Our Offices

Lahore Office:
Multan Office For More Information
29B, G-Block Johar Town
DHA Multan +92 42 35240818
Lahore.
Mr. Humayun Haroon,
Sapphire Textile Mills,
Phool Nagar, Pakistan.

Respected Sir,
Thank you for giving SME Energy (pvt) Ltd a chance to present you our financial proposal for the
solar system that will be installed at your premises. We hope this will be the start of a long-term,
prosperous relationship. We thrive to deliver savings in our clients’ electricity costs and help to
manage energy resources for optimum availability and efficiency. We take pride in helping our
clients to reduce their dependency on noisy generators, enjoy the benefits of clean energy and help
make the world a better place.
Our team consists of experts from the Renewable Power segment, and especially from the Solar PV
sector, capable of executing large scale Solar PV projects in compliance with industry best practices
and regulatory & statutory norms.
After the Installation of Solar System at your premises, it is remotely monitored by our technical
personnel to ensure smooth operations. In case of any issue, our personnel will immediately
respond to diagnose the issue and to troubleshoot remotely or at site.
As per the part of the quotation, Net Metering application will be submitted on your behalf to the
concerned Grid operator and we will ensure that our customers get full benefit of this facility, The
Net Metering package allows solar system owners to sell excess energy back to the grid, translating
to a direct economic benefit for system owners. In addition, Net Metering also contributes towards
increasing overall energy efficiency in the country by increasing energy availability on the Grid near
the point of consumption.
We look forward to helping you achieve more energy independence, providing a good investment
for years to come, and helping you make a more positive environmental impact.

Thanks & Regards,

Name of Salesperson:

Contact Number:
 Quotation

Attn: Mr. Humayun Haroon Date: 16-Sep-21

Company: Sapphire Textile Mills Validity: 2 weeks
Address: Phool Nagar, Quotation ID: OG-1000-770
City: Kasur, Pakistan Prepared by: Sajid Rafiq
Contact: 0301 811 3844 Contact No. 0343 539 2019

Solar System: On-Grid

1000.08 kW PV Modules + 7 x 110 kW On-Grid Inverter(s)

# Parts Specs QTY Price (PKR)

1 PV Modules (Mono PERC) - JA / Jinko / Longi 540 Wp 1852 52,004,200
2 Mounting Structure - Fixed Aluminum Job 10,482,200
3 On Grid Inverter - Solis 5G-110 kw 7 4,427,500
4 Cables - DC & AC Newage / Equivalent Job 2,608,200
5 Protective Equipment (Breakers, SPD, etc.) / Job
6 Conduits, Ducting, MC4 connectors etc. / Job 4,922,500
7 Transportation / Included
Total Amount 74,444,600
Optional Items
1 Civil Works (for Mounting Structure) 1:2:4 Job 1,250,100
Net Total 75,694,700

Terms & Conditions:

70% advance with order; 30% before dispatch of goods
Delivery: 1-2 weeks after order confirmation
Inverter warranty: 5 years, as per manufacturer policy
Solar Panels Warranty: 12 years manufacturing, 25 years performance
Commissioning & 1 year Maintenance Support at site included with price
Currency conversion calculated at PKR/$ 165; price subject to change with currency variation beyond +- 3%
Prices are exclusive of government taxes

Net Metering
Not Applicable

Bank Details
Account Title: SME Energy (pvt) LTD
Account Number: 0289-0105319889, Meezan Bank Raja Market Branch Lahore.
 On-Grid Solar Solution - Payback Calculation

Electricity Tariff Assumptions Solar Solution Assumptions

Grid Cost Per Unit (bill analysis) 17.16 Rs / kWh Installed Modules 1,000.08 kWp
Total System Cost 75,694,700 Rs Invested
Tariff Inflation 5.0% per year Annual Maintenance 1.0% % of System cost

Grid Electricity Annual Cost

Utilized Energy Annual Maint. Cost Net Cost Saving Cumulative Saving
Year Price Saving
(KWh) (PKR) (PKR) (PKR)
(PKR) (PKR)
1 1,423,610 17.2 24,423,000 756,900 23,666,100 23,666,100
2 1,413,640 18.0 25,464,600 794,700 24,669,900 48,336,000
3 1,403,740 18.9 26,550,600 834,400 25,716,200 74,052,200
4 1,393,910 19.9 27,682,900 876,100 26,806,800 100,859,000 BREAK-EVEN
5 1,384,150 20.9 28,863,500 919,900 27,943,600 128,802,600
6 1,374,460 21.9 30,094,500 965,900 29,128,600 157,931,200
7 1,364,840 23.0 31,378,100 1,014,200 30,363,900 188,295,100
8 1,355,286 24.1 32,716,300 1,064,900 31,651,400 219,946,500
TOTAL (25yrs) 32,755,000 1,054,188,000 36,119,500 1,018,068,500

Monthly Saving (in first year): 1,972,200

Payback Period (years) 3.06

IRR 35.5%
Client: Mr. Humayun Haroon
Address: Sapphire Textile Mills, Phoolnagar, Kasur.

