KT/22-23/54 16-Mar-2023

To ,

Mr Vivek

Phone No - 8439078680

Email ID -

Address - Jagriti Vihar Meerut

Subject - Proposal for 3KW On-Grid Solar Rooftop Plant

Dear Sir,
This is with reference of the 3KW On-Grid Solar Rooftop Plant Project we discussed. We are pleased to submit you our best proposal for this.

3KW ON-GRID SOLAR SYSTEM

No. Items / Services Qty Price/Item(₹) Amount(₹)

1 335 w DCR solar panel poly 9 ₹10,720 ₹96,480

2 3kva solar on grid inverter 1 ₹28,500 ₹28,500

3 Installation Charge with Materials & Structure 1 ₹48,240 ₹48,240

TOTAL ₹173,220
Total in words - One Hundred Seventy-Three Thousand, Two Hundred Twenty Indian Rupees
 KT/22-23/54 16-Mar-2023

25 Years Savings and Return-on-Investment Analysis

( Assuming 0.7% annual degradation in energy produced by panels & 3% increment in tariff by the govt every year)

Year Wise Savings and ROI Analysis

Savings Recovery
Year Units Produced Tariff (Rs/Unit) ROI
Year-wise Cumulative Year-wise Cumulative

0 -₹173220 + ₹73764 ( approx subsidy ) 42.58%

1 4,221 ₹9.0 ₹37,989 -₹61,467 21.93% 64.52% -35.48%
2 4,191 ₹9.3 ₹38,855 -₹22,612 22.43% 86.95% -6.53%
3 4,162 ₹9.5 ₹39,740 ₹17,128 22.94% 109.89% 3.30%
4 4,133 ₹9.8 ₹40,646 ₹57,774 23.46% 133.35% 8.34%
5 4,104 ₹10.1 ₹41,572 ₹99,346 24.00% 157.35% 11.47%
6 4,075 ₹10.4 ₹42,520 ₹141,866 24.55% 181.90% 13.65%
7 4,047 ₹10.7 ₹43,489 ₹185,355 25.11% 207.01% 15.29%
8 4,018 ₹11.1 ₹44,480 ₹229,835 25.68% 232.68% 16.59%
9 3,990 ₹11.4 ₹45,494 ₹275,328 26.26% 258.95% 17.66%
10 3,962 ₹11.7 ₹46,530 ₹321,858 26.86% 285.81% 18.58%
11 3,935 ₹12.1 ₹47,591 ₹369,449 27.47% 313.28% 19.39%
12 3,907 ₹12.5 ₹48,675 ₹418,124 28.10% 341.38% 20.12%
13 3,880 ₹12.8 ₹49,785 ₹467,909 28.74% 370.12% 20.78%
14 3,853 ₹13.2 ₹50,919 ₹518,828 29.40% 399.52% 21.39%
15 3,826 ₹13.6 ₹52,080 ₹570,908 30.07% 429.59% 21.97%
16 3,799 ₹14.0 ₹53,267 ₹624,175 30.75% 460.34% 22.52%
17 3,772 ₹14.4 ₹54,481 ₹678,655 31.45% 491.79% 23.05%
18 3,746 ₹14.9 ₹55,722 ₹734,377 32.17% 523.96% 23.55%
19 3,720 ₹15.3 ₹56,992 ₹791,369 32.90% 556.86% 24.05%
20 3,694 ₹15.8 ₹58,291 ₹849,660 33.65% 590.51% 24.53%
21 3,668 ₹16.3 ₹59,619 ₹909,280 34.42% 624.93% 25.00%
22 3,642 ₹16.7 ₹60,978 ₹970,258 35.20% 660.13% 25.46%
23 3,617 ₹17.2 ₹62,368 ₹1,032,626 36.00% 696.14% 25.92%
24 3,591 ₹17.8 ₹63,789 ₹1,096,415 36.83% 732.96% 26.37%
25 3,566 ₹18.3 ₹65,243 ₹1,161,658 37.66% 770.63% 26.83%
Total 97,119 ₹1,161,658 770.63%

Break - Even Period 2 Years & 0 Months (approx)

 KT/22-23/54 16-Mar-2023

MATERIAL SPECIFICATIONS & MAKING

KT/22-23/54 16-Mar-2023