PBI MF DRYERS

PV Design
Kwp 2,142 1,836 3,978
Kw,AC 1,700 1,500
Pnom 1.26 1.22
Solar Panel
Model Trina Trina
wp 500 500
No of panels 4284 3672
Inverter
Specification Huawei, 100Kw Huawei, 100Kw
No of inverter 17 15
Production
Kwh/kwp/day 3.64 3.68
Annual, Kwh 2,846,718 2,463,912
Monthly, kwh 233,977 202,513
Daily, kwh 7,799 6,750
Financials
Capex,php 54,456,061 47,777,104
USD/wp 0.51 0.52
kwh rate, php 3.94 3.94
Annual Savings, Php 11,190,866 9,686,000
Annual Maintenance cost, php 81,684 71,666
Savings, php 11,109,182 9,614,334
Payback, years 4.90 4.97

Pre
102,233,164
PBI's PVSYST SIMULATIONS MF
Simulation result
Performance ratio 81.62%
Specific prod.,kWh/kWp/year 1329
Specific prod.,kWh/kWp/day 3.64
Production/year P50, MWh 2847
Production/monthP50, MWh 237
Production/day P50, MWh 7.80
Design specs
Total no. of modules 4284
Total module area, m² 10261
Total no. of inverters 17
Inverter output power, kW 1700
Total power, kWp 2142
Pnom ratio 1.26
Total no. of strings 238
Stringing
Orientation 1 112 strings x 18 in series
Orientation 2 126 strings x 18 in series
Orientation 3
Orientation 4
Orientation 5
Tilt/Orientation
Orientation 1 12°/0° - Facing south
Orientation 2 12°/180° - Facing north
Orientation 3
Component Description
PV module Trina, TSM-550DE19M(II)
Power rating, W 500
Inverter Huawei, SUN2000-100KTL-M1-480V
Power rating, kW 100
 DRYERS RTI
81.64% 76.80%
1342 1347
3.68 3.69
2464 1036.9
205
6.75

3672 1540
8850 3679
15 6
1500 600
1836 770
1.22 1.28
216 77

83 strings x 18 in series
71 strings x 18 in series
50 strings x 18 in series

14°/-90° - Facing east

14°/90° - Facing west
16°/0° - Facing south

Trina, TSM-550DE19M(II)
500
Huawei, SUN2000-100KTL-M1-480V
100
Wood Whouse SSD MCB
77.31% 77.28% 77.29%
1344 1351 1351
3.68 3.70 3.70
161.23 648.2 675.4

240 960 1000

573 2294 2389
1 4 4
100 400 400
120 480 500
1.20 1.20 1.25
12 77 79

13° / -2° 13° / -2° 13° / -2°

13° / -178° 13° / -178° 13° / -178°
 STRIP CASTING OPEN WAREHOUSE
77.48% 77.78%
1354 1416
3.71 3.88
325 339.9

480 480
1147 1147
2 2
200 200
240 240
1.20 1.20
12 24
DP SOLAR - 440V, 3PH (TAP TO ADM)
FREQUENCY POWER LOAD (AMPERE)
CKT NO. LOAD DESCRIPTION VOLTS PHASE (Hz)
KW KVA 3phase
1 INVERTER 1 440 3 60 100 111 146
2 INVERTER 2 440 3 60 100 111 146
3 INVERTER 3 440 3 60 100 111 146
4 INVERTER 4 440 3 60 100 111 146
5 INVERTER 5 440 3 60 100 111 146
6 INVERTER 6 440 3 60 100 111 146
TOTAL 600 667 875

LOAD COMPUTATIONS:

I = 3phase current x 100% Demand

DF @ 100% 875

Feeder Wire Computation (DL x 125%)

ampacity 1093

Use 3 sets - 200mm2 + 60mm2E

Main circuit breaker - 1000AT MCCB

DP SOLAR - 440V, 3PH (TAP TO TBS)

FREQUENCY POWER LOAD (AMPERE)
CKT NO. LOAD DESCRIPTION VOLTS PHASE (Hz)
KW KVA 3phase
1 INVERTER 1 440 3 60 100 111 146
2 INVERTER 2 440 3 60 100 111 146
3 INVERTER 3 440 3 60 100 111 146
4 INVERTER 4 440 3 60 100 111 146
5 INVERTER 5 440 3 60 100 111 146
TOTAL 500 556 729

LOAD COMPUTATIONS:

I = 3phase current x 100% Demand

DF @ 100% 729

Feeder Wire Computation (DL x 125%)

ampacity 911

Use 3 sets - 150mm2 + 50mm2E

Main circuit breaker - 800AT MCCB
DP SOLAR - 440V, 3PH (TAP TO MDP EXIDE)
FREQUENCY POWER LOAD (AMPERE)
CKT NO. LOAD DESCRIPTION VOLTS PHASE (Hz)
KW KVA 3phase
1 INVERTER 1 440 3 60 100 111 146
2 INVERTER 2 440 3 60 100 111 146
3 INVERTER 3 440 3 60 100 111 146
4 INVERTER 4 440 3 60 100 111 146
5 INVERTER 5 440 3 60 100 111 146
6 INVERTER 6 440 3 60 100 111 146
TOTAL 600 667 875

LOAD COMPUTATIONS:

I = 3phase current x 100% Demand

DF @ 100% 875

Feeder Wire Computation (DL x 125%)

ampacity 1093

Use 3 sets - 200mm2 + 60mm2E

Main circuit breaker - 1000AT MCCB
 CIRCUIT PROTECTION
WIRES/CABLES
TYPE AT AF POLE
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E

CIRCUIT PROTECTION
WIRES/CABLES
TYPE AT AF POLE
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
 CIRCUIT PROTECTION
WIRES/CABLES
TYPE AT AF POLE
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
MCCB 200 3 3 - 80mm2 + 14mm2E
PROJECT TITLE : SOLAR ROOFTOP PROJECT AT PBI MF BUILDING
OWNER : PHILIPPINE BATTERIES
LOCATION: SMIP BO. BULAC STA MARIA BULACAN
SYSTEM : GRID TIED SYSTEM 500wp

ITEM NO WORK DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS
A GENERAL REQUIREMENTS
DOE RE Registration 1 lot
LGU Permits 1 lot 175,000 175,000
DU Coordination 1 lot 75,000 75,000
DESIGN AND ENGINEERING
Pvsyst 1 lot -
Roof Assessment/Analysis 1 lot 25,000 25,000
Roofing improvement works 1 lot - -
Design and as built drawings 1 lot -
Project Management and supervision 1 lot -
Mobilization & demobilization 1 lot 150,000 150,000
Safety and PPE 1 lot -
Incidental Cost 1 lot
Sub Total A
B PV MAIN COMPONENTS
PV Module, Trina 500Wp, Si Mono 4284 pcs 7,020 30,073,680
Huawei SUN2000, 100KTL M1 17 set 218,000 3,706,000
Smartlogger3000A00GL 1 set 28,582 28,582
Smart meter, PM2200, Schneider 2 set 15,000 30,000
CT, 5000:5 6 set 25,000 150,000
TIGO RSD TS4-A-F 4284 set 1,150 4,926,600 2
TIGO RSS Transmitter Dual Core 17 set 6,000 102,000
Mounting Structures
B52 Rail kit, 4.1mts 2693 pcs 679 1,827,257
Rail Splice kit 1346 pcs 27 36,807
L feet kit 13464 pcs 41 548,939
End Clamp kit 2693 pcs 41 110,597
Mid Clamp kit 8078 pcs 17 140,613
Grounding Lug 1346 pcs 41 55,316
Grounding clip 8078 pcs 4 29,980

C BALANCE OF SYSTEM
1 DC Wirings, protection, conduits and accessories
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, red 21000 mts 60 1,260,000
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, black 21000 mts 60 1,260,000
MC4 Connector, Slocable (Male and female, cable mount, 4- 2000 pairs 120 240,000
6mm2 1500VDC)
Y Connector - 4-6mm2 300 pcs 450 135,000

80mmW x 50mmH x 2400mmL cable tray, perforated type, Hot

dipped galvanized finish, complete with cover, connector plate, 700 pcs 5,000 3,500,000
SS bolts and nuts
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20', HDGI 300 pcs 900 270,000
Miscellaneous and consumables 1 lot 75,000 75,000
2 AC Wirings, protection, conduits and accessories

AC Distribution board, 440V,3ph - A

Main: 1000AT, 3P, MCCB, 460V
Brs : 6 - 200AT, 3P, MCCB 2 set 300,000 600,000
In NEMA 1 Floor mount enclosure

AC Distribution board, 440V,3ph - B

Main: 800AT, 3P, MCCB, 460V
Brs : 5 - 200AT, 3P, MCCB 1 set 250,000 250,000
In NEMA 1 Floor mount enclosure

