S.

No Canadian Solar USD/watt PKR/watt Watt

1 CS3U-345P 0.20085 0 0
2 CS3U-395MS 0.29 0 0
3 CS3U-390MS 0.235 0 0
4 CS1U-405M 0.27 0 0
5 CS1U-410M 0.27 0 0
6 CS3W-405W P 0.245 0 0
7 CS3U - 360W P 0.217 0 0
8 CS3W-410W P 0.245 0 0
9 535W 0 40 450
40 450

S.No Sunpower USD/watt PKR/watt Watt

1 410.00 0.33 51.15 410.00
2
3

Vmp Imp
CS3U-345P 0 0 8.94
CS3U-395MS 0 0 9.73
CS3U-390MS 0 0 9.66
CS1U-405M 0 0 9.16
CS1U-410M 0 0 9.23
CS3W-405W P 0 0 10.42
CS3U - 360W P 0 0 9.1
CS3W-410W P 0 0 10.49
535W 1 44.46 10.01

Imax
STP 5000TL-20 11/10. 245-800
STP 8000TL-20 330-800
STP 10000TL-20 18/10. 370-800
STP 15000TL-30 33/33 240-800
STP 20000TL-30 33/33 320-800
STP 25000TL-30 33/33 390-800
STP 50-40 20/20/20/20/20/20 500-800
STP 60-10 110 570-800
SHP 75-10 140
Huawei 100kTL M1 26 x 10 600-1500
Huawei 20kTL 22/22 160-950 10800
Huawei 33 22/22/22/22 200-1000 1100
Huawei 36 22/22/22/22 200-1000 1100
Huawei 50 22/22/22/22/22/22 200-1000 1100
Huawei 60 22/22/22/22/22/22 200-1000 1100

Number of Inverter Parallel Series

10 15 18
1 11 18
0 6 23
0 6 0

11 450
Number of Panels Total Wattage Actual Panel Cost
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
106.00 47,700.00 18,000.00
106.00 47,700.00 18,000.00

Number of Panels Total Wattage Actual Panel Cost

0.00 0.00 20,971.50

Total Cost

-10
35
Voc Isc Voc Temp
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
54.56 10.48 60.078744

Parallel 55

2 Isc
CS3U-345P 0
CS3U-395MS 0
CS3U-390MS 0
CS1U-405M 0
CS1U-410M 0
CS3W-405W P 0
CS3U - 360W P 0
CS3W-410W P 0
535W 21.746
 2898.55072463768
2898
2700 1215000 16.2
198 89100
0 0
0 0
2898
1304100

17.388
Actual Total Panel Cost Column1
0.00
0.00
0.00 kuDymond double 0.25
0.00 Back Sheet 0.26
0.00
0.00
0.00
0.00 0
1,908,000.00 15,130.00
1,908,000.00

Actual Total Panel Cost

0.00

1,908,000.00

55 20
75
Isc Temp Vmax Max
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
10.873 45.74934
Vmax Min Imp Temp
0 9.27525
0 10.094875
0 10.02225
0 9.5035
0 9.576125
0 10.81075
0 9.44125
0 10.883375
39.94731 10.385375

MPPT Max
55 Series MPPT Mini
800V
Imp 20 Vmp min (55C) Vmp Max (-10C)
0 CS3U-345P 0 0
0 CS3U-395MS 0 0
0 CS3U-390MS 0 0
0 CS1U-405M 0 0
0 CS1U-410M 0 0
0 CS3W-405W P 0 0
0 CS3U - 360W P 0 0
0 CS3W-410W P 0 0
20.77075 535W 798.9462 914.9868
2899
252
1512 589680
450
 10 29
20 58
25 74
30 88
50 146

1.0375

1000V
Voc
0
0
0
0
0
0
0
0
1201.575
 GI 0 .
Hotdipped 0
Aluminium 1 L1 & L2
Total PV Watt 47700
PV Watt 450

S.No Structure Hotdipped G.I Aluminium Watts Selection Hotdipped Cost Aluminium2 G.I Cost
1 L1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2 L2 0.00 0.00 9.00 0.00 0.00 0.00 0.00 0.00 civil & installation included Exact price for Al not known yet
3 L3 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4 L4 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5 L5 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6 L6 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Custom 18.00 47,700.00 1.00 0.00 858,600.00 0.00
8
9
10 0.00 47,700.00

Total Cost 0.00 858,600.00 0.00 858,600.00

18
 S.No
Inverter
1 SUN2000-10KTL-M0
2 SUN2000-15KTL-M0
4 SUN2000-20KTL-M0
6 SUN2000-36KTL
8 SUN2000-60KTL-M0
9 SUN2000-100KTL-M1
10 Extended Warranty
11
12

Accessories
Ethernet Switch and Cable
12 Smart Meter
13 Smart Logger 1000A
14 Smart Logger 3000
15 Smart Dongle 4G
Smart Dongle WLAN
16 Smart Array Controller
18 IV Curve

Janitza UMG 96-S2

24 Janitza Power analyzer UMG 604 with 3 CT (1500/5A) (for Grid)
Janitza Power analyzer UMG 604 with 3 CT (1500/5A) (for Genset)
Fuel Saver Cost
Deif AGC Genset
Deif AGC Main Grid
 PKR kW Qty Actual Cost

205000.00 0.00 0.00 0.00

250000.00 0.00 0.00 0.00 WLAN Dongle
255000.00 40.00 2.00 510000.00
350000.00 0.00 0.00 0.00 Data Logger
459000.00 0.00 0.00 0.00
Data Logger + 4G
703000.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00
0.00 0.00
40.00 2.00

7,500.00 2.00 15,000.00

32,000.00 1.00 32,000.00
0.00 0.00
103,000.00 0.00 0.00
29,000.00 0.00 0.00
18,000.00 1.00 18,000.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 Emeter Chint 250Amp overall
0.00
50,000.00 0.00 0.00
120,000.00 0.00 0.00
120,000.00 0.00 0.00
143,100.00 0.00 0.00
0.00
0.00

Core Produ 575,000.00

Extra Item 0.00
 AC Cable AC Cable Price Quantity (m)
2.5mm2 0.00
4mm2 0.00
6mm2 0.00 25.00
1.6 10mm2 784.00 25.00
0.625 16mm2 979.00 20.00
25mm2 1,577.00 25.00
1.4 35mm2 2,054.00 25.00
1.4 50mm2 2,830.00 25.00
70mm2 4,013.00 25.00
0.791667 95mm2 5,536.00 25.00
120mm2 7,097.00 25.00
1.25 150mm2 8,466.00 25.00
1.541667 185mm2 10,790.00 25.00
2 240mm2 13,965.00 25.00
2.5 300mm2 17,638.00 25.00
3.333333 400mm2 0.00 25.00
4.166667 500mm2 0.00 25.00

Total Cost

PVC/XLPE
2.37 DC Cable DC Cable Price Quantity (m)
9.48 4mm2 100.00 400.00
14.22 1.5 6mm2 130.00 0.00
23.7 2.5 10mm2 250.00
37.92 4 16mm2 400.00
59.25 6.25 25mm2 625.00
82.95 8.75 35mm2 875.00 0.00
118.5 12.5 50mm2 720.00 0.00
165.9 17.5 70mm2 1,020.00 0.00
225.15 23.75 95mm2 2,375.00

Total Cost

621
 Cost #VALUE! AC Cable
0.00 0.00 0 2.5mm2
0.00 0.00 0 4mm2
0.00 0.00 0 6mm2
1.00 19,600.00 25 10mm2
0.00 0.00 0 16mm2
0.00 0.00 0 25mm2
0.00 0.00 0 513.5 35mm2
0.00 0.00 0 50mm2
0.00 0.00 0 70mm2
0.00 0.00 0 95mm2
0.00 0.00 0 120mm2
0.00 0.00 0 150mm2
0.00 0.00 0 185mm2
Amroured
0.00 0.00 0 240mm2
0.00 0.00 0 300mm2
0.00 0.00 0 400mm2
0.00 0.00 0 500mm2
25
19,600.00

C/XLPE
Cost #VALUE! DC Cable
1.00 40,000.00 400 4mm2
0.00 0.00 0 6mm2
0.00 0 10mm2
0.00 0 16mm2
0.00 0 25mm2
0.00 0.00 0 35mm2
0.00 0.00 0 50mm2
0.00 0.00 0 70mm2
0
400
40,000.00
AC Cable Price Quantity Cost ###
0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0 G.T 19600
0
Total Cost 0.00