Panels Installation Depiction

 Version 7.2.2

PVsyst - Simulation report

Grid-Connected System

Project: Sapphire Textile Mills

Variant: New simulation variant
No 3D scene defined, no shadings
System power: 1000 kWp
Basti Sher Nagar - Pakistan
 Project: Sapphire Textile Mills
Variant: New simulation variant

PVsyst V7.2.2
VC0, Simulation date:
16/09/21 21:01
with v7.2.2

Project summary
Geographical Site Situation Project settings
Basti Sher Nagar Latitude 31.15 °N Albedo 0.20
Pakistan Longitude 73.91 °E
Altitude 194 m
Time zone UTC+5

Meteo data
Basti Sher Nagar
Meteonorm 8.0, Sat=24% - Synthetic

System summary
Grid-Connected System No 3D scene defined, no shadings

PV Field Orientation Near Shadings User's needs

Fixed plane No Shadings Unlimited load (grid)
Tilt/Azimuth 10 / 0 °

System information
PV Array Inverters
Nb. of modules 1852 units Nb. of units 7 units
Pnom total 1000 kWp Pnom total 770 kWac
Pnom ratio 1.299

Results summary
Produced Energy 1443 MWh/year Specific production 1443 kWh/kWp/year Perf. Ratio PR 82.80 %

Table of contents
Project and results summary 2
General parameters, PV Array Characteristics, System losses 3
Main results 6
Loss diagram 7
Special graphs 8
P50 - P90 evaluation 9

16/09/21 Page 2/9

 Project: Sapphire Textile Mills
Variant: New simulation variant

PVsyst V7.2.2
VC0, Simulation date:
16/09/21 21:01
with v7.2.2

General parameters
Grid-Connected System No 3D scene defined, no shadings

PV Field Orientation
Orientation Sheds configuration Models used
Fixed plane No 3D scene defined Transposition Perez
Tilt/Azimuth 10 / 0 ° Diffuse Perez, Meteonorm
Circumsolar separate

Horizon Near Shadings User's needs

Free Horizon No Shadings Unlimited load (grid)

PV Array Characteristics
PV module Inverter
Manufacturer Longi Solar Manufacturer Ginlong Technologies
Model LR5-72 HIH 540 M Model GCI-110K--5G
(Original PVsyst database) (Original PVsyst database)
Unit Nom. Power 540 Wp Unit Nom. Power 110 kWac
Number of PV modules 1852 units Number of inverters 7 units
Nominal (STC) 1000 kWp Total power 770 kWac

Array #1 - PV Array
Number of PV modules 1548 units Number of inverters 58 * MPPT 10% 5.9 units
Nominal (STC) 836 kWp Total power 644 kWac
Modules 86 Strings x 18 In series
At operating cond. (50°C) Operating voltage 180-1000 V
Pmpp 764 kWp Max. power (=>40°C) 121 kWac
U mpp 672 V Pnom ratio (DC:AC) 1.30
I mpp 1137 A

Array #2 - Sub-array #2
Number of PV modules 304 units Number of inverters 12 * MPPT 10% 1.1 units
Nominal (STC) 164 kWp Total power 126 kWac
Modules 16 Strings x 19 In series
At operating cond. (50°C) Operating voltage 180-1000 V
Pmpp 150 kWp Max. power (=>40°C) 121 kWac
U mpp 709 V Pnom ratio (DC:AC) 1.30
I mpp 212 A

Total PV power Total inverter power

Nominal (STC) 1000 kWp Total power 770 kWac
Total 1852 modules Nb. of inverters 7 units
Module area 4734 m² Pnom ratio 1.30
Cell area 4294 m²

Array losses
Array Soiling Losses Thermal Loss factor LID - Light Induced Degradation
Loss Fraction 1.0 % Module temperature according to irradiance Loss Fraction 2.0 %
Uc (const) 29.0 W/m²K
Uv (wind) 0.0 W/m²K/m/s

Module Quality Loss Module mismatch losses Strings Mismatch loss

Loss Fraction -0.4 % Loss Fraction 2.0 % at MPP Loss Fraction 0.1 %

16/09/21 Page 3/9

 Project: Sapphire Textile Mills
Variant: New simulation variant

PVsyst V7.2.2
VC0, Simulation date:
16/09/21 21:01
with v7.2.2

Array losses
IAM loss factor
Incidence effect (IAM): User defined profile

0° 25° 45° 60° 65° 70° 75° 80° 90°

1.000 1.000 0.995 0.962 0.936 0.903 0.851 0.754 0.000

16/09/21 Page 4/9

 Project: Sapphire Textile Mills
Variant: New simulation variant

PVsyst V7.2.2
VC0, Simulation date:
16/09/21 21:01
with v7.2.2

DC wiring losses
Global wiring resistance 8.3 mΩ
Loss Fraction 1.5 % at STC

Array #1 - PV Array Array #2 - Sub-array #2

Global array res. 9.8 mΩ Global array res. 55 mΩ
Loss Fraction 1.5 % at STC Loss Fraction 1.5 % at STC

