Open Air Mkt DEYE System BOQ

ITEM DESCRIPTION

Solar panels JINKO 550W

DEYE 12kW Hybrid Three phase SUN-12K-SG01/03LP1-EU
BACK UP
Batteries BYD LV FLEX 5.0kwh, 51.2V 5.12KWh Batteries
Battery box premium LV BMU
Battery Cable Red 16mm2
Battery Cable Black 16mm2
Battery Cable Red 25mm2
Battery Cable Red 25mm2
20*10mm Bus Bar
Busbar Isolator with Bolts
Bolt and nuts 0.5'' M10
Busbar Shrinkable sleeves 20*10
Battery holder & Fuse 150A 3P-Suntree
Cable lugs 25mm
Cable lugs 16mm
Cable lugs 6mm
Heat shrink 25mm B&R
Heat shrink 6mm RYBB
Earth cable 6mm
Heat shrink -Yellow or Green 6mm
Angle section - 40*40*3mm (1.5''*1.5'')
Expanded mesh
MDF Board,600*500*18mm
Rubber
Oil paints-Grey
Battery Rack
Primer oxide
Turpentine
Welding rods
Cutting disk
Grinding disk
DC Box
Suntree IP65 12 way Enclosure
Fuse and Fuse Holder (SRD 30) 15A fuse
PG Glands PG 25
ROOF MOUNTING STRUCTURE
Rails 5100mm
Rail splice #4
L feets 60mm
Grounding lugs
Grounding clips
Mid clamps 40mm
End clamps 40mm
MC4s
Self Drilling Screws 3"
Expandable foam
RUNNING OF CABLES
PV cable Red, 6mm
PV cable Black, 6mm
AC cable, Flexible 6mm2, 3core
STP cable cat 6
RJ 45+Boots cat 6
3m Patch Cable cat 6
Cable trays, MDF,Joiners & covers 50x50
Cable trays, MDF,Joiners & covers 100x50
PVC Conduits 32mm
PVC Couplers 32mm
PVC Bends 32mm
PVC Saddle clips 32mm
PVC tangit 100mls
Wall plugs 10mm
Wood screws 3 inch
Self drive screws (star head) 1/2 inch
160mm
Cable ties 250mm
AC BOX & Change over
Enclosure IP65 600X400X250 mm
63amp, 230Vac, 2pole ATS Suntree
MCB -Schneider 40A 2 pole
SPD Type 1+2 20kA 2Pole
MCB 6A, Double pole
Socket with Patrees Double
GSM Router with Simcard Preferably Teltonica Dinrail Mounted Router with Power supply
Perforated trunking 40x40mm
Earth Cable 6mm
6mm-R
6mm-Y
Cable ends
6mm-Blue
6mm-Black
Din rail mtr
Earth bar 6mm
SPD
MCB Socket
MCB Load
LABLES SOCKET
GSM ROUTER
EARTH BAR
Authorized personnel
PG 25

PG glands PG 32
EARTHING
Earth pit chamber/Cover 400*400mm
Earth Rod pure copper
Lightning arrestor kit
Earth Cable 16mm
Junction Connector
Saddle clip
Accessories MDF screws 2''
Earth mat Copper 30*20
Self Tap Screws 0.5"
Charcoal
Rock salt/Earthing cpd
Cement 50kg Bags
sand wheel barrow
RED SOIL wheel barrow
Bricks pcs
Earth cable 6mm
LABELLING
Conta
SOLAR PV ON THE ROOF
COMPANY LABLE- ACB
DC Earth Pit
AC CABLES
DUAL POWER-INV
DC CABLES

SUB TOTAL

Installation, testing and commissioning costs.

Contingency 5%
Total (VAT Excl.)
VAT 16%

Grand total(VAT Incl.)