ECB, 1000AT, 3P, MCCB

In NEMA 1 Enclosure 2 set 150,000 300,000

ECB, 800AT, 3P, MCCB 1 set 75,000 75,000

In NEMA 1 Enclosure

MDP Tapping point busbar modification 2 lot 95,000 190,000

200mm2 THHN/THWN, Red - Phelps Dodge 250 mts 1,600 400,000
200mm2 THHN/THWN, Yellow - Phelps Dodge 250 mts 1,600 400,000
200mm2 THHN/THWN, Blue - Phelps Dodge 250 mts 1,600 400,000
60mm2 THHN/THWN, Green - Phelps Dodge 75 mts 433 32,475
150mm2 THHN/THWN, Red - Phelps Dodge 120 mts 920 110,400
150mm2 THHN/THWN, Yellow - Phelps Dodge 120 mts 920 110,400
150mm2 THHN/THWN, Blue - Phelps Dodge 120 mts 920 110,400
14mm2 THHN/THWN, Green - Phelps Dodge 35 mts 174 6,090
80mm2 THHN/THWN, Red - Phelps Dodge 250 mts 600 150,000
80mm2 THHN/THWN, Yellow - Phelps Dodge 250 mts 600 150,000
 80mm2 THHN/THWN, Blue - Phelps Dodge 250 mts 600 150,000
14mm2 THHN/THWN, Green - Phelps Dodge 250 mts 600 150,000
8.0mm2 THHN/THWN, Green - Phelps Dodge 6000 mts 60 360,000
Terminal lugs, 200mm2, Penn union brand, 1 hole, short barrel 72 pcs 460 33,120
Terminal lugs, 150mm2, Penn union brand, 1 hole, short barrel 36 pcs 220 7,920
Terminal lugs, 80mm2, Penn union brand, 1 hole, short barrel 102 pcs 117 11,934
Terminal lugs, 60mm2, Penn union brand, 1 hole, short barrel 8 pcs 103 824
Terminal lugs, 14mm2, Penn union brand, 1 hole, short barrel 34 pcs 63 2,142
300mmW x 100mmH x 2400mmL cable tray perforated type 30 pcs
with cover, connecting plate, bolts and nuts 4,500 135,000
250mmW x 100mmH x 2400mmL cable tray perforated type 20 pcs
with cover, connecting plate, bolts and nuts 4,000 80,000
150mmW x 100mmH x 2400mmL cable tray perforated type 15 pcs
with cover, connecting plate, bolts and nuts 2,500 37,500
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20' 50 pcs 750 37,500
Wiring Connectors 1 lot 50,000 50,000
Miscellaneous and consumables 1 lot 75,000 75,000
3 Zero Export, data manager connectivity
Cat 5e LAN Cable, Belden 300 mts 31 9,300
22AWG Twisted 1pair cable - shielded 1000 mts 75 75,000
0.85mm2 TF wire 30 mts 12 360
10AT, 2P, Din rail mount MCB 1 set 2,500 2,500
1/2" dia IMC Pipe 100 pcs 356 35,571
1/2" dia locknut and bushing 20 pairs 16 320
1/2" LB Condulet 20 pcs 320 6,400
1/2" dia Liquidtight flexible metallic conduit 10 mts 13 133
1/2" dia Liquidtight flexible straight connector 10 pcs 23 230
RJ45 Connector 20 pcs 21 420
100mm, PVC wire duct, slotted (1mt cutting length) 30 mts 1,650 49,500
Nema 3R box, 400mmW x 300mmH x 200mmD, with mounting
board and key lock, powder coat finish (gray), and ground bus 3 assy 3,000 9,000
terminal
4 Others (Inverter bracket, supports, miscellaneous and
consumables)
Inverter housing - platform with access ladder 3 sets 60,000 180,000
Zinga paint solution 15 lts 2,500 37,500
Welding rod 20 kg 95 1,900
Silicon sealant for roof Black_Bostik/Bosny 100 tubes 320 32,000
300mmL x 8mm Cable tie 50 packs 360 18,000
150mmL x 5mm Cable tie 30 packs 195 5,850
#14 x 100mmL' metal tekscrew 5000 pcs 6 30,000
Miscelleaneous and consumables (Drill bits, grinder, masking 1 lot 75,000 75,000
tape, rugs)
Total
D LABOR COST
25 days activity, 8 hours/day installation
Electrical Foreman x 1 200 Manhour 108 21,600
Civil Foreman x 1 200 Manhour 108 21,600
Welder/Fabricator x 4 600 Manhour 108 64,800
Electrician/Helper x 20 4000 Manhour 108 432,000
Total

SUMMARY OF COST
A GENERAL REQUIREMENTS 425,000 0.004
B PANELS 30,073,680 0.281
C RAPID SHUTDOWN 5,028,600 0.047
C INVERTERS 3,706,000 0.035
D INVERTER ITEMS 208,582 0.002
E MOUNTING STRUCTURES 2,749,509 0.026
F BALANCE OF SYSTEM 11,724,689 0.109
G LABOR COST 540,000 0.005
GRAND TOTAL - 54,456,061 0.508
PROJECT TITLE : SOLAR ROOFTOP PROJECT AT PBI MF BUILDING
OWNER : PHILIPPINE BATTERIES
LOCATION: SMIP BO. BULAC STA MARIA BULACAN
SYSTEM : GRID TIED SYSTEM 500wp

ITEM NO WORK DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS
A GENERAL REQUIREMENTS
DOE RE Registration 1 lot
LGU Permits 1 lot 200,000 200,000
DU Coordination 1 lot 100,000 100,000
DESIGN AND ENGINEERING
Pvsyst 1 lot -
Roof Assessment/Analysis 1 lot 30,000 30,000
Roofing improvement works 1 lot - -
Design and as built drawings 1 lot -
Project Management and supervision 1 lot -
Mobilization & demobilization 1 lot 150,000 150,000
Safety and PPE 1 lot 50,000 50,000
Incidental Cost 1 lot
Sub Total A
B PV MAIN COMPONENTS
PV Module, Trina 500Wp, Si Mono #NAME? pcs #NAME? #NAME?
Huawei SUN2000, 100KTL M1 1 set 224,717 224,717
Smartlogger3000A00GL 1 set 28,582 28,582
Smart meter, PM2200, Schneider 2 set 15,000 30,000
CT, 5000:5 6 set 25,000 150,000
TIGO RSD TS4-A-F #NAME? set 1,331 #NAME? 2
TIGO RSS Transmitter Dual Core 17 set 6,899 117,286
Mounting Structures
B52 Rail kit 2693 pcs 760 2,046,528
Rail Splice kit 1346 pcs 31 41,224
L feet kit 13464 pcs 46 614,811
End Clamp kit 2693 pcs 46 123,869
Mid Clamp kit 8078 pcs 19 157,486
Grounding Lug 1346 pcs 46 61,954
Grounding clip 8078 pcs 4 33,578

C BALANCE OF SYSTEM
1 DC Wirings, protection, conduits and accessories
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, red 21000 mts 60 1,260,000
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, black 21000 mts 60 1,260,000
MC4 Connector, Slocable (Male and female, cable mount, 4- 2000 pairs 120 240,000
6mm2 1500VDC)
Y Connector - 4-6mm2 300 pcs 450 135,000

80mmW x 50mmH x 2400mmL cable tray, perforated type, Hot

dipped galvanized finish, complete with cover, connector plate, 800 pcs 6,500 5,200,000
SS bolts and nuts
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20', HDGI 400 pcs 900 360,000
Miscellaneous and consumables 1 lot 125,000 125,000
2 AC Wirings, protection, conduits and accessories

AC Distribution board, 440V,3ph - A

Main: 1000AT, 3P, MCCB, 460V
Brs : 6 - 200AT, 3P, MCCB 2 set 320,000 640,000
In NEMA 1 Floor mount enclosure

AC Distribution board, 440V,3ph - B

Main: 800AT, 3P, MCCB, 460V
Brs : 5 - 200AT, 3P, MCCB 1 set 280,000 280,000
In NEMA 1 Floor mount enclosure

