![]() |
![]() |
|---|
| DATE |
|---|
| 8/11/24 |
|---|
| PROPOSAL NUMBER |
|---|
| AHCPL/Solar/Lucknow/24-25/32 |
|---|
| CLIENT DETAILS |
|---|
| M/s MAP BUILDWELL PRIVATE LIMITED |
|---|
| LOCATION |
|---|
| Faizabad Road |
|---|
| PLANT SIZE |
|---|
| 50K watt |
|---|
| TYPE |
|---|
| Rooftop on Grid |
|---|
1/6 Gokhale Marg Lucknow -226001
solar_lko@abhyudayainfra.com
Hello
Mr. Akhilesh Gupta,
It has been a privilege to know you over the last week and to work towards understanding your electricity requirements and then recommending the best solar PV solution for you.
The proposed solution has been optimized to ensure maximum returns on your investment in the form of savings from your electricity bills and it establishes you as a guardian of our environment. This proposal has the details around components of
the solar PV solution, investment required, payment schedules and other terms and conditions. You are amongst our best customers and we intend to make this a shining example for ourselves. We are looking forward to walk with you as you get a Solar Rooftop System from Aisen Solar Solutions and you may inspire millions around you.
Thank you
ABHYUDAYA HOUSING & CONSTRUCTIONS PVT.LTD.
At the forefront of innovation and excellence, our group of companies has consistently delivered quality and value across diverse sectors for over four decades. With a collective turnover exceeding ₹1500 crores, we are poised to extend our commitment to sustainability through our new venture in solar energy.
**Vishal Videos and Appliances Pvt. Ltd.**
As a leading Indian brand, Vishal Videos and Appliances Pvt. Ltd. has established itself as a trusted supply chain partner, seamlessly integrating national and international brands into retail spaces across the country. With over 40 years of experience in transforming consumer mindsets through effective marketing and distribution of durable goods, we have earned our reputation as one of India's most preferred national distribution houses.
**Value Plus Retail Pvt. Ltd.**
Since our inception in 2007, Value Plus Retail Pvt. Ltd. has grown to become ahousehold name in North India, operating 150 stores that offer an unparalleled customer experience. Our commitment to quality and the latest technology in electronics and consumer durables has made us the first choice for discerning customers seeking reliable products.
**Abhyudaya Housing & Construction Pvt. Ltd.**
Established in 1996, Abhyudaya Housing & Construction Pvt. Ltd. represents our dedication to infrastructure development. We have successfully completed numerous projects for esteemed entities like NHAI and CPWD, along with various real estate initiatives. Our expertise extends to managing Industrial Parks and Toll Management, showcasing our versatility and commitment to excellence inconstruction.
Together, our group companies embody a legacy of trust, quality, and innovation. As we venture into the solar energy sector, we invite you to join us in creating a sustainable future. Let's harness the power of the sun for a greener tomorrow.
Solar power is energy from the sun that is converted into thermal or electrical energy.
Solar energy is the cleanest and most abundant renewable energy source available.
Solar technologies can harness this energy for a variety of uses, including generating electricity, providing light or a comfortable interior environment, and heating water for domestic, commercial, or industrial use.
Integrity is one of our core business values. We are conscious about maintaining the highest level of integrity possible in all of our business transactions. We also prefer to work with business associates who believe in the same.
We stringently follow the highest level of quality standards and adhere to strict quality control processes in all our business transactions.
As a leading engineering services company, we know that value and trust are also the ingredients of a quality relationship. We strive to offer our best services and nurture our relationships with our business associates and clients. We act as a principle and lead EPC solution provider for ensuring the completion of each solar plant from concept to commissioning including its operation and maintenance for the complete life of a solar power plant. We ensure reliability, risk-free yields and durability by using quality multi-systemproducts complementing each other.
