I.B.C.
SOLAR CONTRACTOR
382 SAN NICOLAS 3, PROPER MOLINO ROAD, BACOOR, CAVITE
Contact no.: 0995 634 9098
Email Add#
[email protected] BILL OF QUANTITIES
Project: 20KW PANEL / 24KW HYBRID INV 3PH 230V PV SYSTEM
Date : JUNE 6, 2023
Item
DESCRIPTION QTY Unit
No.
1 Materials and supplies
MAJOR EQUIPMENT
545W CANADIAN SOLAR PANEL 37 PCS
12KW DEYE 3PH HYBRID INVERTER 2 PCS
CT LIMITER 3 PCS
2P DC MCB 20AT 600V 4 PCS
2P DC SPD 600V 4 PCS
MC4 PAIR CONNECTOR 15 PCS
FABRICATED ECB WITH 100AT MAIN AND 2 BRANCHES 40AT 3PH 1 PCS
3P AC SPD 385V 2 PCS
MOUNTING KIT AND ACCESSORIES 1 LOT
2.4m RAILINGS
L FOOT 35mm
END CLAMP 35mm
MID CLAMP 35mm
PV WIRE AND ELECTRICAL CABLE (RETAIL) 1 LOT
6mm2 TWIN CORE PV CABLE 100m/ROLL
3.5mm2 THHN CABLE (G)
8.0mm2 THHN CABLE
5.5mm2 THHN CABLE (G)
14mm2 THHN CABLE RED
14mm2 THHN CABLE BLUE
14mm2 THHN CABLE YELLOW
8.0mm2 THHN CABLE (G)
2.0mm2 THHN CABLE RED
ELECTRICAL CABLE DUCTING AND RACEWAYS 1 LOT
12 WAYS DISTRIBUTION BOX
50mm DIA. PVC PIPE
50mm DIA. ELBOW
CABLE TRAY PLASTIC 50mm x 50mm x 2m
CONSUMABLES
PG13.5 CABLE GLAND
DELIVERY AND LABOR
DELIVERY OF MATERIALS 1 LOT
LABOR 1 LOT
NET METERING 2 LOT
2 Engineering(Technical planning, Plan layouts, Cost Calculation) 1 LOT
3 Procurement(Purchasing, Logistics Services, Quality Control) 1 LOT
4 Construction(Installation, Site Supervision, Quality Inspection, Commisioning) 1 LOT
5 2 Months training of client site electrician upon handover O&M 1 LOT
6 Complete Balance of Systems 1 LOT
TOTAL ( V
TERMS OF PAYMENT:
1) 50% DOWN PAYMENT
2) 30% PROGRESS BILLING UPON DELIVERY OF MATERIALS
3) 20% UPON COMPLETION
Project : 20KW PANEL / 24KW HYBRID INV 3PH 230V PV SYS
Location : CALOOCAN
LOAD PROFILE
Available area : 100 sqm (assumed)
Meter type : DU
Monthly electric consumption
Energy : 750 kWh (assumed)
Bill : 9,000 Php (assumed)
Average tariff rate : 12.00 Php/kWh (assumed)
GENERATION PROFILE
Solar PV Modules :
Power rating : 545 Watts
Type : Monocrystalline
Mounting : Roof-mounted (Flushed)
Quantity : 37 pieces
PV module unit area : 2.56 sqm
PV total area required : 95 sqm
System
Total DC capacity : 20,165 Watts
Specific production : 28,421 kWh/kWp/year equivalent t
Performance Ratio : 87.0%
Estimated average generation
Daily : 79 kWh
Monthly : 2,368 kWh
Annual : 28,421 kWh
ESTIMATED ELECTRICITY BILL SAVINGS
Average tariff rate : 12.00 Php/kWh (assumed)
Daily : 947 Php
Monthly : 28,421 Php estimated (considering rain
Annual : 341,047 Php
ROI/Payback period : 2.87 years
CO2
CO2
Generation Capacity : 20.2 kWp
Project Cost : 980,000 PhP
Energy generation on first year of operation : 28,421 kWh/year
Average electricity rate on first year of operation : 12.00 P/kWh
Inflation rate : 3.40% %/year
Solar PV panel degradation : 0.50% %/year
Energy Price of Estimated Electric Bill CAPEX and Savin
Generation Electricity without Solar PV OPEX les
(kWh) (P/kWh) (PhP) (PhP) Expen
Year 0 980,000 -980,