ECB, 1000AT, 3P, MCCB

In NEMA 1 Enclosure 2 set 150,000 300,000

ECB, 800AT, 3P, MCCB 1 set 75,000 75,000

In NEMA 1 Enclosure

MDP Tapping point busbar modification 2 lot 95,000 190,000

200mm2 THHN/THWN, Red - Phelps Dodge 250 mts 1,600 400,000
200mm2 THHN/THWN, Yellow - Phelps Dodge 250 mts 1,600 400,000
200mm2 THHN/THWN, Blue - Phelps Dodge 250 mts 1,600 400,000
60mm2 THHN/THWN, Green - Phelps Dodge 75 mts 433 32,475
150mm2 THHN/THWN, Red - Phelps Dodge 120 mts 920 110,400
150mm2 THHN/THWN, Yellow - Phelps Dodge 120 mts 920 110,400
150mm2 THHN/THWN, Blue - Phelps Dodge 120 mts 920 110,400
14mm2 THHN/THWN, Green - Phelps Dodge 35 mts 174 6,090
80mm2 THHN/THWN, Red - Phelps Dodge 250 mts 600 150,000
80mm2 THHN/THWN, Yellow - Phelps Dodge 250 mts 600 150,000
 80mm2 THHN/THWN, Blue - Phelps Dodge 250 mts 600 150,000
14mm2 THHN/THWN, Green - Phelps Dodge 250 mts 600 150,000
8.0mm2 THHN/THWN, Green - Phelps Dodge 6000 mts 60 360,000
Terminal lugs, 200mm2, Penn union brand, 1 hole, short barrel 72 pcs 460 33,120
Terminal lugs, 150mm2, Penn union brand, 1 hole, short barrel 36 pcs 220 7,920
Terminal lugs, 80mm2, Penn union brand, 1 hole, short barrel 102 pcs 117 11,934
Terminal lugs, 60mm2, Penn union brand, 1 hole, short barrel 8 pcs 103 824
Terminal lugs, 14mm2, Penn union brand, 1 hole, short barrel 34 pcs 63 2,142
300mmW x 100mmH x 2400mmL cable tray perforated type 30 pcs
with cover, connecting plate, bolts and nuts 4,500 135,000
250mmW x 100mmH x 2400mmL cable tray perforated type 20 pcs
with cover, connecting plate, bolts and nuts 4,000 80,000
150mmW x 100mmH x 2400mmL cable tray perforated type 15 pcs
with cover, connecting plate, bolts and nuts 2,500 37,500
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20' 50 pcs 750 37,500
Wiring Connectors 1 lot 50,000 50,000
Miscellaneous and consumables 1 lot 75,000 75,000
3 Zero Export, data manager connectivity
Cat 5e LAN Cable, Belden 300 mts 31 9,300
22AWG Twisted 1pair cable - shielded 1000 mts 75 75,000
0.85mm2 TF wire 30 mts 12 360
10AT, 2P, Din rail mount MCB 1 set 2,500 2,500
1/2" dia IMC Pipe 100 pcs 356 35,571
1/2" dia locknut and bushing 20 pairs 16 320
1/2" LB Condulet 20 pcs 320 6,400
1/2" dia Liquidtight flexible metallic conduit 10 mts 13 133
1/2" dia Liquidtight flexible straight connector 10 pcs 23 230
RJ45 Connector 20 pcs 21 420
100mm, PVC wire duct, slotted (1mt cutting length) 30 mts 1,650 49,500
Nema 3R box, 400mmW x 300mmH x 200mmD, with mounting
board and key lock, powder coat finish (gray), and ground bus 3 assy 8,000 24,000
terminal
4 Others (Inverter bracket, supports, miscellaneous and
consumables)
Inverter housing - platform with access ladder 3 sets 20,000 60,000
Zinga paint solution 30 lts 2,500 75,000
Welding rod 20 kg 95 1,900
Silicon sealant for roof Black_Bostik/Bosny 100 tubes 320 32,000
Primer gray paint 10 gal 952 9,520
SGA thinner 2 gal 468 936
2" Paint brush 30 pcs 15 450
4" Paint roller 30 pcs 25 750
300mmL x 8mm Cable tie 50 packs 360 18,000
150mmL x 5mm Cable tie 30 packs 195 5,850
3/16" x 3' metal tekscrew 100 pcs 2 200
Miscelleaneous and consumables (Drill bits, grinder, masking 1 lot 150,000 150,000
tape, rugs)
Total
D LABOR COST
30 days activity, 8 hours/day installation
Electrical Foreman x 1 240 Manhour 250 60,000
Civil Foreman x 1 240 Manhour 250 60,000
Welder/Fabricator x 4 720 Manhour 230 165,600
Electrician/Helper x 20 4800 Manhour 108 518,400
Total
#NAME?
SUMMARY OF COST
A GENERAL REQUIREMENTS 530,000 #NAME?
B PANELS #NAME? #NAME?
C RAPID SHUTDOWN #NAME? #NAME?
C INVERTERS 224,717 #NAME?
D INVERTER ITEMS 208,582 #NAME?
E MOUNTING STRUCTURES 3,079,450 #NAME?
F BALANCE OF SYSTEM 13,624,045 #NAME?
G LABOR COST 804,000 #NAME?
GRAND TOTAL - #NAME? #NAME?
DP SOLAR - 440V, 3PH (TAP TO 3.75MVA 1)
FREQUENCY POWER
CKT NO. LOAD DESCRIPTION VOLTS PHASE (Hz)
KW KVA
1 INVERTER 1 440 3 60 100 111
2 INVERTER 2 440 3 60 100 111
3 INVERTER 3 440 3 60 100 111
4 INVERTER 4 440 3 60 100 111
5 INVERTER 5 440 3 60 100 111
6 INVERTER 6 440 3 60 100 111
7 INVERTER 7 440 3 60 100 111
8 INVERTER 8 440 3 60 100 111
9 INVERTER 9 440 3 60 100 111

TOTAL 900 1000

LOAD COMPUTATIONS:

I = 3phase current x 100% Demand

DF @ 100%

Feeder Wire Computation (DL x 125%)

ampacity

Use 4 sets - 250mm2 + 100mm2E

Main circuit breaker - 1600AT MCCB

DP SOLAR - 440V, 3PH (TAP TO 3.75MVA 1)

FREQUENCY POWER
CKT NO. LOAD DESCRIPTION VOLTS PHASE (Hz)
KW KVA
1 INVERTER 1 440 3 60 100 111
2 INVERTER 2 440 3 60 100 111
3 INVERTER 3 440 3 60 100 111
4 INVERTER 4 440 3 60 100 111
5 INVERTER 5 440 3 60 100 111
TOTAL 500 556

LOAD COMPUTATIONS:

I = 3phase current x 100% Demand

DF @ 100% 729

Feeder Wire Computation (DL x 125%)

ampacity 911
Use 3 sets - 200mm2 + 60mm2E
Main circuit breaker - 1000AT MCCB

DP SOLAR - 440V, 3PH (TAP TO 3 MVA, 230V)

FREQUENCY POWER
CKT NO. LOAD DESCRIPTION VOLTS PHASE (Hz)
KW KVA
1 INVERTER 1 440 3 60 100 111
2 INVERTER 2 440 3 60 100 111
TOTAL 200 222

LOAD COMPUTATIONS:

I = 3phase current x 100% Demand

DF @ 100% 292

Feeder Wire Computation (DL x 125%)

ampacity 364

Use 3 - 200mm2 + 30mm2E

Main circuit breaker - 350AT MCCB

KVAT = 222
Use 250KVA, 3ph, 440V Primary (Wye) 230V Secondary (Wye) dry type Pad mount transformer

Primary 328 Amps

Use 3 x 250mm2 + 22mm2E
Main 400
Secondary 628 Amps
Use 2 sets 200mm2 + 22mm2
Main 800AT
LOAD (AMPERE) CIRCUIT PROTECTION
WIRES/CABLES
3phase TYPE AT AF POLE
146 MCCB 200 3 3 - 80mm2 + 14mm2E
146 MCCB 200 3 3 - 80mm2 + 14mm2E
146 MCCB 200 3 3 - 80mm2 + 14mm2E
146 MCCB 200 3 3 - 80mm2 + 14mm2E
146 MCCB 200 3
146 MCCB 200 3
146 MCCB 200 3
146 MCCB 200 3
146 MCCB 200 3

1312

LOAD (AMPERE) CIRCUIT PROTECTION

WIRES/CABLES
3phase TYPE AT AF POLE
146 MCCB 200 3 3 - 80mm2 + 14mm2E
146 MCCB 200 3 3 - 80mm2 + 14mm2E
146 MCCB 200 3 3 - 80mm2 + 14mm2E
146 MCCB 200 3 3 - 80mm2 + 14mm2E
146 MCCB 200 3
729
 LOAD (AMPERE) CIRCUIT PROTECTION
WIRES/CABLES
3phase TYPE AT AF POLE
146 MCCB 200 3 3 - 80mm2 + 14mm2E
146 MCCB 200 3 3 - 80mm2 + 14mm2E
292

unt transformer
PROJECT TITLE : SOLAR ROOFTOP PROJECT AT PBI MF BUILDING
OWNER : PHILIPPINE BATTERIES
LOCATION: SMIP BO. BULAC STA MARIA BULACAN
SYSTEM : GRID TIED SYSTEM 500wp

