UNIVERSITY OF __________________________________________ Proposal A

PROJECT NAME : DEVELOPMENT OF SOLAR POWER SYSTEM

PROGRAM OF WORK

A. SCOPE OF WORK
1.Installation of 4,800-WATT solar power system
2.Installation of light emitting diode lamps

B.BILL OF MATERIALS
QTY B.1 SOLAR POWER SYSTEM Unit Price Total Price
24 pcs Solar panels @ 200wP , monocrystalline silicon, 35volts,2-in series 50,000.00 1,200,000.00
12-lines parallel connection , 5-year warranty on 20-years expected
useful life
1 pc Solar controller/inverter,maximum output 4000w, automatic 200,000.00 200,000.00
switching capability to 220AC, 60Hz ,2-year warranty on 5 years
expected useful life
16 pcs Solar battery , deep-cycle , 12volts, 200ampH , 4-in series 20,000.00 320,000.00
4-lines parallel connection,maintenance-free, 2-year warranty
on 5-years expected useful life
2 pc Solar batteries storage steel cabinet 20,000.00 40,000.00
3 pcs Solar panel mounting frame , pre-holed with stainless steel 24,000.00 72,000.00
bolts and nuts,size 2x4m(w)x5m(l)x2in(t)
1 pc Panel board 7,000.00 7,000.00
24 pcs Array-to-array wire cable including end connectors 300.00 7,200.00
50 mtrs Array-to-array wire cable to controller including end connectors 180.00 9,000.00
1 lot Miscellaneous installation materials and supplies 2,600.00 2,600.00
Sub-total Cost of Materials for solar power system 1,857,800.00

B.2 ENERGY SAVING DEVICE

70 pcs LED light, 16-watt with matching luminance of 40-watt compact 3,417.46 239,222.15
Flourescent lamp tube, AC200-Volts, 1.2m, cool white
5-year warranty on 50,000 burning hours expected useful life
20 pcs LED light, 8-watt with matching luminance of 20-watt compact 2,100.00 42,000.00
fluorescent lamp tube,AC220-Volts, 0.6m, cool white
5-year warranty on 50,000 burning hours expected useful life
11 pcs LED light ,7-watt with matching luminance of 18-watt compact 1,495.00 16,445.00
fluorescent lamp bulb,AC220-Volts, socket type, cool white
5-year warranty on 50,000 burning hours expected useful life
Sub-total Cost of Materials for energy saving device 297,667.15

Material Cost 2,155,467.15

Labor Cost 180,000.00
Direct Cost 2,335,467.15

Summary:
Direct Cost 2,335,467.15
OCM 233,546.72
Contractor's Profit 350,320.07
VAT 308,281.66
3,227,615.60

Say, P3,000,000.00

Prepared by: Approved by:

____________________________ _____________________________________
Head, Project Development Group SUC President

Date: _______________________ Date:________________________________