We have further expanded our services. We provide a complete lifecycle of solar power solutions and our expertise now includes developing, installing and constructing solar power plants. We also operate and maintain the solar power plants. Solar power industry is one of the fastest growing industries in the world today. We are determined to each our footprint on the global solar energy market as one of the largest solar module manufacturers and service providers and tap into every possible resource we come across, to make this world a better place to live in.
| ITEM DESCRIPTION | UNIT RATE | TOTAL COST | MAKE (Rs./kw.) |
|
| Supply and installation of 50.4 kwatt N Type Top Con photovoltaic solar modules, Grade A, Tier 1 with average efficiency above 22% | Vikram Solar/ Goldi/ Equivalent Solar Panel as per MNRE Standard | 60 panels of 550 watts and 30 panels of 580 watts | ||
| Supply and installation of Solar Grid – Tied inverter of capacity 50 kw in Three phase with remote monitoring (transformer less) efficiency 96% and Above | Havells /V Guard/ Growatt/ Sun Grow as MNRE Approved Pre GI/ Galvulume/Hot | 1nos | Rs. 35,000/- | Rs. 17,64,000/- |
| Supply and installation of Module mounting support structure for tin shed and roof top | Pre GI/ Galvulume/Hot Dip of Tata, JSW Pre GI/ Galvulume/Hot | As per Design | ||
| Supply and installation of DC Cables 4 sqmm 1 core | Polycab/ Havells or equivalent | As per Design | ||
| Supply and installation of AC Cables 50sqmm 4 core aluminum armored | Polycab/ Havells or equivalent | As per Design | ||
| Lighting arrestor & chemical earthing | Conventional type Standard | As per Design | ||
| Supply and installation of ACDB & DCDB With SPD protection (Abs/JBS/MCBS/ Fuses) | Almex / Schneider / L&T/ Havells Or Equivalent | As per Design |
| Total Connection in Kwatt |
|---|
| 50.4 |
|---|
| Rate per KWATT |
|---|
| 35,000 |
|---|
| Sales Price including GST |
|---|
| 17,64,000 |
|---|
| GST Rate |
|---|
| 13.80 |
|---|
| Savings on GST Input |
|---|
| 2,13,912.13 |
|---|
| Total Price With GST |
|---|
| 2,19,06,500.00 |
|---|
| Depreciation 1st Year @40% on WDV |
|---|
| 77,00,000.00 |
|---|
| Saving of Income Tax in Year -1 |
|---|
| 23,10,000.00 |
|---|
| Depreciation 2nd Year @40 % on WDV |
|---|
| 46,20,000.00 |
|---|
| Saving of Income Tax in Year -2 |
|---|
| 13,86,000.00 |
|---|
| Depreciation 3rd Year @40% on WDV |
|---|
| 27,72,000.00 |
|---|
| Saving of Income Tax in Year -3 |
|---|
| 8,31,600.00 |
|---|
| Depreciation 4th Year @40% on WDV |
|---|
| 16,63,200.00 |
|---|
| Saving of Income Tax in Year -4 |
|---|
| 4,98,960.00 |
|---|
| Depreciation 5th Year @40% on WDV |
|---|
| 9,97,920.00 |
|---|
| Saving of Income Tax in Year -5 |
|---|
| 2,99,376.00 |
|---|
| Savings on TAX |
|---|
| 53,25,936.00 |
|---|
Hencethe payback periodof the system is less than 2.5 years and life of solar panelsis more than 25 years. Saving will be much higher as electricity rates will escalatein future, so saving will be more as compared To Present savings.
![]() |
![]() |
|---|
We hope you will find our offer in line with your requirement. Thanking
you& looking forwardto receive your valuable order.
| NAME |
|---|
| Piyush Agarwal (Authorised Signatory) |
|---|
| piyush.agarwal@abhyudayainfra.com |
|---|
| PHONE |
|---|
| 9936293782 |
|---|
| ACCOUNT HOLDER |
|---|
| Abhyudaya Housing & Construction (P) Ltd |
|---|
| ACCOUNT NUMBER |
|---|
| 302201010037251 |
|---|
| IFSC CODE |
|---|
| UBIN0530221 |
|---|
| BRANCH |
|---|
| Union Bank of India Lucknow |
|---|
| TYPE OF ACCOUNT |
|---|
| Current Account |
|---|