ITEM NO WORK DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS
A GENERAL REQUIREMENTS
DOE RE Registration 1 lot
LGU Permits 1 lot 175,000 175,000
DU Coordination 1 lot 75,000 75,000
DESIGN AND ENGINEERING
Pvsyst 1 lot -
Roof Assessment/Analysis 1 lot 25,000 25,000
Roofing improvement works 1 lot - -
Design and as built drawings 1 lot -
Project Management and supervision 1 lot -
Mobilization & demobilization 1 lot 150,000 150,000
Safety and PPE 1 lot -
Incidental Cost 1 lot
Sub Total A
B PV MAIN COMPONENTS
PV Module, Trina 500Wp, Si Mono 3672 pcs 7,020 25,777,440
Huawei SUN2000, 100KTL M1 15 set 218,000 3,270,000
Smartlogger3000A00GL 2 set 28,582 57,165
Smart meter, PM2200, Schneider 2 set 15,000 30,000
CT, 5000:5 6 set 25,000 150,000
TIGO RSD TS4-A-F 3672 set 1,150 4,222,800 2
TIGO RSS Transmitter Dual Core 16 set 6,000 96,000
Mounting Structures
B52 Rail kit 2528 pcs 679 1,715,293
Rail Splice kit 1016 pcs 27 27,786
L feet kit 9368 pcs 41 381,925
End Clamp kit 3023 pcs 41 124,151
Mid Clamp kit 6072 pcs 17 105,689
Grounding Lug 1511 pcs 41 62,095
Grounding clip 6072 pcs 4 22,534

C BALANCE OF SYSTEM
1 DC Wirings, protection, conduits and accessories
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, red 19000 mts 60 1,140,000
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, black 19000 mts 60 1,140,000
MC4 Connector, Slocable (Male and female, cable mount, 4- 1200 pairs 120 144,000
6mm2 1500VDC)
Y Connector - 4-6mm2 250 pcs 450 112,500

80mmW x 50mmH x 2400mmL cable tray, perforated type, Hot

dipped galvanized finish, complete with cover, connector plate, 600 pcs 5,000 3,000,000
SS bolts and nuts
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20', HDGI 230 pcs 900 207,000
Miscellaneous and consumables 1 lot 75,000 75,000
2 AC Wirings, protection, conduits and accessories

AC Distribution board, 440V,3ph - A

Main: 1600AT, 3P, MCCB, 460V
Brs : 9 - 200AT, 3P, MCCB 1 set 500,000 500,000
In NEMA 1 Floor mount enclosure

AC Distribution board, 440V,3ph - B

Main: 800AT, 3P, MCCB, 460V
Brs : 5 - 200AT, 3P, MCCB 1 set 250,000 250,000
In NEMA 1 Floor mount enclosure

AC Distribution board, 230V,3ph

Main: 600AT, 3P, MCCB, 460V 1 set 200,000 200,000
Brs : 4 - 200AT, 3P, MCCB
In NEMA 1 Floor mount enclosure

ECB, 1600AT, 3P, MCCB 1 set 210,000 210,000

In NEMA 1 Enclosure

ECB, 800AT, 3P, MCCB

1 set 75,000 75,000
In NEMA 1 Enclosure

ECB, 600AT, 3P, MCCB

1 set 45,000 45,000
In NEMA 1 Enclosure

MDP Tapping point busbar modification 3 lot 95,000 285,000

250mm2 THHN/THWN, Red - Phelps Dodge 120 mts 1,800 216,000
 250mm2 THHN/THWN, Yellow - Phelps Dodge 120 mts 1,800 216,000
250mm2 THHN/THWN, Blue - Phelps Dodge 120 mts 1,800 216,000
100mm2 THHN/THWN, Green - Phelps Dodge 40 mts 850 34,000
200mm2 THHN/THWN, Red - Phelps Dodge 150 mts 1,600 240,000
200mm2 THHN/THWN, Yellow - Phelps Dodge 150 mts 1,600 240,000
200mm2 THHN/THWN, Blue - Phelps Dodge 150 mts 1,600 240,000
60mm2 THHN/THWN, Green - Phelps Dodge 40 mts 536 21,440
30mm2 THHN/THWN, Green - Phelps Dodge 40 mts 280 11,200
80mm2 THHN/THWN, Red - Phelps Dodge 160 mts 600 96,000
80mm2 THHN/THWN, Yellow - Phelps Dodge 160 mts 600 96,000
80mm2 THHN/THWN, Blue - Phelps Dodge 160 mts 600 96,000
14mm2 THHN/THWN, Green - Phelps Dodge 160 mts 600 96,000
8.0mm2 THHN/THWN, Green - Phelps Dodge 5000 mts 60 300,000
250KVA Distribution transformer 1 lot 380,000 380,000
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel 48 pcs 460 22,080
Terminal lugs, 200mm2, Penn union brand, 1 hole, short barrel 48 pcs 220 10,560
Terminal lugs, 80mm2, Penn union brand, 1 hole, short barrel 96 pcs 117 11,232
Terminal lugs, 60mm2, Penn union brand, 1 hole, short barrel 8 pcs 103 824
Terminal lugs, 30mm2, Penn union brand, 1 hole, short barrel 8 pcs 105 840
Terminal lugs, 14mm2, Penn union brand, 1 hole, short barrel 32 pcs 63 2,016
400mmW x 100mmH x 2400mmL cable tray perforated type 30 pcs
with cover, connecting plate, bolts and nuts 4,500 135,000
350mmW x 100mmH x 2400mmL cable tray perforated type 20 pcs
with cover, connecting plate, bolts and nuts 4,000 80,000
150mmW x 100mmH x 2400mmL cable tray perforated type 20 pcs
with cover, connecting plate, bolts and nuts 2,500 50,000
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20' 50 pcs 750 37,500
Wiring Connectors 1 lot 50,000 50,000
Miscellaneous and consumables 1 lot 50,000 50,000
3 Zero Export, data manager connectivity
Cat 5e LAN Cable, Belden 600 mts 31 18,600
22AWG Twisted 1pair cable - shielded 1000 mts 75 75,000
0.85mm2 TF wire 30 mts 12 360
10AT, 2P, Din rail mount MCB 1 set 2,500 2,500
1/2" dia IMC Pipe 100 pcs 356 35,571
1/2" dia locknut and bushing 20 pairs 16 320
1/2" LB Condulet 20 pcs 320 6,400
1/2" dia Liquidtight flexible metallic conduit 10 mts 13 133
1/2" dia Liquidtight flexible straight connector 10 pcs 23 230
RJ45 Connector 20 pcs 21 420
100mm, PVC wire duct, slotted (1mt cutting length) 25 mts 1,650 41,250
Nema 3R box, 400mmW x 300mmH x 200mmD, with mounting
board and key lock, powder coat finish (gray), and ground bus 3 assy 3,000 9,000
terminal
4 Others (Inverter bracket, supports, miscellaneous and
consumables)
Inverter housing - platform with access ladder 3 sets 60,000 180,000
Zinga paint solution 15 lts 2,500 37,500
Welding rod 20 kg 95 1,900
Silicon sealant for roof Black_Bostik/Bosny 100 tubes 320 32,000
300mmL x 8mm Cable tie 50 packs 360 18,000
150mmL x 5mm Cable tie 30 packs 195 5,850
#14 x 100mmL' metal tekscrew 5000 pcs 6 30,000
Miscelleaneous and consumables (Drill bits, grinder, masking 1 lot 50,000 50,000
tape, rugs)
Total
D LABOR COST
20 days activity, 8 hours/day installation
Electrical Foreman x 1 160 Manhour 108 17,280
Civil Foreman x 1 160 Manhour 108 17,280
Welder/Fabricator x 4 480 Manhour 108 51,840
Electrician/Helper x 20 3200 Manhour 108 345,600
Total

SUMMARY OF COST
A GENERAL REQUIREMENTS 425,000 0.005
B PANELS 25,777,440 0.281
C RAPID SHUTDOWN 4,318,800 0.047
C INVERTERS 3,270,000 0.036
D INVERTER ITEMS 237,165 0.003
E MOUNTING STRUCTURES 2,439,473 0.027
F BALANCE OF SYSTEM 10,877,226 0.118
G LABOR COST 432,000 0.005
GRAND TOTAL - 47,777,104 0.520
PROJECT TITLE : SOLAR ROOFTOP PROJECT AT SSD BUILDING
OWNER : PHILIPPINE BATTERIES
LOCATION: SMIP BO. BULAC STA MARIA BULACAN
SYSTEM : GRID TIED SYSTEM 500wp

