0 0

Costumer Technicraft Shivale

Date

v Specification
Solar Panel Wp Longi Monocrystalline
Sungrow 3 Phase
Inverter

Structure AL rail
DCDB SPD ,Fuse
ACDB SPD, 1000 Amp MCCB (ACB) - l&T
DCCable 4 sq mm
4C 150 Sq mm Al Arm
3R 4C 300 Sq mm Al Arm
3R 4C 300 Sq mm Al Arm
AC Cable

Grounding Cable (P to P) 4 Sq mm
Grounding Cable ( inverter body erathing/ACDB) 35 sq mm
Grounding Cable (inverter PE earthing) 35 sq mm
Grounding strip 25 x 3
25 x 3
50 x 5
Insulator FRP
Nutbolting GI
for inverter
Earth pit ,chemical,Plate For lightning arrestor
for dc
MC4 UV rated, IP 65
9696 Cable ties UV rated
2.5 sqmm,ring type,M4,
150 Sqmm ring type
Lugs cu 300 Sq, mm ring type m10
CableTray 100 x 50 Pre GI
for panel earthing m4*10
hardware
2424 for structure
fastners SS
Screws, saddle, etc
Insulation tape/sleeve R,Y,Blue,N,G,Black
Conduit UV rated
GI Pipes
Lightning arrestor 104 m radious
0 Net metering liasoning
Metering Panel
installation and comissoning As per requirement
Design cost As per requirement
Civil Foundation for Inverter and Control Panels M20
 Safety Lines
DG Synchronization As per requirement
Walkway Pre GI
Inveter Stand GI
Plumbing U PVC
Pump 1.5 Hp
Contegency

TOTAL
Profit
EPC PRICE
Additional part

628
 Capacity 520.475 kWp 400

remark Rate Quantity Unit Cost

545 13625 955 nos 13011875
100 330,000.00 4 nos 1320000
0 0
0 0
0 0 0
676617.5 1 676617.5
17000 0 nos 0
4in 1 Out 460000 1 nos 460000
35 12000 m 420000
Inverter toACDB 830 320 m 265728
ACDB to Metering Panel 1648 12 m 19779.84
Metering Panel to Termination Point 1648 40 m 65932.8
m 0
m 0
m 0
m 0
40 600 m 24000
340 16 m 5440
340 16 m 5440
For DC Earthing 60 400 m 24000
For AC earthing 60 150 m 9000
For LA 200 100 m 20000
28 650 nos 18200
100 180 nos 18000
8000 2 nos 16000
8000 2 nos 16000
8000 2 nos 16000
Ningbo 27 450 nos 12150
350 60 packet 21000
2.8 1910 set 5348
lumpsum 45 40 nos 1800
20 150 nos 3000
275 295 m 81125
2.3 1910 set 4393
40 600 set 24000
38 200 nos 7600
50 600 set 30000
20 100 nos 2000
Conduit for Strings 230 167 pcs 38333
For Support of Walkway and MCS 1450 44 pcs 63800
ESE Type 45000 1 nos 45000
300000 1 300000
350000 1 350000
624570 1 total 624570
For Control panels and Inverter 182166.25 1 total 182166.25
Stands 50000 1 50000
 650 650 m 422500
Surya Logics 180000 1 nos 180000
450 650 m 292500
7000 5 35000
65000 1 65000
12000 1 12000
350000 1 350000