System losses
Unavailability of the system
Time fraction 0.3 %
1.0 days,
3 periods

16/09/21 Page 5/9

 Project: Sapphire Textile Mills
Variant: New simulation variant

PVsyst V7.2.2
VC0, Simulation date:
16/09/21 21:01
with v7.2.2

Main results
System Production
Produced Energy 1443 MWh/year Specific production 1443 kWh/kWp/year
Performance Ratio PR 82.80 %

Normalized productions (per installed kWp) Performance Ratio PR

Balances and main results

GlobHor DiffHor T_Amb GlobInc GlobEff EArray E_Grid PR

kWh/m² kWh/m² °C kWh/m² kWh/m² MWh MWh ratio
January 85.5 40.6 11.89 99.2 95.7 89.5 88.1 0.888
February 102.3 51.6 16.05 114.4 110.7 101.4 99.8 0.873
March 144.3 72.4 22.03 154.7 150.0 131.9 129.9 0.840
April 164.3 88.7 27.05 169.7 164.7 140.9 135.1 0.796
May 185.1 98.7 32.91 186.3 181.1 150.1 147.7 0.793
June 178.7 105.2 32.88 177.9 172.9 144.3 142.0 0.798
July 164.3 100.6 31.49 163.9 159.0 134.6 132.5 0.808
August 158.2 101.1 30.74 160.7 155.9 134.0 132.0 0.821
September 151.8 80.7 29.05 160.0 155.1 133.9 131.9 0.824
October 130.4 68.7 25.89 143.1 138.9 122.2 120.3 0.841
November 99.8 51.1 19.09 114.5 110.6 101.2 99.7 0.870
December 83.9 43.2 13.90 98.3 94.7 88.3 84.1 0.856
Year 1648.7 902.7 24.45 1742.7 1689.3 1472.4 1443.1 0.828

Legends
GlobHor Global horizontal irradiation EArray Effective energy at the output of the array
DiffHor Horizontal diffuse irradiation E_Grid Energy injected into grid
T_Amb Ambient Temperature PR Performance Ratio
GlobInc Global incident in coll. plane
GlobEff Effective Global, corr. for IAM and shadings

16/09/21 Page 6/9

 Project: Sapphire Textile Mills
Variant: New simulation variant

PVsyst V7.2.2
VC0, Simulation date:
16/09/21 21:01
with v7.2.2

Loss diagram
1649 kWh/m² Global horizontal irradiation
+5.7% Global incident in coll. plane

-2.09% IAM factor on global

-1.00% Soiling loss factor

1689 kWh/m² * 4734 m² coll. Effective irradiation on collectors

efficiency at STC = 21.17% PV conversion

1693 MWh Array nominal energy (at STC effic.)

-0.52% PV loss due to irradiance level

-6.72% PV loss due to temperature

+0.37% Module quality loss

-2.00% LID - Light induced degradation

-2.10% Mismatch loss, modules and strings

-0.92% Ohmic wiring loss

1499 MWh Array virtual energy at MPP
-1.51% Inverter Loss during operation (efficiency)

-1.79% Inverter Loss over nominal inv. power

0.00% Inverter Loss due to max. input current
0.00% Inverter Loss over nominal inv. voltage
0.00% Inverter Loss due to power threshold
0.00% Inverter Loss due to voltage threshold
0.00% Night consumption
1450 MWh Available Energy at Inverter Output

-0.45% System unavailability

1443 MWh Energy injected into grid

16/09/21 Page 7/9

 Project: Sapphire Textile Mills
Variant: New simulation variant

PVsyst V7.2.2
VC0, Simulation date:
16/09/21 21:01
with v7.2.2

Special graphs
Daily Input/Output diagram

System Output Power Distribution

16/09/21 Page 8/9

 Project: Sapphire Textile Mills
Variant: New simulation variant

PVsyst V7.2.2
VC0, Simulation date:
16/09/21 21:01
with v7.2.2

P50 - P90 evaluation

Meteo data Simulation and parameters uncertainties
Meteo data source Meteonorm 8.0, Sat=24% PV module modelling/parameters 1.0 %
Kind TMY, multi-year Inverter efficiency uncertainty 0.5 %
Year-to-year variability(Variance) 4.6 % Soiling and mismatch uncertainties 1.0 %
Specified Deviation Degradation uncertainty 1.0 %
Climate change 0.0 %

Global variability (meteo + system) Annual production probability

Variability (Quadratic sum) 4.9 % Variability 71.3 MWh
P50 1443.1 MWh
P70 1405.8 MWh
P95 1325.9 MWh

Probability distribution

16/09/21 Page 9/9