ITEM NO WORK DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS
A GENERAL REQUIREMENTS
DOE RE Registration 1 lot
LGU Permits 1 lot -
DU Coordination 1 lot -
DESIGN AND ENGINEERING
Pvsyst 1 lot -
Roof Assessment/Analysis 1 lot -
Roofing improvement works 1 lot - -
Design and as built drawings 1 lot -
Project Management and supervision 1 lot -
Mobilization & demobilization 1 lot -
Safety and PPE 1 lot -
Incidental Cost 1 lot
Sub Total A
B PV MAIN COMPONENTS
PV Module, Trina 500Wp, Si Mono 1000 pcs 7,020 7,020,000
Huawei SUN2000, 100KTL M1 4 set 218,000 872,000
Smartlogger3000A00GL 1 set 28,582 28,582
Smart meter, PM2200, Schneider 3 set 15,000 45,000
CT, 5000:5 3 set 25,000 75,000
TIGO RSD TS4-A-F 1000 set 1,150 1,150,000 2
TIGO RSS Transmitter Dual Core 4 set 6,000 24,000
Mounting Structures
B52 Rail kit, 2400 1100 pcs 679 746,429
Rail Splice kit 550 pcs 27 15,036
L feet kit 3410 pcs 41 139,029
End Clamp kit 660 pcs 41 27,107
Mid Clamp kit 1870 pcs 17 32,549
Grounding Lug 330 pcs 41 13,558
Grounding clip 1870 pcs 4 6,940

C BALANCE OF SYSTEM
1 DC Wirings, protection, conduits and accessories
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, red mts 60 -
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, black mts 60 -
MC4 Connector, Slocable (Male and female, cable mount, 4- pairs 120 -
6mm2 1500VDC)
Y Connector - 4-6mm2 pcs 450 -

80mmW x 50mmH x 2400mmL cable tray, perforated type, Hot

dipped galvanized finish, complete with cover, connector plate, pcs 5,000 -
SS bolts and nuts
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20', HDGI pcs 900 -
Miscellaneous and consumables lot 50,000 -
2 AC Wirings, protection, conduits and accessories

AC Distribution board, 440V,3ph - A

Main: 1200AT, 3P, MCCB, 460V
Brs : 6 - 200AT, 3P, MCCB set 600,000 -
In NEMA 1 Floor mount enclosure

ECB, 1200AT, 3P, MCCB

set 210,000 -
In NEMA 1 Enclosure

MDP Tapping point busbar modification lot 95,000 -

250mm2 THHN/THWN, Red - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Yellow - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Blue - Phelps Dodge mts 1,800 -
100mm2 THHN/THWN, Green - Phelps Dodge mts 850 -
80mm2 THHN/THWN, Red - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Yellow - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Blue - Phelps Dodge mts 600 -
14mm2 THHN/THWN, Green - Phelps Dodge mts 600 -
8.0mm2 THHN/THWN, Green - Phelps Dodge mts 60 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 460 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 220 -
Terminal lugs, 80mm2, Penn union brand, 1 hole, short barrel pcs 117 -
Terminal lugs, 14mm2, Penn union brand, 1 hole, short barrel pcs 63 -
400mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,500 -
350mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,000 -
 150mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 2,500 -
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20' pcs 750 -
Wiring Connectors lot 25,000 -
Miscellaneous and consumables lot 50,000 -
3 Zero Export, data manager connectivity
Cat 5e LAN Cable, Belden mts 31 -
22AWG Twisted 1pair cable - shielded mts 75 -
0.85mm2 TF wire mts 12 -
10AT, 2P, Din rail mount MCB set 2,500 -
1/2" dia IMC Pipe pcs 356 -
1/2" dia locknut and bushing pairs 16 -
1/2" LB Condulet pcs 320 -
1/2" dia Liquidtight flexible metallic conduit mts 13 -
1/2" dia Liquidtight flexible straight connector pcs 23 -
RJ45 Connector pcs 21 -
100mm, PVC wire duct, slotted (1mt cutting length) mts 1,650 -
Nema 3R box, 400mmW x 300mmH x 200mmD, with mounting
board and key lock, powder coat finish (gray), and ground bus assy 3,000 -
terminal
4 Others (Inverter bracket, supports, miscellaneous and
consumables)
Inverter housing - platform with access ladder sets 60,000 -
Zinga paint solution lts 2,500 -
Welding rod kg 95 -
Silicon sealant for roof Black_Bostik/Bosny tubes 320 -
300mmL x 8mm Cable tie packs 360 -
150mmL x 5mm Cable tie packs 195 -
#14 x 100mmL' metal tekscrew pcs 6 -
Miscelleaneous and consumables (Drill bits, grinder, masking lot 25,000 -
tape, rugs)
Total
D LABOR COST
20 days activity, 8 hours/day installation
Electrical Foreman x 1 120 Manhour 108 12,960
Civil Foreman x 1 120 Manhour 108 12,960
Welder/Fabricator x 4 360 Manhour 108 38,880
Electrician/Helper x 20 2400 Manhour 108 259,200
Total

SUMMARY OF COST
A GENERAL REQUIREMENTS - -
B PANELS 7,020,000 0.281
C RAPID SHUTDOWN 1,174,000 0.047
C INVERTERS 872,000 0.035
D INVERTER ITEMS 148,582 0.006
E MOUNTING STRUCTURES 980,647 0.039
F BALANCE OF SYSTEM - -
G LABOR COST 324,000 0.013
GRAND TOTAL - 10,519,229 0.421
PROJECT TITLE : SOLAR ROOFTOP PROJECT AT SSD BUILDING
OWNER : PHILIPPINE BATTERIES
LOCATION: SMIP BO. BULAC STA MARIA BULACAN
SYSTEM : GRID TIED SYSTEM 500wp

ITEM NO WORK DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS
A GENERAL REQUIREMENTS
DOE RE Registration 1 lot
LGU Permits 1 lot -
DU Coordination 1 lot -
DESIGN AND ENGINEERING
Pvsyst 1 lot -
Roof Assessment/Analysis 1 lot -
Roofing improvement works 1 lot - -
Design and as built drawings 1 lot -
Project Management and supervision 1 lot -
Mobilization & demobilization 1 lot -
Safety and PPE 1 lot -
Incidental Cost 1 lot
Sub Total A
B PV MAIN COMPONENTS
PV Module, Trina 500Wp, Si Mono 480 pcs 7,020 3,369,600
Huawei SUN2000, 100KTL M1 2 set 218,000 436,000
Smartlogger3000A00GL 1 set 28,582 28,582
Smart meter, PM2200, Schneider 3 set 15,000 45,000
CT, 5000:5 3 set 25,000 75,000
TIGO RSD TS4-A-F 480 set 1,150 552,000 2
TIGO RSS Transmitter Dual Core 1 set 6,000 6,000
Mounting Structures
B52 Rail kit, 2400 396 pcs 679 268,714
Rail Splice kit 198 pcs 27 5,413
L feet kit 1254 pcs 41 51,127
End Clamp kit 264 pcs 41 10,843
Mid Clamp kit 660 pcs 17 11,488
Grounding Lug 132 pcs 41 5,423
Grounding clip 660 pcs 4 2,449

C BALANCE OF SYSTEM
1 DC Wirings, protection, conduits and accessories
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, red mts 60 -
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, black mts 60 -
MC4 Connector, Slocable (Male and female, cable mount, 4- pairs 120 -
6mm2 1500VDC)
Y Connector - 4-6mm2 pcs 450 -

80mmW x 50mmH x 2400mmL cable tray, perforated type, Hot

dipped galvanized finish, complete with cover, connector plate, pcs 5,000 -
SS bolts and nuts
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20', HDGI pcs 900 -
Miscellaneous and consumables lot 50,000 -
2 AC Wirings, protection, conduits and accessories

AC Distribution board, 440V,3ph - A

Main: 1200AT, 3P, MCCB, 460V
Brs : 6 - 200AT, 3P, MCCB set 600,000 -
In NEMA 1 Floor mount enclosure