SIGNATURE Name

Project Engineer Shirongo Eddmound

Technical Manager Orina
Procurement Manager V.Omari
Technical Lead Kibor
Lead Electrical Moogi

Costing and proposed Quote by; Z.K.MUREITHI

 158

37.4 Kwp

UOM QTY Unit cost Amount Unit cost Amount

Ksh. Ksh. USD USD
pcs 68 17,600.00 1,196,800.00 111.39 7,574.68
pcs 3 375,000.00 1,125,000.00 2,373.42 7,120.25
- -
pcs 34 238,950.00 8,124,300.00 1,512.34 51,419.62
1 25,110.00 25,110.00 158.92 158.92
mtrs 102 337.93 34,468.97 2.14 218.16
mtrs 102 337.93 34,468.97 2.14 218.16
mtrs 20 583.62 11,672.41 3.69 73.88
mtrs 20 583.62 11,672.41 3.69 73.88
mtrs 1 5,603.45 5,603.45 35.46 35.46
2 172.41 344.83 1.09 2.18
pcs 8 86.21 689.66 0.55 4.36
mtrs 2 387.93 775.86 2.46 4.91
pcs 1 15,086.21 15,086.21 95.48 95.48
pcs 10 34.48 344.83 0.22 2.18
pcs 10 25.86 258.62 0.16 1.64
pcs 10 17.24 172.41 0.11 1.09
mtrs 1 862.06 862.06 5.46 5.46
mtrs 2 689.66 1,379.31 4.36 8.73
mtrs 10 93.75 937.50 0.59 5.93
mtrs 2 344.83 689.66 2.18 4.36
pcs 8 2,620.69 20,965.52 16.59 132.69
pcs 2 4,150.00 8,300.00 26.27 52.53
pcs 1 2,931.03 2,931.03 18.55 18.55
pcs 8 17.24 137.93 0.11 0.87
Ltr 2 948.28 1,896.55 6.00 12.00
Ltr 2 948.28 1,896.55 6.00 12.00
Ltr 2 301.72 603.45 1.91 3.82
pkt 2 948.28 1,896.55 6.00 12.00
pcs 2 155.17 310.34 0.98 1.96
pcs 2 155.17 310.34 0.98 1.96
- -
pcs 2 5,000.00 10,000.00 31.65 63.29
pcs 12 732.76 8,793.10 4.64 55.65
pcs 4 172.41 689.66 1.09 4.36
- -
pcs
pcs
pcs
pcs
pcs
pcs
pcs
Pairs
pkts
cans 37.4 11,250.00 420,750.00 71.20 2,662.97
- -
Mtrs 250 135 33,750.00 0.85 213.61
Mtrs 250 135 33,750.00 0.85 213.61
Mtrs 15 560.34 8,405.17 3.55 53.20
Mtrs 10 51.72 517.24 0.33 3.27
pcs 10 25.86 258.62 0.16 1.64
pcs 5 258.62 1,293.10 1.64 8.18
Pcs 4 1,185.00 4,740.00 7.50 30.00
Pcs 2 1,610.00 3,220.00 10.19 20.38
pcs 8 300.00 2,400.00 1.90 15.19
pcs 8 300.00 2,400.00 1.90 15.19
pcs 12 40.00 480.00 0.25 3.04
pcs 24 40.00 960.00 0.25 6.08
pcs 1 350.00 350.00 2.22 2.22
pkts 2 258.62 517.24 1.64 3.27
pcs 20 17.24 344.83 0.11 2.18
pkt 1 1,724.14 1,724.14 10.91 10.91
pkts 2 215.52 431.03 1.36 2.73
pkts 2 301.72 603.45 1.91 3.82
- -
pcs 1 7,758.62 7,758.62 49.11 49.11
pcs 1 12,500.00 12,500.00 79.11 79.11
pcs 1 1,810.34 1,810.34 11.46 11.46
pcs 1 6,465.52 6,465.52 40.92 40.92
pcs 1 1,206.90 1,206.90 7.64 7.64
pcs 1 344.83 344.83 2.18 2.18
pcs 1 6,551.72 6,551.72 41.47 41.47
Mtrs 2 689.66 1,379.31 4.36 8.73
Mtrs 2 93.75 187.50 0.59 1.19
pcs 8 12.93 103.45 0.08 0.65
pcs 8 12.93 103.45 0.08 0.65
pcs 8 12.93 103.45 0.08 0.65
pcs 8 12.93 103.45 0.08 0.65
pcs 1 215.52 215.52 1.36 1.36
pcs 1 732.76 732.76 4.64 4.64
pcs 1 25.00 25.00 0.16 0.16
pcs 1 25.00 25.00 0.16 0.16
pcs 2 25.00 50.00 0.16 0.32
pcs 1 25.00 25.00 0.16 0.16
pcs 1 25.00 25.00 0.16 0.16
pcs 1 25.00 25.00 0.16 0.16
pcs 1 500.00 500.00 3.16 3.16
pcs 4 172.41 689.66 1.09 4.36