Year 1 28,420.55 12.000 341,047 341,0
Year 2 28,278.45 12.408 350,879 350,8
Year 3 28,137.06 12.830 360,995 360,9
Year 4 27,996.37 13.266 371,402 371,4
Year 5 27,856.39 13.717 382,110 382,1
Year 6 27,717.11 14.184 393,126 393,1
Year 7 27,578.52 14.666 404,460 404,4
Year 8 27,440.63 15.164 416,120 416,1
Year 9 27,303.43 15.680 428,117 428,1
Year 10 27,166.91 16.213 440,460 440,4
Year 11 27,031.07 16.764 453,158 453,1
Year 12 26,895.92 17.334 466,223 466,2
Year 13 26,761.44 17.924 479,664 479,6
Year 14 26,627.63 18.533 493,493 493,4
Year 15 26,494.49 19.163 507,720 507,7
Year 16 26,362.02 19.815 522,358 161,320 361,0
Year 17 26,230.21 20.488 537,417 537,4
Year 18 26,099.06 21.185 552,911 552,9
Year 19 25,968.56 21.905 568,851 568,8
Year 20 25,838.72 22.650 585,251 585,2
Year 21 25,709.53 23.420 602,124 602,1
Year 22 25,580.98 24.217 619,484 619,4
Year 23 25,453.08 25.040 637,343 637,3
Year 24 25,325.81 25.891 655,718 655,7
Year 25 25,199.18 26.772 674,622 674,6
Estimated Savings in 25 Years ₱12,08
Net Profit in 25 Years ₱11,10
1300.0%
1100.0%
900.0%
700.0%
900.0%
700.0%
500.0%
300.0%
100.0%
-100.0% 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
PV SYSTEM INFORMATION
Package : 20.0 kWp
Solar PV modules : 37 pcs x 545 watts
Inverter : 2 pcs x 12 kW
Others : Balance of systems
Design
Procurement
Delivery
Installation
Commissioning
Project Schedule
Procurement : 0 days
Delivery : 1 days
Installation : 5 days
Testing & Commissioning : 1 days
Total : 7 days
Warranty
Solar PV Module : 12 years product warranty, 12 years linear warranty
Balance of Systems BOS : 1 year
Inverter : 5 years product warranty
Solar Accessories : 1 year warranty
Workmanship : 2 year
Prepared by: IBC SOLAR CONTRACTOR OPC Conformed by:
Contractor
Unit Unit Price Amount
Php 980,000 Php 980,000
PCS
PCS
PCS
PCS
PCS
PCS
PCS
PCS
LOT
LOT
LOT
LOT
LOT
LOT
LOT
LOT
LOT
LOT
LOT
TOTAL ( VAT EXCLUSIVE ) Php 980,000
D INV 3PH 230V PV SYSTEM
(assumed)
(assumed)
(assumed)
(assumed)
equivalent to 4.5 peak-sun-hours
###m
estimated (considering rain, cloudy days )
kWh/year
%/year
%/year
Savings
Return on Investment
less
Expenses Annual Accumulated
-980,000 -100.0% -100.0% ###
341,047 34.8% -65.2% ###
350,879 35.8% -29.4% ###
360,995 36.8% 7.4% ###
371,402 37.9% 45.3% ###
382,110 39.0% 84.3% ###
393,126 40.1% 124.4% ###
404,460 41.3% 165.7% ###
416,120 42.5% 208.2% ###
428,117 43.7% 251.9% ###
440,460 44.9% 296.8% ###
453,158 46.2% 343.0% ###
466,223 47.6% 390.6% ###
479,664 48.9% 439.6% ###
493,493 50.4% 489.9% ###
507,720 51.8% 541.7% ###
361,038 36.8% 578.6% ###
537,417 54.8% 633.4% ###
552,911 56.4% 689.8% ###
568,851 58.0% 747.9% ###
585,251 59.7% 807.6% ###
602,124 61.4% 869.0% ###
619,484 63.2% 932.3% ###
637,343 65.0% 997.3% ###
655,718 66.9% 1064.2% ###
674,622 68.8% 1133.0% ###
₱12,083,734 ###
₱11,103,734
13 14 15 16 17 18 19 20 21 22 23 24 25
12 years linear warranty
Conformed by:
Client