ECB, 1200AT, 3P, MCCB

set 210,000 -
In NEMA 1 Enclosure

MDP Tapping point busbar modification lot 95,000 -

250mm2 THHN/THWN, Red - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Yellow - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Blue - Phelps Dodge mts 1,800 -
100mm2 THHN/THWN, Green - Phelps Dodge mts 850 -
80mm2 THHN/THWN, Red - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Yellow - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Blue - Phelps Dodge mts 600 -
14mm2 THHN/THWN, Green - Phelps Dodge mts 600 -
8.0mm2 THHN/THWN, Green - Phelps Dodge mts 60 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 460 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 220 -
Terminal lugs, 80mm2, Penn union brand, 1 hole, short barrel pcs 117 -
Terminal lugs, 14mm2, Penn union brand, 1 hole, short barrel pcs 63 -
400mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,500 -
350mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,000 -
 150mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 2,500 -
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20' pcs 750 -
Wiring Connectors lot 25,000 -
Miscellaneous and consumables lot 50,000 -
3 Zero Export, data manager connectivity
Cat 5e LAN Cable, Belden mts 31 -
22AWG Twisted 1pair cable - shielded mts 75 -
0.85mm2 TF wire mts 12 -
10AT, 2P, Din rail mount MCB set 2,500 -
1/2" dia IMC Pipe pcs 356 -
1/2" dia locknut and bushing pairs 16 -
1/2" LB Condulet pcs 320 -
1/2" dia Liquidtight flexible metallic conduit mts 13 -
1/2" dia Liquidtight flexible straight connector pcs 23 -
RJ45 Connector pcs 21 -
100mm, PVC wire duct, slotted (1mt cutting length) mts 1,650 -
Nema 3R box, 400mmW x 300mmH x 200mmD, with mounting
board and key lock, powder coat finish (gray), and ground bus assy 3,000 -
terminal
4 Others (Inverter bracket, supports, miscellaneous and
consumables)
Inverter housing - platform with access ladder sets 60,000 -
Zinga paint solution lts 2,500 -
Welding rod kg 95 -
Silicon sealant for roof Black_Bostik/Bosny tubes 320 -
300mmL x 8mm Cable tie packs 360 -
150mmL x 5mm Cable tie packs 195 -
#14 x 100mmL' metal tekscrew pcs 6 -
Miscelleaneous and consumables (Drill bits, grinder, masking lot 25,000 -
tape, rugs)
Total
D LABOR COST
20 days activity, 8 hours/day installation
Electrical Foreman x 1 120 Manhour 108 12,960
Civil Foreman x 1 120 Manhour 108 12,960
Welder/Fabricator x 4 360 Manhour 108 38,880
Electrician/Helper x 20 2400 Manhour 108 259,200
Total

SUMMARY OF COST
A GENERAL REQUIREMENTS - -
B PANELS 3,369,600 0.281
C RAPID SHUTDOWN 558,000 0.047
C INVERTERS 436,000 0.036
D INVERTER ITEMS 148,582 0.012
E MOUNTING STRUCTURES 355,457 0.030
F BALANCE OF SYSTEM - -
G LABOR COST 324,000 0.027
GRAND TOTAL - 5,191,639 0.433
PROJECT TITLE : SOLAR ROOFTOP PROJECT AT SSD BUILDING
OWNER : PHILIPPINE BATTERIES
LOCATION: SMIP BO. BULAC STA MARIA BULACAN
SYSTEM : GRID TIED SYSTEM 500wp

ITEM NO WORK DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS
A GENERAL REQUIREMENTS
DOE RE Registration 1 lot
LGU Permits 1 lot -
DU Coordination 1 lot -
DESIGN AND ENGINEERING
Pvsyst 1 lot -
Roof Assessment/Analysis 1 lot -
Roofing improvement works 1 lot - -
Design and as built drawings 1 lot -
Project Management and supervision 1 lot -
Mobilization & demobilization 1 lot -
Safety and PPE 1 lot -
Incidental Cost 1 lot
Sub Total A
B PV MAIN COMPONENTS
PV Module, Trina 500Wp, Si Mono pcs 7,020 -
Huawei SUN2000, 100KTL M1 set 218,000 -
Smartlogger3000A00GL set 28,582 -
Smart meter, PM2200, Schneider set 15,000 -
CT, 5000:5 set 25,000 -
TIGO RSD TS4-A-F 0 set 1,150 - 2
TIGO RSS Transmitter Dual Core set 6,000 -
Mounting Structures
B52 Rail kit, 2400 pcs 679 -
Rail Splice kit pcs 27 -
L feet kit pcs 41 -
End Clamp kit pcs 41 -
Mid Clamp kit pcs 17 -
Grounding Lug pcs 41 -
Grounding clip pcs 4 -

C BALANCE OF SYSTEM
1 DC Wirings, protection, conduits and accessories
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, red mts 60 -
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, black mts 60 -
MC4 Connector, Slocable (Male and female, cable mount, 4- pairs 120 -
6mm2 1500VDC)
Y Connector - 4-6mm2 pcs 450 -

80mmW x 50mmH x 2400mmL cable tray, perforated type, Hot

dipped galvanized finish, complete with cover, connector plate, pcs 5,000 -
SS bolts and nuts
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20', HDGI pcs 900 -
Miscellaneous and consumables lot 50,000 -
2 AC Wirings, protection, conduits and accessories

AC Distribution board, 440V,3ph - A

Main: 1200AT, 3P, MCCB, 460V
Brs : 6 - 200AT, 3P, MCCB set 600,000 -
In NEMA 1 Floor mount enclosure

ECB, 1200AT, 3P, MCCB

set 210,000 -
In NEMA 1 Enclosure

MDP Tapping point busbar modification lot 95,000 -

250mm2 THHN/THWN, Red - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Yellow - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Blue - Phelps Dodge mts 1,800 -
100mm2 THHN/THWN, Green - Phelps Dodge mts 850 -
80mm2 THHN/THWN, Red - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Yellow - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Blue - Phelps Dodge mts 600 -
14mm2 THHN/THWN, Green - Phelps Dodge mts 600 -
8.0mm2 THHN/THWN, Green - Phelps Dodge mts 60 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 460 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 220 -
Terminal lugs, 80mm2, Penn union brand, 1 hole, short barrel pcs 117 -
Terminal lugs, 14mm2, Penn union brand, 1 hole, short barrel pcs 63 -
400mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,500 -
350mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,000 -
 150mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 2,500 -
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20' pcs 750 -
Wiring Connectors lot 25,000 -
Miscellaneous and consumables lot 50,000 -
3 Zero Export, data manager connectivity
Cat 5e LAN Cable, Belden mts 31 -
22AWG Twisted 1pair cable - shielded mts 75 -
0.85mm2 TF wire mts 12 -
10AT, 2P, Din rail mount MCB set 2,500 -
1/2" dia IMC Pipe pcs 356 -
1/2" dia locknut and bushing pairs 16 -
1/2" LB Condulet pcs 320 -
1/2" dia Liquidtight flexible metallic conduit mts 13 -
1/2" dia Liquidtight flexible straight connector pcs 23 -
RJ45 Connector pcs 21 -
100mm, PVC wire duct, slotted (1mt cutting length) mts 1,650 -
Nema 3R box, 400mmW x 300mmH x 200mmD, with mounting
board and key lock, powder coat finish (gray), and ground bus assy 3,000 -
terminal
4 Others (Inverter bracket, supports, miscellaneous and
consumables)
Inverter housing - platform with access ladder sets 60,000 -
Zinga paint solution lts 2,500 -
Welding rod kg 95 -
Silicon sealant for roof Black_Bostik/Bosny tubes 320 -
300mmL x 8mm Cable tie packs 360 -
150mmL x 5mm Cable tie packs 195 -
#14 x 100mmL' metal tekscrew pcs 6 -
Miscelleaneous and consumables (Drill bits, grinder, masking lot 25,000 -
tape, rugs)
Total
D LABOR COST
20 days activity, 8 hours/day installation
Electrical Foreman x 1 120 Manhour 108 12,960
Civil Foreman x 1 120 Manhour 108 12,960
Welder/Fabricator x 4 360 Manhour 108 38,880
Electrician/Helper x 20 2400 Manhour 108 259,200
Total

SUMMARY OF COST
A GENERAL REQUIREMENTS - #DIV/0!
B PANELS - #DIV/0!
C RAPID SHUTDOWN - #DIV/0!
C INVERTERS - #DIV/0!
D INVERTER ITEMS - #DIV/0!
E MOUNTING STRUCTURES - #DIV/0!
F BALANCE OF SYSTEM - #DIV/0!
G LABOR COST 324,000 #DIV/0!
GRAND TOTAL - 324,000 #DIV/0!
PROJECT TITLE : SOLAR ROOFTOP PROJECT AT RTI BUILDING
OWNER : PHILIPPINE BATTERIES
LOCATION: SMIP BO. BULAC STA MARIA BULACAN
SYSTEM : GRID TIED SYSTEM 500wp

ITEM NO WORK DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS
A GENERAL REQUIREMENTS
DOE RE Registration 1 lot
LGU Permits 1 lot 175,000 175,000
DU Coordination 1 lot 75,000 75,000
DESIGN AND ENGINEERING
Pvsyst 1 lot -
Roof Assessment/Analysis 1 lot 25,000 25,000
Roofing improvement works 1 lot - -
Design and as built drawings 1 lot -
Project Management and supervision 1 lot -
Mobilization & demobilization 1 lot -
Safety and PPE 1 lot -
Incidental Cost 1 lot
Sub Total A
B PV MAIN COMPONENTS
PV Module, Trina 500Wp, Si Mono 1540 pcs 7,020 10,810,800
Huawei SUN2000, 100KTL M1 6 set 218,000 1,308,000
Smartlogger3000A00GL 1 set 28,582 28,582
Smart meter, PM2200, Schneider 3 set 15,000 45,000
CT, 5000:5 3 set 25,000 75,000
TIGO RSD TS4-A-F 1540 set 1,150 1,771,000 2
TIGO RSS Transmitter Dual Core 6 set 6,000 36,000
Mounting Structures
B52 Rail kit, 2900mm 1386 pcs 679 940,500
Rail Splice kit 649 pcs 27 17,742
L feet kit 5500 pcs 41 224,240
End Clamp kit 1518 pcs 41 62,346
Mid Clamp kit 2541 pcs 17 44,229
Grounding Lug 759 pcs 41 31,183
Grounding clip 2541 pcs 4 9,430