₹19,615,299
15.00% % ₹2,942,295
₹22,557,594
Kw AC Strings 196

total
wattage Rate/Watt GST GST amount Cost with GST
520475 25.00 12% 1561425 14573300
520475 2.54 5% 66000 1386000
0 #DIV/0! 5% 0 0
0 #DIV/0! 5% 0 0
520475 0.00 5% 0 0
520475 1.30 18% 676617.5
520475 0.00 18% 0 0
520475 0.88 18% 82800 542800
520475 0.81 18% 75600 495600
520475 0.51 18% 47831.04 313559.04
520475 0.04 18% 3560.3712 23340.2112
520475 0.13 18% 11867.904 77800.704
520475 0.00 18% 0 0
520475 0.00 18% 0 0
520475 0.00 18% 0 0
520475 0.00 18% 0 0
520475 0.05 18% 4320 28320
520475 0.01 18% 979.2 6419.2
520475 0.01 18% 979.2 6419.2
520475 0.05 18% 4320 28320
520475 0.02 18%
520475 0.04 18%
520475 0.03 18% 3276 21476
520475 0.03 18% 3240 21240
520475 0.03 18% 2880 18880
520475 0.03 18% 2880 18880
520475 0.03 18% 2880 18880
520475 0.02 18% 2187 14337
520475 0.04 18% 3780 24780
520475 0.01 18% 962.64 6310.64
520475 0.00 18% 324 2124
520475 0.01 18% 540 3540
520475 0.16 18% 14602.5 95727.5
520475 0.01 18% 790.74 5183.74
520475 0.05
520475 0.01 18% 1368 8968
520475 0.06 18% 5400 35400
520475 0.00 18% 360 2360
520475 0.07 18% 6900 45233
520475 0.12
520475 0.09 18% 8100 53100
520475 0.58 18% 54000 354000
520475 0.67
520475 1.20 18% 112422.6 736992.6
520475 0.35 18% 32789.925 214956.175
520475 0.10 18% 9000 59000
520475 0.81 18% 76050 498550
520475 0.35 18% 32400 212400
520475 0.56 18% 52650 345150
520475 0.07 18% 6300 41300
520475 0.12 18% 11700 76700
520475 0.02
520475 0.67 0% 0 350000

37.69 21443964.8
5.65 3216594.73
43.34 24660559.6

₹43
954.1284404
520475

41.20
6.18
47.381
0
 Shed 1 Shed 2
Row 1 Row 2 Row 3 Row 4 Row 5 Row 6 Row 1 Row 2

7 5 7 7 5 7 10 10
8 5 8 8 5 8 10 10
5 5 5 5 5 5 9 9
5 5 5 5 5 5 6 3
10 12 6 10 12 10 6 5
5 2 2 2 5 7 10
9 13 7 5 13 9 6 9
10 4 9 9 5 10 10 5
9 3 6 10 3 4 5 8
4 5 3 9 4 4 3
8 8 19 5
12 4 4 11 10
5 8 8 11 9
3 12 12 3 5
7 5 5 9 8
3 3 3 5
10 7 4 5
3 3 2 10
5 6 8
10 6 6
2 5 5
10 10
2 2

Row 1 Row 2 Row 3 Row 4 Row 5 Row 6 Row 7 Row 8

Total Panels 140 59 137 137 59 140 109 69
Table Count 21 10 23 21 10 18 15 9
End Clamp Required 84 40 92 84 40 72 60 36
Mid Clamo 238 98 228 232 98 244 188 120
Spring nut with Washer 322 138 320 316 138 316 248 156
AL Rail 300 322 138 320 316 138 316 248 156
CASE 2
Row 1 Row 2 Row 3 Row 4 Row 5 Row 6 Row 7 Row 8
End Clamp - Case 2 84 236 92 84 236 72 60 36
Mid Camp Case 2 238 0 228 232 0 244 188 120
Spring nut with Washer 322 236 320 316 236 316 248 156
AL Rail 300 322 0 320 316 0 316 248 156
AL Rail 120- Case 2 0 236 0 0 236 0 0 0

Row 1 Row 2 Row 3 Row 4 Row 5 Row 6 Row 1 Row 2

 20 20 20 20 20 20 10 10
20 20 19 20 20 20 19 19
20 19 18 20 19 20 20 20
20 20 20 20 20 20
20 20 20 20 20
20 20 19 20 20
20 19 19 20

140 59 136 138 59 140 109 69

Shed 2
Row 3 Row 4 TOTAL

10 10
10 10
9 9
3
5
10
9
5
8

Plant requirement Available Stock Requirement

Row 9 Row 10 Total Requairment
69 29 948
9 3 139
36 12 556 310 246
120 52 1618 570 1048
156 64 2174 880 1294
156 64 2174 0 2174
0
Row 9 Row 10 Total Requairment
36 12 948 310 638
120 52 1422 570 852
156 64 2370 880 1490
156 64 1898 0 1898
0 0 472 880 -408

Row 3 Row 4 Row 5 Row 6

10 10
19 19
20
20

69 29 948
 0 0
Costumer Technicraft Shivale
Date

Material Specification
Solar Panel Wp Longi Monocrystalline
Sungrow 3 Phase
Inverter

Structure AL rail
DCDB SPD ,Fuse
ACDB SPD, 1000 Amp MCCB (ACB) - l&T
DCCable 4 sq mm
4C 150 Sq mm Al Arm
3R 4C 300 Sq mm Al Arm
3R 4C 300 Sq mm Al Arm
AC Cable