pcs 8 215.52 1,724.14 1.36 10.91

- -
pcs 1 1,293.10 1,293.10 8.18 8.18
pcs 1 3,017.24 3,017.24 19.10 19.10
pcs 1 2,155.17 2,155.17 13.64 13.64
Mtrs 22 241.38 5,310.34 1.53 33.61
pcs 6 301.72 1,810.34 1.91 11.46
pcs 6 150.00 900.00 0.95 5.70
pcs 12 8.62 103.45 0.05 0.65
Mtrs 7 1,034.48 7,241.38 6.55 45.83
Pcs 20 15.00 300.00 0.09 1.90
Kgs 30 20.00 600.00 0.13 3.80
Kgs 25 19.00 475.00 0.12 3.01
pkts 1 560.34 560.34 3.55 3.55
 1 300.00 300.00 1.90 1.90
1 500.00 500.00 3.16 3.16
8 55.00 440.00 0.35 2.78
Mtrs 10 93.75 937.50 0.59 5.93
- -
Mls 100 1 301.72 301.72 1.91 1.91
1 500.00 500.00 3.16 3.16
1 500.00 500.00 3.16 3.16
1 200.00 200.00 1.27 1.27
1 200.00 200.00 1.27 1.27
2 160.00 320.00 1.01 2.03
1 160.00 160.00 1.01 1.01
Total 11,237,044.22 71,120.53
-
11,237,044.22 71,120.53
-
1,685,556.63 10,668.08
561,852.21 3,556.03

13,484,453.06 85,344.64
486,136.49 3,076.81

-
13,970,589.55 88,421.45

SIGN

17.01.2024
 OPEN AIR MARKET STANDALONE SYSTEMS
PV CAPACITY 37.4 KWP

Item Description Unit Item Price Total Cost

USD USD
ITEM NO. 1 - PV MODULES
1.01 Jinko 550W Modules pcs 68 111.39 7,574.68

ITEM NO. 2 - HYBRID INVERTER AND BATTERIES

2.01 DEYE 12kW Hybrid Three phase SUN-12K-SG01/03LP1-EU pcs 3 2,373.42 7,120.25
2.02 Batteries BYD LV FLEX 5.0kwh, 51.2V 5.12KWh Batteries pcs 34 1,512.34 51,419.62
2.03 Battery box premium LV BMU 1 158.92 158.92

