Scribd
Upload
80 views

Isabela Rev1

This document provides a cost breakdown for a proposed 500 MW solar farm project. It lists 22 line items with descriptions and quantities needed, along with unit prices and total prices. The major equipment includes 835,200 solar modules costing $74 billion, 1,450 inverters costing $948 million, and 110 transformers costing $1.77 billion. Additional line items cover monitoring equipment, cables, mounting structures, and a control room. The total projected cost of the 500 MW solar farm is $77 billion.

Uploaded by

dexterbautistadecember161985
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
80 views

Isabela Rev1

This document provides a cost breakdown for a proposed 500 MW solar farm project. It lists 22 line items with descriptions and quantities needed, along with unit prices and total prices. The major equipment includes 835,200 solar modules costing $74 billion, 1,450 inverters costing $948 million, and 110 transformers costing $1.77 billion. Additional line items cover monitoring equipment, cables, mounting structures, and a control room. The total projected cost of the 500 MW solar farm is $77 billion.

Uploaded by

dexterbautistadecember161985
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

500 MW Solar Farm

Item No. Item Description UM QTY Unit Price Total Price

PV MODULE
1 Jinko PV solar Modules JKM-600N-78HL4-BDV pcs 835200 ₱ 88,704.00 ₱ 74,085,580,800.00
Subtotal ₱ 74,085,580,800.00
INVERTER
2 Huawei Inverter SUN2000-330KTL-H! pcs 1450 ₱ 654,000.00 ₱ 948,300,000.00
Subtotal ₱ 948,300,000.00
COMMUNICATION / ZERO EXPORT
3 Huawei Smart Logger PCS 10 ₱ 42,856.80 ₱ 428,568.00
Subtotal ₱ 428,568.00
WEATHER MONITORING
7 Weather Monitoring System PCS 10 ₱ 216,000.00 ₱ 2,160,000.00
8 Power Supply PCS 10 ₱ 72,000.00 ₱ 720,000.00
9 Pyranometer (Horizontal plane) PCS 10 ₱ 360,000.00 ₱ 3,600,000.00
Subtotal ₱ 6,480,000.00
TRANSFORMER
10 5.0 MVA TRANSFORMER 5.00 MVA, XXXX/800V, 60Hz, 3 PHASE PCS 110 ₱ 16,128,000.00 ₱ 1,774,080,000.00
Subtotal ₱ 1,774,080,000.00
CABLES
11 PV_CBL_LEADTECH_Pos-14.0 PV cable 14.0mm2 (positive) m 11088000 ₱ 240.00 ₱ 2,661,120,000.00
12 PV_CBL_LEADTECH_Neg-14. PV cable 14.0mm2 (negative) m 11088000 ₱ 240.00 ₱ 2,661,120,000.00
13 PV_CBL_EPC_MC4-SET MC4 CONNECTOR SET set 806400 ₱ 180.00 ₱ 145,152,000.00
14 AC_CBL_5.5mm2 THHN Black 5( .5 mm2 THHN cable m 280000 ₱ 45.90 ₱ 12,852,000.00
AC_CBL_150mm2 XLPE Black
m 58800
15 (PhelpsDodge) 150 mm2 XLPE cable ₱ 1,320.00 ₱ 77,616,000.00
AC_CBL_30mm2 XLPE Black
m 14700
16 (PhelpsDodge) 35 mm2 XLPE cable ₱ 600.00 ₱ 8,820,000.00
17 AC_CBL_250mm2 XLPE Black (250 mm2 XLPE cable m 58800 ₱ 2,023.20 ₱ 118,964,160.00
18 AC_CBL_200mm2 XLPE Black (200 mm2 XLPEcable m 14700 ₱ 1,575.90 ₱ 23,165,730.00
AC_CBL_35mm2 XLPE Black
m 252000
19 (PhelpsDodge) 35 mm2 XLPE cable ₱ 600.00 ₱ 151,200,000.00
ACCESSORIES lot 10 ₱ 1,712,642,967.00
Subtotal ₱ 7,572,652,857.00
PANEL
20 AC PANEL BOARD FOR SOLAR LOW VOLTAGE PROTECTION SET 110 ₱ 781,500.00 ₱ 85,965,000.00
21 MVSG MEDIUM VOLTAGE SWITCHGEAR LOT 10 ₱ 9,645,757.00 ₱ 96,457,570.00
PROTECTION, CONTROL AND METERING SYSTEM SET 10 ₱ 2,928,200.00 ₱ 29,282,000.00
Subtotal ₱ 211,704,570.00
LPS AND GROUNDING
22 Lightning Protection System lot 550 ₱ 200,000.00 ₱ 110,000,000.00
23 Consumables for LPS lot 10 ₱ 11,000,000.00
24 Grounding System SET 10 ₱ 700,000.00 ₱ 7,000,000.00
Subtotal ₱ 128,000,000.00
MOUNTING
Ground Mount Ground Mount (Concrete foundation) lot 10 ₱ 0.04 ₱ 129,649,766.40
Port Charge and Document Fee lot 10 ₱ 0.00064 ₱ 32,071.68
Ocean freight and Insurance lot 10 ₱ 500.00 ₱ 5,000.00
Subtotal ₱ 129,686,838.08
POWER HOUSE, CONTROL & SWITCH GEAR ROOM
ELECTRICAL ROOM LOT 100 ₱ 332,750.00 ₱ 33,275,000.00
SWITHGEAR ROOM LOT 10 ₱ 1,331,000.00 ₱ 13,310,000.00
FEEDER TAKE OFF LOT 10 ₱ 665,500.00 ₱ 6,655,000.00
Subtotal ₱ 53,240,000.00