DC Cable Price Quantity Cost ###

572.40 0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0.00 0.00 0
0.00 0.00 0.00 0 G.T 40000
0.00 0.00 0

0
Total Cost 0.00
AC Cable
5 4mm
10 6mm
15 10mm
20 16mm
25 16mm
50 25mm
60 35mm
75 50mm
100 70mm
150 95mm

60 35mm
75 50mm

5724
BOS
Breaker Model Rated Current PKR
SE-CVS100B 3P 25A 25kAIC 12,375.00
SE-CVS100B 3P 32A 25kAIC 12,375.00
SE-CVS100B 4P 40A 25kAIC 6,400.00
SE-CVS100B 4P 50A 25kAIC 6,400.00
SE-CVS100B 4P 63A 25kAIC 21,000.00
SE-CVS100B 4P 80A 25kAIC 6,400.00
SE-CVS100B 4P 100A 25kAIC 6,400.00
SE-CVS160B 4P 125A 25kAIC 11,111.00
SE-CVS160B 4P 160A 25kAIC 33,750.00
SE-CVS250B 4P 200A 25kAIC 14,000.00
SE-CVS250B 4P 250A 25kAIC 14,000.00
SE-CVS400F 4P 280 - 400A 36kAIC 46,153.00
SE-CVS630F 4P 420-600A 36kAIC 57,692.00

Breaker Model Rated Current PKR

SE-EZC100N3015 15AT/100AF - 30KAIC 9,653.79
SE-EZC100N3020 20AT/100AF - 30KAIC 9,653.79
SE-EZC100N3025 25AT/100AF - 30KAIC 9,653.79
SE-EZC100N3030 30AT/100AF - 30KAIC 9,653.79
SE-EZC100N3040 40AT/100AF - 30KAIC 9,653.79
SE-EZC100N3050 50AT/100AF - 30KAIC 9,653.79
SE-EZC100N3060 60AT/100AF - 30KAIC 10,255.96
SE-EZC100N3075 75AT/100AF - 30KAIC 10,255.96
SE-EZC100N3080 80AT/100AF - 30KAIC 10,255.96
SE-EZC100N3100 100AT/100AF - 30KAIC 10,255.96
SE-EZC250H3125 125AT/250AF - 36KAIC 22,874.51
SE-EZC250H3160 160AT/250AF - 36KAIC 22,874.51
SE-NSX160F 4P 160A - 36AIC 16,666.00
SE-NSX250F 4P 200A - 36kAIC 71,250.00
SE-NSX250F 4P 250A-36kAIC 25,726.00
SE-NSX400N 4P Elctrnc 160-400A - 50KAIC 46,153.00
SE-NSX400N 4P Elctrnc 160-400A - 50KAIC 46,153.00
SE-NSX400N 4P Elctrnc 160-400A - 50KAIC 46,153.00
SE-NSX630N 4P Elctrnc 250-630A - 50KAIC 57,692.00
NS800N Micrologic 2.0 800A -50kA 105,538.00
NS1000N Micrologic 2.0 1000A -50kA 120,615.00
NS800N Micrologic 2.0 1250A - 50kA 127,316.00
SE-MVS08N3MF2A 800AT/800AF - 65KAIC 229,743.00
SE-MVS10H3MF2A 1000AT/1000AF - 65KAIC 238,769.00
SE-MVS16H3MF2A 1600AT/1600AF - 65KAIC 267,487.00
SE-MVS25H3MF2A 2500AT/2500AF - 65KAIC 386,461.00
SE-MVS32H3MF2A 3200AT/3200AF - 65KAIC 492,307.00
SE-MVS40H3MF2A 4000AT/4000AF - 65KAIC 685,128.00
 Inverter k 5
Qty Cost 0
0.00 0.00
0.00 0.00 200.788 Inverter 12
0.00 0.00 20
2.00 12,800.00 SE-EZC100N3020 5 28.28
0.00 0.00 SE-EZC100N3025 10
0.00 0.00 SE-EZC100N3030 15
0.00 0.00 SE-EZC100N3050 20
0.00 0.00 SE-EZC100N3060 25
0.00 0.00 SE-EZC100N3100 50
0.00 0.00 SE-EZC100N3125 60
0.00 0.00
0.00 0.00
0.00 0.00 SE-EZC100N3125 75
SE-EZC100N3250 100
Qty Cost
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
G.T 12,800.00
 10 15 20 25 50 60 75 100 150
0 0 0 0 0 0 0 0