ITEM NO. 3 - MOUNTING STRUCTURE

3.01 Aluminium Roof Mounting Structure Lumpsum Kwp 37.4 71.20 2,662.88

ITEM NO. 4 - Earthing and Lightning arrestors -

4.01 Earthing 1 162.96 162.96

ITEM NO. 5 - BOS -

5.01 Lumpsum Balance of System Lumpsum 1 2,021.21 2,021.21

SUB TOTAL 71,120.53

Contingency 5% 3,556.03
Installation, testing and commissioning
costs.15% 10,668.08
Grand total (USD) 85,344.64
 Open Air Mkt DEYE System BOQ
ITEM DESCRIPTION UOM QTY Unit cost Amount
37.4 Ksh. Ksh.
Solar panels JINKO 550W pcs 68 17,600.00 1,196,800.00
Fronius symo 12 inverter 12.5kwac pcs 2 423,522.70 847,045.40
SPD Type 1 &2-Fronius 20kA pcs 1 23,485.16 23,485.16
BACK UP
BYD 5.12KWh Batteries pcs 34 240,425.00 8,174,450.00
BMU pcs 1 25,265.00 25,265.00
Victron Quattro 5KVA 48V Quattro 48/5000 pcs 3 268,083.20 804,249.60
SmartSolar Charge Controllers MPPT 150/70 TR pcs 1 67,120.00 67,120.00
Cerbo GX plus Touchscreen pcs 1 37,973.00 37,973.00
Battery Cable Red 16mm2 mtrs 102 392.00 39,983.88
Battery Cable Black 16mm2 mtrs 102 392.00 39,983.88
Battery Cable Red 70mm2 mtrs 15 1,645.00 24,674.94
Battery Cable Red 70mm2 mtrs 15 1,645.00 24,674.94
Battery Cable Red 35mm2 mtrs 5 927.00 4,635.00
Battery Cable Red 35mm2 mtrs 5 927.00 4,635.00
30*10mm Bus Bar mtrs 1 6,500.00 6,500.00
Busbar Insulator with screws 35mm Hexagonal mtrs 6 200.00 1,200.00
60*60mm Perforated Trunking mtrs 2 800.00 1,600.00
Cable lugs 70mm pcs 15 100.00 1,500.05
Cable lugs 16mm pcs 20 30.00 599.95
Heat shrink 70mm B&R mtrs 1 2,200.00 2,200.00
Heat Shrink 16mm B&R mtrs 1 500.00 500.00
Battery fuse holder & Fuse 250A 3P-Suntree pcs 2 23,000.00 46,000.00
Battery fuse holder & Fuse 80A 1P-Suntree pcs 2 4,000.00 8,000.00
Earth cable 10mm mtrs 95 185.00 17,574.70
Cable lugs 10mm pcs 5 20.00 100.00
Heat shrink -Yellow or Green 14mm mtrs 0.5 500.00 250.00
Angle section - 40*40*3mm (1.5''*1.5'') pcs 8 1,380.00 11,040.00
Expanded mesh pcs 2 4,850.00 9,700.00
MDF Board 1m*0.5m pcs 1 3,200.00 3,200.00
Rubber pcs 8 17.24 137.92
Oil paints-Grey Ltr 2 1,200.00 2,400.00
Battery Rack
Primer oxide Ltr 2 1,100.00 2,200.00
Turpentine Ltr 2 350.00 700.00
Welding rods pkt 2 1,250.00 2,500.00
Cutting disk pcs 2 180.00 360.00
Grinding disk pcs 2 350.00 700.00
DC Box
Enclosure 12 Way 300x200x150mm pcs 2 5,000.00 10,000.00
Fuse Holder 32A 1000VDC pcs 24 400.00 9,600.00
Fuses 15A pcs 24 348.00 8,352.00
PG Glands PG 25 pcs 20 200.00 4,000.00
ROOF MOUNTING STRUCTURE
Rails 5100mm pcs
Rail splice #4 pcs
L feets 60mm pcs
Grounding lugs pcs
Grounding clips pcs
Mid clamps 40mm pcs
End clamps 40mm pcs
Cable ties 250mm pkt 37.4 11,250.00 420,750.00
MC4s Pairs 9 250.00 2,250.00
RUNNING OF CABLES
PV cable Red, 6mm Mtrs 250 150.00 37,500.00
PV cable Black, 6mm Mtrs 250 150.00 37,500.00
AC cable, Flexible 6mm2, 4core Mtrs 10 950.00 9,500.00
AC cable, Flexible 6mm2, 3core Mtrs 12 550.00 6,600.00
STP cable cat 6 Mtrs 15 60.00 900.00
RJ 45+Boots cat 6 pcs 12 20.00 240.00
Patch cable 5m 6 500.00 3,000.00
Patch cable 3m 3 250.00 750.00
White Cable trays, MDF,Joiners & covers 50x50 Pcs 7 1,374.60 9,622.20
Rawl Bolts M8 Pcs 70 100.00 7,000.00
Wall plugs 10mm pkts 1 300.00 300.00
Wood screws 3 inch pcs 20 15.00 300.00
Self drive screws (star head) 1/2 inch pcs 20 5.00 100.00
Cable ties 160mm pkts 1 250.00 250.00
Conduit pipes 25mm pcs 23 260.00 5,942.86
Bends 25mm pcs 4 35.00 140.00
Saddle Clips 25mm Pcs 4 25.00 100.00
Cable lugs 6mm2, pcs 15 15.00 225.00
Cable lugs 16mm2, pcs 10 25.00 250.00
Cable ends 6mm2 RBY sets 15 80.00 1,200.00
AC BOX & Change over
Enclosure 600X400X200 mm pcs 1 9,000.00 9,000.00
Perspex pcs 1 4,000.00 4,000.00
63amp, 415Vac, 4pole Changeover pcs 1 14,500.00 14,500.00
RCCB -Schneider 40A 300mA 4 pole pcs 1 4,510.00 4,510.00
SPD 20kA Type 1+2 pcs 1 7,500.00 7,500.00
MCB 6A, Double Pole pcs 1 1,400.00 1,400.00
MCB 25A Double Pole pcs 3 800.00 2,400.00
Step Busbar pcs 2 3.00 6.00
Busbar 15*10mm Mtrs 2 6,500.00 13,000.00
63A MCCB 4pole pcs 1 9,500.00 9,500.00
Socket Double pcs 1 400.00 400.00
Ethernet Switch 5 port pcs 1 1,500.00 1,500.00
Perforated trunking 40x40mm Mtrs 1 800.00 800.00
Auto Cable 1.5mm(Red, Black & green Mtrs 1 90.00 90.00
XLPE 4 Core Cable 16mm Mtrs 25 1,700.00 42,500.00
Shrinkable Sleeve 16mm RYBBG 2m each Mtrs 2 1,500.00 3,000.00
Earth Cable 6mm Mtrs 1 115.00 115.00
AC cable 3 Core 6mm 2 metres Mtrs 2 680.00 1,360.00
6mm-R pcs 8 20.00 160.00
Cable ends 6mm-B pcs 8 20.00 160.00
6mm-Green pcs 8 20.00 160.00
Router pcs 1 8,000.00 8,000.00
Din rail mtr pcs 1 250.00 250.00
Red Mtrs 0.3 200.00 60.00
Black Mtrs 0.3 200.00 60.00
Shrink sleeves Green Mtrs 0.3 200.00 60.00
Self drive screws 1/2 inch PCS 4 6.00 24.00
Earth bar 10mm pcs 1 800.00 800.00
Cable lugs 6mm pcs 8 15.00 120.00
SPD pcs 1 25.00 25.00
MCB pcs 1 25.00 25.00
RCD pcs 1 25.00 25.00
SOCKET pcs 1 25.00 25.00
LABLES
ETHERNET SWITCH pcs 1 25.00 25.00
EARTH BAR pcs 1 25.00 25.00
Authorized personnel pcs 1 500.00 500.00
ESD label pcs 1 200.00 200.00
PG 25 pcs 4 200.00 800.00

PG glands PG 32 pcs 4 250.00 1,000.00

EARTHING
Earth pit chamber/Cover 400*400mm pcs 1 1,500.00 1,500.00
Earth Rod pcs 1 3,500.00 3,500.00
Lightning arrestor kit pcs 1 2,500.00 2,500.00
Copper tape Mtrs 20 1,200.00 24,000.00
Junction Connector pcs 6 350.00 2,100.00
Saddle clip pcs 6 174.00 1,044.00
Accessories MDF screws 2'' pcs 12 10.00 120.00
Earth mat Copper 30*20 pcs 5 1,200.00 6,000.00
Charcoal Kgs 30 650.00 19,500.00
Rock salt/Earthing cpd Kgs 25 950.00 23,750.00
Cement 50kg Bags pkts 1 650.00 650.00
sand wheel barrow 1 300.00 300.00
RED SOIL wheel barrow 1 500.00 500.00
Bricks pcs 8 55.00 440.00
Earth cable 6mm Mtrs 30 120.00 3,600.00
20mm PVC Conduit pipe 10 250.00 2,500.00
20mm PVC Bends 10 40.00 400.00
20mm PVC coupler 10 150.00 1,500.00
Wall Plugs pkts 2 300.00 600.00
LABELLING
Conta Mls 100 1 350.00 350.00
ACCESS LADDER 1 500.00 500.00
SOLAR PV ON THE ROOF 1 500.00 500.00
COMPANY LABLE- ACB 1 500.00 500.00
AC CABLES 1 200.00 200.00
DUAL POWER-INV 1 160.00 160.00
DC CABLES 1 160.00 160.00
Cable Tray 1 160.00 160.00
Battery Rack 1 160.00 160.00
Busbars 1 160.00 160.00
MCB 4 160.00 640.00
MCCB 1 160.00 160.00
12,236,549.47

SUB TOTAL
VAT 16%
Installation, testing and commissioning costs.

Transportation costs of materials and personnel

Grand total

SIGNATURE Name SIGN

Project Engineer Shirongo Eddmound
Procurement Manager
Site Supervisor
 OPEN AIR MARKET STANDALONE SYSTEMS
PV CAPACITY 37.4 KWP

Item Description Unit Item Price Total Cost

USD USD
ITEM NO. 1 - PV MODULES PLUS PV INVERTER
1.01 Jinko 550W Modules pcs 68 111.39 7,574.68
1.02 Fronius symo 12 inverter 12.5kwac pcs 2 2,680.52 5,361.05

ITEM NO. 2 - BATTERY INVERTER AND BATTERIES

2.01 BYD 5.12KWh Batteries pcs 34 1,521.68 51,737.03

2.02 BMU pcs 1 159.91 159.91
2.03 Victron Quattro 5KVA 48V Quattro 48/5000 pcs 3 1,696.73 5,090.19
2.04 SmartSolar Charge Controllers MPPT 150/70 TR pcs 1 424.81 424.81
2.05 Cerbo GX plus Touchscreen pcs 1 240.34 240.34

ITEM NO. 3 - MOUNTING STRUCTURE

3.01 Aluminium Roof Mounting Structure Lumpsum Kwp 37.4 71.20 2,662.88

ITEM NO. 4 - Earthing and Lightning arrestors -

4.01 Earthing 1 162.96 162.96
-
ITEM NO. 5 - BOS -
5.01 Lumpsum Balance of System Lumpsum 1 4,032.68 4,032.68

SUB TOTAL 77,446.52

Contingency 5% 3,872.33
Installation, testing and commissioning
costs. 15% 11,616.98
Grand total (USD) 92,935.82
 Open Air Mkt DEYE System BOQ
ITEM DESCRIPTION UOM QTY Unit cost Amount
37.4 Ksh. Ksh.
Solar panels JINKO 550W pcs 68 17,600.00 1,196,800.00
Sunny Tripower X 12 12.5kwac pcs 2 158,028.50 316,057.00
SMA Datamanager pcs 1 12,950.35 12,950.35
BACK UP
BYD 5.12KWh Batteries pcs 34 240,425.00 8,174,450.00
BMU pcs 1 27,873.00 27,873.00
SMA Sunny Island 8.0H-13 pcs 3 541,617.50 1,624,852.49
Battery Cable Red 16mm2 mtrs 102 392.00 39,983.88
Battery Cable Black 16mm2 mtrs 102 392.00 39,983.88
Battery Cable Red 70mm2 mtrs 15 1,645.00 24,674.94
Battery Cable Red 70mm2 mtrs 15 1,645.00 24,674.94
Battery Cable Red 35mm2 mtrs 5 927.00 4,635.00
Battery Cable Red 35mm2 mtrs 5 927.00 4,635.00
30*10mm Bus Bar mtrs 1 6,500.00 6,500.00
Busbar Insulator with screws 35mm Hexagonal mtrs 6 200.00 1,200.00
60*60mm Perforated Trunking mtrs 2 800.00 1,600.00
Cable lugs 70mm pcs 15 100.00 1,500.05
Cable lugs 16mm pcs 20 30.00 599.95
Heat shrink 70mm B&R mtrs 1 2,200.00 2,200.00
Heat Shrink 16mm B&R mtrs 1 500.00 500.00
Battery fuse holder & Fuse 250A 3P-Suntree pcs 2 23,000.00 46,000.00
Battery fuse holder & Fuse 100A 1P-Suntree pcs 2 4,000.00 8,000.00
Earth cable 10mm mtrs 95 185.00 17,574.70
Cable lugs 10mm pcs 5 20.00 100.00
Heat shrink -Yellow or Green 14mm mtrs 0.5 500.00 250.00
Angle section - 40*40*3mm (1.5''*1.5'pcs 8 1,380.00 11,040.00
Expanded mesh pcs 2 4,850.00 9,700.00
MDF Board 1m*0.5m pcs 1 3,200.00 3,200.00
Rubber pcs 8 17.24 137.92
Oil paints-Grey Ltr 2 1,200.00 2,400.00
Battery Rack
Primer oxide Ltr 2 1,100.00 2,200.00
Turpentine Ltr 2 350.00 700.00
Welding rods pkt 2 1,250.00 2,500.00
Cutting disk pcs 2 180.00 360.00
Grinding disk pcs 2 350.00 700.00
DC Box
Enclosure 12 Way 300x200x150mm pcs 2 5,000.00 10,000.00
Fuse Holder 32A 1000VDC pcs 24 400.00 9,600.00
Fuses 15A pcs 24 348.00 8,352.00
PG Glands PG 25 pcs 20 200.00 4,000.00
ROOF MOUNTING STRUCTURE
Rails 5100mm pcs
Rail splice #4 pcs
L feets 60mm pcs
Grounding lugs pcs
Grounding clips pcs
Mid clamps 40mm pcs
End clamps 40mm pcs
Cable ties 250mm pkt 37.4 11,250.00 420,750.00
MC4s Pairs 9 250.00 2,250.00
RUNNING OF CABLES
PV cable Red, 6mm Mtrs 250 150.00 37,500.00
PV cable Black, 6mm Mtrs 250 150.00 37,500.00
AC cable, Flexible 6mm2, 4core Mtrs 10 950.00 9,500.00
AC cable, Flexible 6mm2, 3core Mtrs 12 550.00 6,600.00
STP cable cat 6 Mtrs 15 60.00 900.00
RJ 45+Boots cat 6 pcs 12 20.00 240.00
Patch cable 5m 6 500.00 3,000.00
Patch cable 3m 3 250.00 750.00
White Cable trays, MDF,Joiners & covers 50x50 Pcs 7 1,374.60 9,622.20
Rawl Bolts M8 Pcs 70 100.00 7,000.00
Wall plugs 10mm pkts 1 300.00 300.00
Wood screws 3 inch pcs 20 15.00 300.00
Self drive screws (star head) 1/2 inch pcs 20 5.00 100.00
Cable ties 160mm pkts 1 250.00 250.00
Conduit pipes 25mm pcs 23 260.00 5,942.86
Bends 25mm pcs 4 35.00 140.00
Saddle Clips 25mm Pcs 4 25.00 100.00
Cable lugs 6mm2, pcs 15 15.00 225.00
Cable lugs 16mm2, pcs 10 25.00 250.00
Cable ends 6mm2 RBY sets 15 80.00 1,200.00
AC BOX & Change over
Enclosure 600X400X200 mm pcs 1 9,000.00 9,000.00
Perspex pcs 1 4,000.00 4,000.00
63amp, 415Vac, 4pole Changeover pcs 1 14,500.00 14,500.00
RCCB -Schneider 40A 300mA 4 pole pcs 1 4,510.00 4,510.00
SPD 20kA Type 1+2 pcs 1 7,500.00 7,500.00
MCB 6A, Double Pole pcs 1 1,400.00 1,400.00
MCB 25A Double Pole pcs 3 800.00 2,400.00
Step Busbar pcs 2 3.00 6.00
Busbar 15*10mm Mtrs 2 6,500.00 13,000.00
63A MCCB 4pole pcs 1 9,500.00 9,500.00
Socket Double pcs 1 400.00 400.00
Ethernet Switch 5 port pcs 1 1,500.00 1,500.00
Perforated trunking 40x40mm Mtrs 1 800.00 800.00
Auto Cable 1.5mm(Red, Black & green Mtrs 1 90.00 90.00
XLPE 4 Core Cable 16mm Mtrs 25 1,700.00 42,500.00
Shrinkable Sleeve 16mm RYBBG 2m each Mtrs 2 1,500.00 3,000.00
Earth Cable 6mm Mtrs 1 115.00 115.00
AC cable 3 Core 6mm 2 metres Mtrs 2 680.00 1,360.00
6mm-R pcs 8 20.00 160.00
Cable ends 6mm-B pcs 8 20.00 160.00
6mm-Green pcs 8 20.00 160.00
Router pcs 1 8,000.00 8,000.00
Din rail mtr pcs 1 250.00 250.00
Red Mtrs 0.3 200.00 60.00
Black Mtrs 0.3 200.00 60.00
Shrink sleeves Green Mtrs 0.3 200.00 60.00
Self drive screws 1/2 inch PCS 4 6.00 24.00
Earth bar 10mm pcs 1 800.00 800.00
Cable lugs 6mm pcs 8 15.00 120.00
SPD pcs 1 25.00 25.00
MCB pcs 1 25.00 25.00
RCD pcs 1 25.00 25.00
SOCKET pcs 1 25.00 25.00
LABLES
ETHERNET SWITCH pcs 1 25.00 25.00
EARTH BAR pcs 1 25.00 25.00
Authorized personnel pcs 1 500.00 500.00
ESD label pcs 1 200.00 200.00
PG 25 pcs 4 200.00 800.00