Grounding Cable (P to P) 4 Sq mm
Grounding Cable ( inverter body erathing/ACDB) 35 sq mm
Grounding Cable (inverter PE earthing) 35 sq mm
Grounding strip 25 x 3
25 x 3
50 x 5
Insulator FRP
Nutbolting GI
for inverter
Earth pit ,chemical,Plate For lightning arrestor
for dc
MC4 UV rated, IP 65
9696 Cable ties UV rated
2.5 sqmm,ring type,M4,
150 Sqmm ring type
Lugs cu 300 Sq, mm ring type m10
CableTray 100 x 50 Pre GI
for panel earthing m4*10
hardware
2424 for structure
fastners SS
Screws, saddle, etc
Insulation tape/sleeve R,Y,Blue,N,G,Black
Conduit UV rated
GI Pipes
Lightning arrestor 104 m radious
0 Net metering liasoning
Metering Panel
 installation and comissoning As per requirement
Design cost As per requirement
Civil Foundation for Inverter and Control Panels M20
Safety Lines
DG Synchronization As per requirement
Walkway Pre GI
Inveter Stand GI
Plumbing U PVC
Pump 1.5 Hp
Contegency

TOTAL
Profit
EPC PRICE
Additional part

628
 520.475 kWp 400 Kw AC

total
remark Quantity Unit Cost wattage
545 955 nos #REF! 520475
100 4 nos #REF! 520475
0 #REF! 0
0 #REF! 0
0 #REF! 520475
1 #REF! 520475
0 nos #REF! 520475
4in 1 Out 1 nos #REF! 520475
12000 m #REF! 520475
Inverter toACDB 320 m #REF! 520475
ACDB to Metering Panel 12 m #REF! 520475
Metering Panel to Termination Point 40 m #REF! 520475
m #REF! 520475
m #REF! 520475
m #REF! 520475
m #REF! 520475
600 m #REF! 520475
16 m #REF! 520475
16 m #REF! 520475
For DC Earthing 400 m #REF! 520475
For AC earthing 150 m #REF! 520475
For LA 100 m #REF! 520475
650 nos #REF! 520475
180 nos #REF! 520475
2 nos #REF! 520475
2 nos #REF! 520475
2 nos #REF! 520475
Ningbo 450 nos #REF! 520475
60 packet #REF! 520475
1910 set #REF! 520475
lumpsum 40 nos #REF! 520475
150 nos #REF! 520475
295 m #REF! 520475
1910 set #REF! 520475
600 set #REF! 520475
200 nos #REF! 520475
600 set #REF! 520475
100 nos #REF! 520475
Conduit for Strings 167 pcs #REF! 520475
For Support of Walkway and MCS 44 pcs #REF! 520475
ESE Type 1 nos #REF! 520475
1 #REF! 520475
1 #REF! 520475
 1 total #REF! 520475
For Control panels and Inverter 1 total #REF! 520475
Stands 1 #REF! 520475
650 m #REF! 520475
Surya Logics 1 nos #REF! 520475
650 m #REF! 520475
5 #REF! 520475
1 #REF! 520475
1 #REF! 520475
1 #REF! 520475

#REF!
15.00% % #REF!
#REF!
 Strings 196

Rate/Watt GST GST amount Cost with GST

25.00 12% #REF! #REF!
#REF! 5% #REF! #REF!
#REF! 5% #REF! #REF!
#REF! 5% #REF! #REF!
#REF! 5% #REF! #REF!
1.30 18% #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18%
#REF! 18%
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF!
 1.20 18% #REF! #REF!
0.35 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF! 18% #REF! #REF!
#REF!
#REF! 0% #REF! #REF! 520475

#REF! #REF!
#REF! #REF!
#REF! #REF!

#REF!
954.1284404
#REF!
#REF!
#REF!
0
 Murbad, Earthing Requairment
Grounding strip 25 x 3 For DC Earthing 400
25 x 3 For AC earthing 150
50 x 5 For LA 100
for inverter 2
Earth pit ,chemical,Plate For lightning arrestor 2
for dc 2
Lightning arrestor 104 m radious ESE Type 1
 m
m
m
nos
nos
nos
nos

Murbad, Walkway Requairment

Material Specification remark Quantity Unit
Walkway Pre GI 650 m

siddeshwarjavali@shreenm.com
Murbad 520 KWP, DC CAB
Description
DCCable

TYPE
MONO CRYSTALINE
POLY CRYSTALINE
hreenm.com
Murbad 520 KWP, DC CABLE Requairment
Specification Quantity Unit
4 sq mm 12000 meter