for at site Hisar.

• Freight & Insurance: In client scope from Hisar to site.
• System Installation: System will be supplied and same will be installed by us. Installation
Charges included.
• GST: Extra @5%.
• Octroi : Any Octroi/Entry tax, if any, will be payable will be extra
• Delivery: Dispatch will be affected in 5-6 weeks from the date of acceptance of your
Purchase order. (P.O). System installation will be completed in 3 week’s time from date
of receipt of materials at site, provided site is ready for installation.
• Validity: This offer is valid for 15 days from the date hereof.

Pinak Infra 2018© All Rights Reserved PIP/18-19/PV/285

Detailed Solar Project Proposal

SOLAR GRID TIE SYSTEM

GRID

Net Meter

Distribution Box

AC Energy Meter

AC LOADS

Pinak Infra 2018© All Rights Reserved PIP/18-19/PV/285

Detailed Solar Project Proposal

Capacity 15 Kw
Cost of System @ 51 7,65,000
Subsidy @30% 2,29,500
Net Cost 5,35,500
Electricity Generation (KWh) 24,750
(33 0*75) apporx* unit
Life (yrs.) 25
Approximate annual saving on 1,83,150
energy (Rs.) (Tariff taken as Rs.
7.40 per unit)
Payback period 2.9 yrs.

Pinak Infra 2018© All Rights Reserved PIP/18-19/PV/285