total ₱ 77,337,500,776.08
1000 MW Solar Farm

Item No. Item Description UM QTY Unit Price Total Price

PV MODULE
1 Jinko PV solar Modules JKM-600N-78HL4-BDV pcs 1670400 ₱ 88,704.00 ₱ 148,171,161,600.00
Subtotal ₱ 148,171,161,600.00
INVERTER
2 Huawei Inverter SUN2000-330KTL-H! pcs 2900 ₱ 654,000.00 ₱ 1,896,600,000.00
Subtotal ₱ 1,896,600,000.00
COMMUNICATION / ZERO EXPORT
3 Huawei Smart Logger PCS 20 ₱ 42,856.80 ₱ 857,136.00
Subtotal ₱ 857,136.00
WEATHER MONITORING
7 Weather Monitoring System PCS 20 ₱ 216,000.00 ₱ 4,320,000.00
8 Power Supply PCS 20 ₱ 72,000.00 ₱ 1,440,000.00
9 Pyranometer (Horizontal plane) PCS 20 ₱ 360,000.00 ₱ 7,200,000.00
Subtotal ₱ 12,960,000.00
TRANSFORMER
10 5.0 MVA TRANSFORMER 5.00 MVA, XXXX/800V, 60Hz, 3 PHASE PCS 220 ₱ 16,128,000.00 ₱ 3,548,160,000.00
Subtotal ₱ 3,548,160,000.00
CABLES
11 PV_CBL_LEADTECH_Pos-14.0mm2 PV cable 14.0mm2 (positive) m 22176000 ₱ 240.00 ₱ 5,322,240,000.00
12 PV_CBL_LEADTECH_Neg-14.0mm2 PV cable 14.0mm2 (negative) m 22176000 ₱ 240.00 ₱ 5,322,240,000.00
13 PV_CBL_EPC_MC4-SET MC4 CONNECTOR SET set 1612800 ₱ 180.00 ₱ 290,304,000.00
14 AC_CBL_5.5mm2 THHN Black (PhelpsD5.5 mm2 THHN cable m 560000 ₱ 45.90 ₱ 25,704,000.00
AC_CBL_150mm2 XLPE Black
m 117600
15 (PhelpsDodge) 150 mm2 XLPE cable ₱ 1,320.00 ₱ 155,232,000.00
AC_CBL_30mm2 XLPE Black
m 29400
16 (PhelpsDodge) 35 mm2 XLPE cable ₱ 600.00 ₱ 17,640,000.00
17 AC_CBL_250mm2 XLPE Black (PhelpsD 250 mm2 XLPE cable m 117600 ₱ 2,023.20 ₱ 237,928,320.00
18 AC_CBL_200mm2 XLPE Black (PhelpsD 200 mm2 XLPEcable m 29400 ₱ 1,575.90 ₱ 46,331,460.00
AC_CBL_35mm2 XLPE Black
m 504000
19 (PhelpsDodge) 35 mm2 XLPE cable ₱ 600.00 ₱ 302,400,000.00
ACCESSORIES lot 20 ₱ 3,425,285,934.00
Subtotal ₱ 15,145,305,714.00
PANEL
20 AC PANEL BOARD FOR SOLAR LOW VOLTAGE PROTECTION SET 220 ₱ 781,500.00 ₱ 171,930,000.00
21 MVSG MEDIUM VOLTAGE SWITCHGEAR LOT 20 ₱ 9,645,757.00 ₱ 192,915,140.00
PROTECTION, CONTROL AND METERING SYSTEM SET 20 ₱ 2,928,200.00 ₱ 58,564,000.00
Subtotal ₱ 423,409,140.00

LPS AND GROUNDING


22 Lightning Protection System lot 1100 ₱ 200,000.00 ₱ 220,000,000.00
23 Consumables for LPS lot 216 ₱ 22,000,000.00
24 Grounding System SET 20 ₱ 700,000.00 ₱ 14,000,000.00
Subtotal ₱ 256,000,000.00
MOUNTING
Ground Mount Ground Mount (Concrete foundation) lot 20 ₱ 0.04 ₱ 129,649,766.40
Port Charge and Document Fee lot 20 ₱ 0.00064 ₱ 32,071.68
Ocean freight and Insurance lot 20 ₱ 500.00 ₱ 10,000.00
Subtotal ₱ 129,691,838.08
POWER HOUSE, CONTROL & SWITCH GEAR ROOM
ELECTRICAL ROOM LOT 200 ₱ 332,750.00 ₱ 66,550,000.00
SWITHGEAR ROOM LOT 20 ₱ 1,331,000.00 ₱ 26,620,000.00
FEEDER TAKE OFF LOT 20 ₱ 665,500.00 ₱ 13,310,000.00
Subtotal ₱ 106,480,000.00

total ₱ 154,545,319,714.08

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy