COST ESTIMATE OF DAVSAM 1

1.) 8 KVA HYBRID OFFGRID SOLAR SYSTEM

RECOMMENDED LOADS/W QTY TOTAL POWER RUNNING
HOURS
LIGHTS 2 8 6 48 7
LIGHTS 3 10 12 120 8
BASIC LOAD LIGHTS 4 18 8 144 10
SATELITE DECODER
75 1 75 10
FANS 40 7 280 9
TV/VIDEO/LCD 240 2 480 8

TV/VIDEO/LED 130 2 260 10

HOME THEATERE 1 180 1 180 4

WASHING MACHINE 1250 1 1250 0.7
COMFORT LOAD
WATER PUMP 500 1 500 2.9
Fridge 190 1 190 24
LAPTOP 50 3 150 2
FREEZER 230 1 230 8
COMPUTER 200 1 200 3
MICROWAVE 1250 1 1250 0.6
AIRCON 1 (1HP) 750 1 750 4
LUXURY LOAD
AiRCON 2 (1.5HP) 1125 1 1125 5
TOTAL TOTAL POWER 7232 W TOTAL CONSUMPTION
TOTAL SYSTEM PACKAGE = PH
INCLUSION:
8KVA TBB SIES SYSTEM (CHARGE CONTROLLER W/ AC/DC SAFETY METAL ENCLOSURE
4PCS. BATTERY 12V 800AH SEC OPzV W/ BATTERY RACK
20PCS. 375W POWITT SOLAR PANEL (12 YEARS PRODUCT WARRANTY & 30 YEARS EFFECIENCY WARRANTY, 5bb
SOLAR CABLES 6.0 mm2 free.,additional charges in excess to 50m
Mounting rails & clamps
Mc4 connectors
Pvc Conduit & cable tray/duct
Grounding System
Installation-subject for occular inspection
Delivery w/in Davao City Only
Warranty: System warranty and services is for 2 years, but product warranty is separated

Mode of Payment:
Down Payment: 50%
Balance : After System Installed

2.)Diesel Generator
 EX 10 KME/LE (KUBOTA V1505 BG2,LINZ) SINGLE PHASE 60 HZ,1800 rpm 10-11KVA- - - - - - - - - - -
LABOR COST OF INSTALLATION- - - - - - - - -- - - - - - - - - - - -- - - - - - -- - - - - - - - - - - - - -
TOTAL COST =

3.) ELECTRICAL MATERIAL COST :

1.) Lightings
2.) Pipes 1/2 Inches
3.) utility boxes
4.) condulet
5.) Unistrat
6.) Wires
7.) Circuit breakers
8.) Convenience Outlet All Weatered type
9.) LB
10.) CIRCUIT BREAKER
11.) Welding Rod
12.) Astern Lights
13.) Starboard Side Lighting
14.) Port side Lighting
15.) Navagation Lights
16.) Search Lights
17.) Accessories
MATERIAL COST =
LABOR COST =
TOTAL COST ELECTRICAL MATERIAL AND LABOR COST =

OVER ALL GRAND TOTAL COST = 1,260,000 + 822,000 + 585,000= PHP 2,667,000 (
HUDRED SIXTY SEVEN THOUSAND PESOS ONLY)

SUBMITTED BY: FEDILINO P. FORNOLLES

CONTRACTOR
1

CALCULATION TOTAL (KHR)

INDEX
1 0.336
1 0.96
1 1.44

1 0.75
1 2.52
1 3.84

1 2.6

1 0.72
1 0.875
1 1.45
0.3 1.368
1 0.3
0.3 0.552
1 0.6
1 0.75
0.6 1.8
0.6 3.375
TOTAL CONSUMPTION 24.236 KWHR
TOTAL SYSTEM PACKAGE = PHP 1,260,000

FFECIENCY WARRANTY, 5bb

800 rpm 10-11KVA- - - - - - - - - - -PHP 672,000
- - - -- - - - - - -- - - - - - - - - - - - - -PHP 150,000
TOTAL COST = PHP 822,000

MATERIAL COST =PHP 450,000

LABOR COST =PHP 135,000
MATERIAL AND LABOR COST = PHP 585,000

85,000= PHP 2,667,000 ( TWO MILLION SIX

AND PESOS ONLY)