C BALANCE OF SYSTEM
1 DC Wirings, protection, conduits and accessories
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, red 8000 mts 60 480,000
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, black 8000 mts 60 480,000
MC4 Connector, Slocable (Male and female, cable mount, 4- 320 pairs 120 38,400
6mm2 1500VDC)
Y Connector - 4-6mm2 100 pcs 450 45,000

80mmW x 50mmH x 2400mmL cable tray, perforated type, Hot

dipped galvanized finish, complete with cover, connector plate, 250 pcs 5,000 1,250,000
SS bolts and nuts
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20', HDGI 80 pcs 900 72,000
Miscellaneous and consumables 1 lot 50,000 50,000
2 AC Wirings, protection, conduits and accessories

AC Distribution board, 440V,3ph - A

Main: 1200AT, 3P, MCCB, 460V
Brs : 6 - 200AT, 3P, MCCB 1 set 600,000 600,000
In NEMA 1 Floor mount enclosure

ECB, 1200AT, 3P, MCCB

1 set 210,000 210,000
In NEMA 1 Enclosure

MDP Tapping point busbar modification 3 lot 95,000 285,000

250mm2 THHN/THWN, Red - Phelps Dodge 300 mts 1,800 540,000
250mm2 THHN/THWN, Yellow - Phelps Dodge 300 mts 1,800 540,000
250mm2 THHN/THWN, Blue - Phelps Dodge 300 mts 1,800 540,000
100mm2 THHN/THWN, Green - Phelps Dodge 100 mts 850 85,000
80mm2 THHN/THWN, Red - Phelps Dodge 120 mts 600 72,000
80mm2 THHN/THWN, Yellow - Phelps Dodge 120 mts 600 72,000
80mm2 THHN/THWN, Blue - Phelps Dodge 120 mts 600 72,000
14mm2 THHN/THWN, Green - Phelps Dodge 120 mts 600 72,000
8.0mm2 THHN/THWN, Green - Phelps Dodge 3500 mts 60 210,000
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel 48 pcs 460 22,080
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel 48 pcs 220 10,560
Terminal lugs, 80mm2, Penn union brand, 1 hole, short barrel 96 pcs 117 11,232
Terminal lugs, 14mm2, Penn union brand, 1 hole, short barrel 32 pcs 63 2,016
400mmW x 100mmH x 2400mmL cable tray perforated type 20 pcs
with cover, connecting plate, bolts and nuts 4,500 90,000
350mmW x 100mmH x 2400mmL cable tray perforated type 10 pcs
with cover, connecting plate, bolts and nuts 4,000 40,000
 150mmW x 100mmH x 2400mmL cable tray perforated type 10 pcs
with cover, connecting plate, bolts and nuts 2,500 25,000
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20' 50 pcs 750 37,500
Wiring Connectors 1 lot 25,000 25,000
Miscellaneous and consumables 1 lot 50,000 50,000
3 Zero Export, data manager connectivity
Cat 5e LAN Cable, Belden 600 mts 31 18,600
22AWG Twisted 1pair cable - shielded 300 mts 75 22,500
0.85mm2 TF wire 30 mts 12 360
10AT, 2P, Din rail mount MCB 1 set 2,500 2,500
1/2" dia IMC Pipe 100 pcs 356 35,571
1/2" dia locknut and bushing 20 pairs 16 320
1/2" LB Condulet 20 pcs 320 6,400
1/2" dia Liquidtight flexible metallic conduit 10 mts 13 133
1/2" dia Liquidtight flexible straight connector 10 pcs 23 230
RJ45 Connector 20 pcs 21 420
100mm, PVC wire duct, slotted (1mt cutting length) 10 mts 1,650 16,500
Nema 3R box, 400mmW x 300mmH x 200mmD, with mounting
board and key lock, powder coat finish (gray), and ground bus 1 assy 3,000 3,000
terminal
4 Others (Inverter bracket, supports, miscellaneous and
consumables)
Inverter housing - platform with access ladder 2 sets 60,000 120,000
Zinga paint solution 15 lts 2,500 37,500
Welding rod 20 kg 95 1,900
Silicon sealant for roof Black_Bostik/Bosny 50 tubes 320 16,000
300mmL x 8mm Cable tie 50 packs 360 18,000
150mmL x 5mm Cable tie 30 packs 195 5,850
#14 x 100mmL' metal tekscrew 5000 pcs 6 30,000
Miscelleaneous and consumables (Drill bits, grinder, masking 1 lot 25,000 25,000
tape, rugs)
Total
D LABOR COST
20 days activity, 8 hours/day installation
Electrical Foreman x 1 120 Manhour 108 12,960
Civil Foreman x 1 120 Manhour 108 12,960
Welder/Fabricator x 4 360 Manhour 108 38,880
Electrician/Helper x 20 2400 Manhour 108 259,200
Total

SUMMARY OF COST
A GENERAL REQUIREMENTS 275,000 0.007
B PANELS 10,810,800 0.281
C RAPID SHUTDOWN 1,807,000 0.047
C INVERTERS 1,308,000 0.034
D INVERTER ITEMS 148,582 0.004
E MOUNTING STRUCTURES 1,329,670 0.035
F BALANCE OF SYSTEM 6,387,572 0.166
G LABOR COST 324,000 0.008
GRAND TOTAL - 22,390,624 0.582
PROJECT TITLE : SOLAR ROOFTOP PROJECT AT SSD WOOD WAREHOUSE
OWNER : PHILIPPINE BATTERIES
LOCATION: SMIP BO. BULAC STA MARIA BULACAN
SYSTEM : GRID TIED SYSTEM 500wp

ITEM NO WORK DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS
A GENERAL REQUIREMENTS
DOE RE Registration 1 lot
LGU Permits 1 lot -
DU Coordination 1 lot -
DESIGN AND ENGINEERING
Pvsyst 1 lot -
Roof Assessment/Analysis 1 lot -
Roofing improvement works 1 lot - -
Design and as built drawings 1 lot -
Project Management and supervision 1 lot -
Mobilization & demobilization 1 lot -
Safety and PPE 1 lot -
Incidental Cost 1 lot
Sub Total A
B PV MAIN COMPONENTS
PV Module, Trina 500Wp, Si Mono 240 pcs 7,020 1,684,800
Huawei SUN2000, 100KTL M1 1 set 218,000 218,000
Smartlogger3000A00GL 1 set 28,582 28,582
Smart meter, PM2200, Schneider 1 set 15,000 15,000
CT, 5000:5 3 set 25,000 75,000
TIGO RSD TS4-A-F 240 set 1,150 276,000 2
TIGO RSS Transmitter Dual Core 1 set 6,000 6,000
Mounting Structures
B52 Rail kit, 2400 264 pcs 679 179,143
Rail Splice kit 132 pcs 27 3,609
L feet kit 924 pcs 41 37,672
End Clamp kit 264 pcs 41 10,843
Mid Clamp kit 396 pcs 17 6,893
Grounding Lug 132 pcs 41 5,423
Grounding clip 396 pcs 4 1,470

C BALANCE OF SYSTEM
1 DC Wirings, protection, conduits and accessories
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, red mts 60 -
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, black mts 60 -
MC4 Connector, Slocable (Male and female, cable mount, 4- pairs 120 -
6mm2 1500VDC)
Y Connector - 4-6mm2 pcs 450 -

80mmW x 50mmH x 2400mmL cable tray, perforated type, Hot

dipped galvanized finish, complete with cover, connector plate, pcs 5,000 -
SS bolts and nuts
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20', HDGI pcs 900 -
Miscellaneous and consumables lot 50,000 -
2 AC Wirings, protection, conduits and accessories

AC Distribution board, 440V,3ph - A

Main: 1200AT, 3P, MCCB, 460V
Brs : 6 - 200AT, 3P, MCCB set 600,000 -
In NEMA 1 Floor mount enclosure

ECB, 1200AT, 3P, MCCB

set 210,000 -
In NEMA 1 Enclosure

MDP Tapping point busbar modification lot 95,000 -

250mm2 THHN/THWN, Red - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Yellow - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Blue - Phelps Dodge mts 1,800 -
100mm2 THHN/THWN, Green - Phelps Dodge mts 850 -
80mm2 THHN/THWN, Red - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Yellow - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Blue - Phelps Dodge mts 600 -
14mm2 THHN/THWN, Green - Phelps Dodge mts 600 -
8.0mm2 THHN/THWN, Green - Phelps Dodge mts 60 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 460 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 220 -
Terminal lugs, 80mm2, Penn union brand, 1 hole, short barrel pcs 117 -
Terminal lugs, 14mm2, Penn union brand, 1 hole, short barrel pcs 63 -
400mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,500 -
350mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,000 -
 150mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 2,500 -
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20' pcs 750 -
Wiring Connectors lot 25,000 -
Miscellaneous and consumables lot 50,000 -
3 Zero Export, data manager connectivity
Cat 5e LAN Cable, Belden mts 31 -
22AWG Twisted 1pair cable - shielded mts 75 -
0.85mm2 TF wire mts 12 -
10AT, 2P, Din rail mount MCB set 2,500 -
1/2" dia IMC Pipe pcs 356 -
1/2" dia locknut and bushing pairs 16 -
1/2" LB Condulet pcs 320 -
1/2" dia Liquidtight flexible metallic conduit mts 13 -
1/2" dia Liquidtight flexible straight connector pcs 23 -
RJ45 Connector pcs 21 -
100mm, PVC wire duct, slotted (1mt cutting length) mts 1,650 -
Nema 3R box, 400mmW x 300mmH x 200mmD, with mounting
board and key lock, powder coat finish (gray), and ground bus assy 3,000 -
terminal
4 Others (Inverter bracket, supports, miscellaneous and
consumables)
Inverter housing - platform with access ladder sets 60,000 -
Zinga paint solution lts 2,500 -
Welding rod kg 95 -
Silicon sealant for roof Black_Bostik/Bosny tubes 320 -
300mmL x 8mm Cable tie packs 360 -
150mmL x 5mm Cable tie packs 195 -
#14 x 100mmL' metal tekscrew pcs 6 -
Miscelleaneous and consumables (Drill bits, grinder, masking lot 25,000 -
tape, rugs)
Total
D LABOR COST
20 days activity, 8 hours/day installation
Electrical Foreman x 1 120 Manhour 108 12,960
Civil Foreman x 1 120 Manhour 108 12,960
Welder/Fabricator x 4 360 Manhour 108 38,880
Electrician/Helper x 20 2400 Manhour 108 259,200
Total

SUMMARY OF COST
A GENERAL REQUIREMENTS - -
B PANELS 1,684,800 0.281
C RAPID SHUTDOWN 282,000 0.047
C INVERTERS 218,000 0.036
D INVERTER ITEMS 118,582 0.020
E MOUNTING STRUCTURES 245,052 0.041
F BALANCE OF SYSTEM - -
G LABOR COST 324,000 0.054
GRAND TOTAL - 2,872,434 0.479
PROJECT TITLE : SOLAR ROOFTOP PROJECT AT SSD BUILDING
OWNER : PHILIPPINE BATTERIES
LOCATION: SMIP BO. BULAC STA MARIA BULACAN
SYSTEM : GRID TIED SYSTEM 500wp

ITEM NO WORK DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS
A GENERAL REQUIREMENTS
DOE RE Registration 1 lot
LGU Permits 1 lot -
DU Coordination 1 lot -
DESIGN AND ENGINEERING
Pvsyst 1 lot -
Roof Assessment/Analysis 1 lot -
Roofing improvement works 1 lot - -
Design and as built drawings 1 lot -
Project Management and supervision 1 lot -
Mobilization & demobilization 1 lot -
Safety and PPE 1 lot -
Incidental Cost 1 lot
Sub Total A
B PV MAIN COMPONENTS
PV Module, Trina 500Wp, Si Mono 960 pcs 7,020 6,739,200
Huawei SUN2000, 100KTL M1 4 set 218,000 872,000
Smartlogger3000A00GL 1 set 28,582 28,582
Smart meter, PM2200, Schneider 1 set 15,000 15,000
CT, 5000:5 3 set 25,000 75,000
TIGO RSD TS4-A-F 960 set 1,150 1,104,000 2
TIGO RSS Transmitter Dual Core 4 set 6,000 24,000
Mounting Structures
B52 Rail kit, 2400 1056 pcs 679 716,571
Rail Splice kit 528 pcs 27 14,434
L feet kit 3278 pcs 41 133,647
End Clamp kit 638 pcs 41 26,204
Mid Clamp kit 1793 pcs 17 31,209
Grounding Lug 319 pcs 41 13,106
Grounding clip 1793 pcs 4 6,654

C BALANCE OF SYSTEM
1 DC Wirings, protection, conduits and accessories
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, red mts 60 -
PV Wires ÖLFLEX® SOLAR XLS, 6mm2, 1500VDC, black mts 60 -
MC4 Connector, Slocable (Male and female, cable mount, 4- pairs 120 -
6mm2 1500VDC)
Y Connector - 4-6mm2 pcs 450 -

80mmW x 50mmH x 2400mmL cable tray, perforated type, Hot

dipped galvanized finish, complete with cover, connector plate, pcs 5,000 -
SS bolts and nuts
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20', HDGI pcs 900 -
Miscellaneous and consumables lot 50,000 -
2 AC Wirings, protection, conduits and accessories

AC Distribution board, 440V,3ph - A

Main: 1200AT, 3P, MCCB, 460V
Brs : 6 - 200AT, 3P, MCCB set 600,000 -
In NEMA 1 Floor mount enclosure

ECB, 1200AT, 3P, MCCB

set 210,000 -
In NEMA 1 Enclosure

MDP Tapping point busbar modification lot 95,000 -

250mm2 THHN/THWN, Red - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Yellow - Phelps Dodge mts 1,800 -
250mm2 THHN/THWN, Blue - Phelps Dodge mts 1,800 -
100mm2 THHN/THWN, Green - Phelps Dodge mts 850 -
80mm2 THHN/THWN, Red - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Yellow - Phelps Dodge mts 600 -
80mm2 THHN/THWN, Blue - Phelps Dodge mts 600 -
14mm2 THHN/THWN, Green - Phelps Dodge mts 600 -
8.0mm2 THHN/THWN, Green - Phelps Dodge mts 60 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 460 -
Terminal lugs, 250mm2, Penn union brand, 1 hole, short barrel pcs 220 -
Terminal lugs, 80mm2, Penn union brand, 1 hole, short barrel pcs 117 -
Terminal lugs, 14mm2, Penn union brand, 1 hole, short barrel pcs 63 -
400mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,500 -
350mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 4,000 -
 150mmW x 100mmH x 2400mmL cable tray perforated type pcs
with cover, connecting plate, bolts and nuts 2,500 -
Steel, Angle Bar MS 3/16" x 1-1/4" x 1-1/4" x 20' pcs 750 -
Wiring Connectors lot 25,000 -
Miscellaneous and consumables lot 50,000 -
3 Zero Export, data manager connectivity
Cat 5e LAN Cable, Belden mts 31 -
22AWG Twisted 1pair cable - shielded mts 75 -
0.85mm2 TF wire mts 12 -
10AT, 2P, Din rail mount MCB set 2,500 -
1/2" dia IMC Pipe pcs 356 -
1/2" dia locknut and bushing pairs 16 -
1/2" LB Condulet pcs 320 -
1/2" dia Liquidtight flexible metallic conduit mts 13 -
1/2" dia Liquidtight flexible straight connector pcs 23 -
RJ45 Connector pcs 21 -
100mm, PVC wire duct, slotted (1mt cutting length) mts 1,650 -
Nema 3R box, 400mmW x 300mmH x 200mmD, with mounting
board and key lock, powder coat finish (gray), and ground bus assy 3,000 -
terminal
4 Others (Inverter bracket, supports, miscellaneous and
consumables)
Inverter housing - platform with access ladder sets 60,000 -
Zinga paint solution lts 2,500 -
Welding rod kg 95 -
Silicon sealant for roof Black_Bostik/Bosny tubes 320 -
300mmL x 8mm Cable tie packs 360 -
150mmL x 5mm Cable tie packs 195 -
#14 x 100mmL' metal tekscrew pcs 6 -
Miscelleaneous and consumables (Drill bits, grinder, masking lot 25,000 -
tape, rugs)
Total
D LABOR COST
20 days activity, 8 hours/day installation
Electrical Foreman x 1 120 Manhour 108 12,960
Civil Foreman x 1 120 Manhour 108 12,960
Welder/Fabricator x 4 360 Manhour 108 38,880
Electrician/Helper x 20 2400 Manhour 108 259,200
Total

SUMMARY OF COST
A GENERAL REQUIREMENTS - -
B PANELS 6,739,200 0.281
C RAPID SHUTDOWN 1,128,000 0.047
C INVERTERS 872,000 0.036
D INVERTER ITEMS 118,582 0.005
E MOUNTING STRUCTURES 941,825 0.039
F BALANCE OF SYSTEM - -
G LABOR COST 324,000 0.014
GRAND TOTAL - 10,123,607 0.422