PG glands PG 32 pcs 4 250.00 1,000.00

EARTHING
Earth pit chamber/Cover 400*400mm pcs 1 1,500.00 1,500.00
Earth Rod pcs 1 3,500.00 3,500.00
Lightning arrestor kit pcs 1 2,500.00 2,500.00
Copper tape Mtrs 20 1,200.00 24,000.00
Junction Connector pcs 6 350.00 2,100.00
Saddle clip pcs 6 174.00 1,044.00
Accessories MDF screws 2'' pcs 12 10.00 120.00
Earth mat Copper 30*20 pcs 5 1,200.00 6,000.00
Charcoal Kgs 30 650.00 19,500.00
Rock salt/Earthing cpd Kgs 25 950.00 23,750.00
Cement 50kg Bags pkts 1 650.00 650.00
sand wheel barrow 1 300.00 300.00
RED SOIL wheel barrow 1 500.00 500.00
Bricks pcs 8 55.00 440.00
Earth cable 6mm Mtrs 30 120.00 3,600.00
20mm PVC Conduit pipe 10 250.00 2,500.00
20mm PVC Bends 10 40.00 400.00
20mm PVC coupler 10 150.00 1,500.00
Wall Plugs pkts 2 300.00 600.00
LABELLING
Conta Mls 100 1 350.00 350.00
ACCESS LADDER 1 500.00 500.00
SOLAR PV ON THE ROOF 1 500.00 500.00
COMPANY LABLE- ACB 1 500.00 500.00
AC CABLES 1 200.00 200.00
DUAL POWER-INV 1 160.00 160.00
DC CABLES 1 160.00 160.00
Cable Tray 1 160.00 160.00
Battery Rack 1 160.00 160.00
Busbars 1 160.00 160.00
MCB 4 160.00 640.00
MCCB 1 160.00 160.00
12,413,144.15

SUB TOTAL
VAT 16%
Installation, testing and commissioning costs.

Transportation costs of materials and personnel

Grand total

SIGNATURE Name SIGN

Project Engineer Shirongo Eddmound
Procurement Manager
Site Supervisor
 OPEN AIR MARKET STANDALONE SYSTEMS
PV CAPACITY 37.4 KWP

Item Description Unit Item Price Total Cost

USD USD
ITEM NO. 1 - PV MODULES PLUS PV INVERTER
1.01 Jinko 550W Modules pcs 68 111.39 7,574.68
1.02 Sunny Tripower X 12 12.5kwac pcs 2 1,000.18 2,000.36

ITEM NO. 2 - BATTERY INVERTER AND BATTERIES

2.01 BYD 5.12KWh Batteries pcs 34 1,521.68 51,737.03

2.02 BMU pcs 1 176.41 176.41
2.03 SMA Sunny Island 8.0H-13 pcs 3 3,427.96 10,283.88
2.05 SMA Datamanager pcs 1 81.96 81.96

ITEM NO. 3 - MOUNTING STRUCTURE

3.01 Aluminium Roof Mounting Structure Lumpsum Kwp 37.4 71.20 2,662.88

ITEM NO. 4 - Earthing and Lightning arrestors -

4.01 Earthing 1 162.96 162.96
-
ITEM NO. 5 - BOS -
5.01 Lumpsum Balance of System Lumpsum 1 3,884.04 3,884.04

SUB TOTAL 78,564.20

Contingency 5% 3,928.21
Installation, testing and commissioning
costs. 15% 11,784.63
Grand total (USD) 94,277.04