46KWp - Fincera DHA Lahore

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

ALBARIO ENGINEERING Pvt.

LTD
EPC & Electromechanical, Operation & Maintenance, Renewable Energy and Infrastructure
Email : info@aepl.com.pk | Web : www.aepl.com.pk
Dear Sir, Date: 16/08/2023
I am pleased to submit you the requested quotation. Please feel free to contact for any further suggestions or queries.

46 KWp Grid-Tied Solar System, Lahore

Sr. ITEM DETAILS Qty Total Amount

1 Solar Panels TIER-1 545W-555W Half-Cut Modules LONGI/ JINKO or Equivalent 84 Rs3,636,000
2 Inverter IP65 Grid-Tied (MPPT) 20KW Growatt or Equivalent 2 Rs1,270,000
3 Mounting Structure (Customized ) 1 job Rs1,459,000
4 Breakers, Switches, Protection & Distribution Box 1 job Rs260,000
5 Cables, Combiner Box & Connectors (As per standards) 1 job Rs240,000
6 Pipes & Conduits (Other insulation) 1 job Rs145,000
7 Engineering Design & Transportation 1 job Rs85,000
8 Installation, Wiring and Commissioning 1 job Rs140,000
9 Earthing, Boring & Net-Metering 1 job Rs690,000
Rs7,925,000
Product Warranty
Solar Panels 25 years
Inverter 05 years
Services 01 year

Terms & Conditions:


- Price: Prices are valid for 6 days only.
- Payment Mode: 80% in advance & 20% upon installation & commissioning.
- Installation & Delivery: System will be delivered and installed in 15 working days after confirmation of payment.
- Taxes: If applicable W.H.T will be added in above mentioned prices.
The offer is based on the current exchange rate of US Dollar @ 1 USD to 280 PKR, any increase/ decrease can affect the quoted value.
In case of requirement of transformer for net metering and LT's, fees will be in clients scope.
Increase of sanction load and change in owner name will be in client's scope, if required.
Imported Solar products delivery is subjected with the availability as per official distrubutors.

Kind Regards,
Client's Name: _______________________________________
Sales Team | Renewable Energy
Signature _______________________________________
ALBARIO ENGINEERING Pvt. LTD
Date: _______________________________________
www.aepl.com.pk

ALBARIO ENGINEERING Pvt. LTD


info@aepl.com.pk +92 42 111 00 1954
ROI Analysis
Year’s Total Cost of Annual Electricity Grid Electricity Annual Gross Cumulative
Solar Energy Generated by Solar Cost (PKR Savings (PKR)* Cash Flow (PKR)*
(PKR) (kWh)* /kWh)*

0 7,925,000 -7,925,000

1 63,802 55 3,509,110 -4,415,890

2 63,164 57.2 3,612,980 -802,910

3 62,532 59.488 3,719,924 2,917,014

4 61,907 61.86752 3,830,034 6,747,047

5 61,288 64.34222 3,943,403 10,690,450

6 60,675 66.91591 4,060,127 14,750,577

7 60,068 69.59255 4,180,307 18,930,884

8 59,468 72.37625 4,304,044 23,234,928

9 58,873 75.2713 4,431,444 27,666,372

10 58,284 78.28215 4,562,615 32,228,987

11 57,701 81.41344 4,697,668 36,926,655

12 57,124 84.66997 4,836,719 41,763,374

13 56,553 88.05677 4,979,886 46,743,260

14 55,988 91.57904 5,127,290 51,870,550

15 55,428 95.2422 5,279,058 57,149,608

16 54,873 99.05189 5,435,318 62,584,927

17 54,325 103.014 5,596,204 68,181,131

18 53,781 107.1345 5,761,851 73,942,982

19 53,244 111.4199 5,932,402 79,875,384

20 52,711 115.8767 6,108,001 85,983,386

21 52,184 120.5118 6,288,798 92,272,184

22 51,662 125.3322 6,474,947 98,747,131

23 51,146 130.3455 6,666,605 105,413,736

24 50,634 135.5594 6,863,937 112,277,672

25 50,128 140.9817 7,067,109 119,344,781


Graphical Representation
140,000,000 PAYBACK PERIOD (STATIC) - CASHFLOW (PKR)

120,000,000

100,000,000

80,000,000
PKR

60,000,000

40,000,000

20,000,000

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 25

-20,000,000
Years

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