15 17 20 33 36 50 60
25.2 28.5 33.5 43.3 54.6 76 91.2
35.6328 40.299 47.369 61.2262 77.2044 107.464 128.9568
 BOS, LV Panels & Others
Rawl Bolt (10mm, 3 inch)
MC4 Connector
QC4 Connector
AC Breaker Box - 5kW
Breaker Box - 8kW
Breaker Box - 10kW
Breaker Box - 15kW
Breaker Box - 20kW
Breaker Box - 25kW
Separate Shed For 8,10,15,20,25kW
Breaker Box - 50kW
Separate Shed For 50kW
Breaker Box - 60kW
Breaker Box - 75kW
Separate Shed For 60,75kW
Breaker Box - 100kW
Breaker Box - 150kW
Breaker Cabinet 8 Feet (AC LV/DB) LV-1
Combiner Box
Breaker Cabinet 8 Feet (AC LV/DB) LV-2
Combiner Box
Breaker Cabinet 8 Feet (AC LV/DB) LV-3
Combiner Box
Flexible Pipe - 1 inch
Flexible Pipe - 2 inch
Cable tray With Cover GI/MS - 1feet
Cable Tray Without Cover GI/MS - 1 feet
Cable Tray With Cover HotDipped - 1 feet
Cable tray Without Cover HotDipped -1 feet
Cable Ladder 600x100mm
Cable Ladder 300x100 mm
DC Breaker
Crane Charges
Panel Cleaning
Transportation
DC Breaker BOX
Installation and Commissioning
 Price Qty Cost
47,700.00 3.00 143,100.00
80.00 0.00 0.00
0.00 270.00 0.00 0.00
1.00 370.00 0.00 0.00
7,500.00 0.00 0.00
9,000.00 0.00 0.00
10,500.00 0.00 0.00
12,000.00 0.00 0.00
13,500.00 0.00 0.00
13,500.00 0.00 0.00
20,000.00 0.00 0.00
15,000.00 0.00 0.00
20,000.00 0.00 0.00
22,500.00 0.00 0.00
30,000.00 0.00 0.00
35,000.00 0.00 0.00
37,500.00 0.00 0.00
45,000.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
1.00 28.00 0.00 0.00
0.00 55.00 0.00 0.00
1.00 480.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
1.00 510.00 0.00 0.00
0.00 80.00 0.00 0.00
7.07 6,300.00 0.00 0.00
47,700.00 0.00 0.00
800,000.00 0.00 0.00
47,700.00 1.00 47,700.00
12,000.00 0.00 0.00
47,700.00 1 47,700.00

Total Cost 238,500.00

5
2
 . Job
AC Earthing 0
DC Earthing 1
Lighting Arrestor 0
Net Metering service fees 1
NEPRA Fees 0
Meter cost 0
Disconnect Switch - 20kW 0
Total Cost
 Price Column2
0.00 0.00
30,000.00 30,000.00
0.00 0.00
30,000.00 30,000.00
47,700.00 0.00
8,500.00 0.00 resi meter
18,000.00 0.00 General price otherwise depends on sanc. Load
Total Cost 60,000.00 1.2578616352
epends on sanc. Load
 Core Product
Markup 25%
A.Core 2,483,000.00
Markup Core 3103750
BOS 1,229,500
GM 20.00
Total Price 4,333,250
Total PV Watta 47,700
Per watt 90.8438

450
S.no Description Column1 Total Purchase Cost Sell Price
1 PV Panels: Qty 106.00 PKR 1,908,000.00 PKR 2,385,000.00
Total PV Wattage 47,700.00
2 Structure PKR 858,600.00 PKR 858,600.00
3 Inverter and Accessories Huawei PKR 575,000.00 PKR 718,750.00
Inverter: kW 40.00
4 AC Cable PKR 19,600.00 PKR 19,600.00
5 DC Cable PKR 40,000.00 PKR 40,000.00
6 Breaker PKR 12,800.00 PKR 12,800.00
7 BOS, LV panel & Others PKR 238,500.00 PKR 238,500.00
10 Net-Metering + NEPRA + DC Earthing PKR 60,000.00 PKR 60,000.00

Total PKR 3,712,500.00 PKR 4,333,250.00