FSEL – Proposal

Swimming Pool Mangla

Project Size: 200.68 KW

Submitted By: FSEL Project Team Submitted To: SDO Abrar

Date: 29 May 2024 Location: Mangla Cantt, Mangla
 Table of Contents
Sr. No. Title Page No.
1. Scope of Work …………………………………………………………………… .3
2. Technical Design Layout …………………………………………………………..4
3. Bill of Quantities …………………………………………………………………. ...5
4. Commercial Offer …………………………………...……………………………...8
 SCOPE OF WORK

Background
• FSEL team member Waqas conducted a survey of the proposed area in Mangla Cantt for the
installation of Solar PV system.
• Two main areas including a parking zone and a rooftop were suggested by the client for the
installation of the system in the swimming pool vicinity.
• The rooftop has an area of 7000 sq. ft. whereas the parking zone has an area of 6000 sq. ft.

Proposed System
• The main goal was to install a system around 180KW by utilizing the available space in the best
possible way.
• After careful examination of the available space and client requirements, the FSEL team will be
installing a system of 200.68KW.
• The parking zone will accommodate a 100.92KW setup comprising of 174 “580W” panels divided
into two P3 type parking sheds.
• The rooftop will accommodate a 99.76KW setup comprising of 172 “580W” panels installed in a
standard P1 type manner.
• An inverter shed will be installed near the suggested termination point. It will accommodate two
“115KW” inverters along with an LV Panel. DC Wires will be laid from the parking zone and
rooftop up to this point.
• The design has been made keeping in consideration the available space and maintenance pre-
requisites.
• The technical design layout is attached with this proposal. It illustrates the suggested system in
detail including the type and configuration of panels at the proposed areas as well as the position
of inverter shed and termination.
• The bill of quantities is also attached with this proposal. It represents the type and quantity of
different equipment and services which will be used to install the proposed system.
TECHNICAL DESIGN LAYOUT
 Bill of Quantities
Project Size (Watts) 200680 Module Wattage (Watts) 580

Sr. No. Items Brand Description Qty

Jinko / PV Modules - 580W
1 PV Panels JA / Mono PERC N - Type Half Cut - 144 346
Trina Cells
Grid Tied Inverter – 115KW
Huawei /
2 Inverters Grid-Tied; 10 x MPPT; 3/3; 400Vac; 2
Sungrow
50Hz

Communication
3 Tier-1 Smart Logger 3000 1
Box

Parking Shed: MS Girder P3 x 1,

PV Mounting Fixed Tilt 10 ~ 15 Deg, Height From 8
100920
4 Structure Local ~ 10'
(Watts)
(Car Parking Shed) Wind Speed 35 m/s, Exposure Cat-C,
Structure Design Warranty 10yrs.

Std Roof Mount Structure, Alum 6036

Portrait Stack P1x1, Fixed Tilt 15~20
PV Mounting Deg, Direct Chemical anchor w/ Roof
99760
5 Structure Local / Civil Pads,
(Watts)
(Roof Mount) Wind Speed 35 m/s, Exposure Cat-C,
150mm Ground Clearance.
Structure Design Warranty 10yrs.
AC LV Panel (2x 115kW Inverter)
Outdoor Rated IP65/IP54
Outgoing
MCCB 3P 250A@400VAC x2
Local w/ MCCB 3P 400A@400VAC x1
Schneider Digital Energy Analyzer w/ TCP
6 LV Panel 1
or ABB Comm Port
Protection CT 500/5A
Copper Busbar @ 400A
Indicator Lights R,Y, B
Surge Protection Device 4P 40KA
H.R.C FUSE
PPR Water distribution Pipe within
the project site multiple valves along
Popular/ 200680
7 Water Distribution with water will be provided by client at
Adamjee (Watts)
one corner of building with required
pressure.
Gnd Mount Shed
Inverter Sheds
Inverter Structure and Fiber Shed
(2x 115kW)
MS HDG w/ GI Corrugated Sheet
Gnd Mount
For 115KW x2 inverter, and 1x LV
8 (Gnd Mount Near Local 1
Panel using Steel with SS
Termination point)
accessories.
LV panel Canopy based design for
sunlight and rain protection
 Bill of Quantities
Project Size (Watts) 200680 Module Wattage (Watts) 580

Sr. No. Items Brand Description Qty

Road Cutting - Hard Cutting, Filling,

30
9 Hard Road cutting Local Compaction and remaking where
(m)
required
Excavation - Underground DC cable 175
10 Trench Excavation Local
Routes 2ft x 3ft, incl. backfilling. (m)
Newage / 4 sq mm, 1C, Flexible,
DC Cable (PV to Fast / Cu/XLPO/XLPO, 5602
11
Inv) Pakistan Tin-coated Double Insulated Cable (m)
Cables Rated at 1500 VDC.
Conduit for DC Adamjee/ UPVC Pipe - 2" 3" 4" Diameter 400
12
Cable popular For DC Wire Termination to Inv (m)
Newage /
AC Cable 115KW
Fast / 120 sq mm, 3.5C, Al/XLPE/PVC 15
13 (Inv to LV)
Pakistan Insulated. @0.6KV/1KV, Unarmored (m)
Cables
Newage /
120sq mm, 4C, Cu/XLPE/PVC
AC Cable 115KW Fast / 30
14 Insulated. @0.6KV/1KV, Unarmored,
(LV to Termination) Pakistan (m)
2runs
Cables
Newage /
Gnd Cable (PV to Fast / 2.5sq mm, 1C, Flexible, Cu/PVC, 277
15
PV) Pakistan Rated at 0.4/0.7kV (m)
Cables
Newage /
Gnd Cable Fast / 220
16 10sq mm, Bare Conductor
(Structure) Pakistan (m)
Cables
Newage /
Gnd Cable (Pits & Fast / 35sq mm, 1C, Flexible, Cu/PVC, 60
17
LAs) Pakistan Rated at 0.4/0.7kV (m)
Cables
Newage /
Gnd Cable Fast / 50sq mm, 1C, Flexible, Cu/PVC, 20
18
(Inverters) Pakistan Rated at 0.4/0.7kV (m)
Cables
Comm Cable Cat6 Cable Shielded Twisted Pair 200
19 Imported
(Cat-6) Comm Cable (m)

15mm thick 2ft height copper rod

Lightning along with 2" GI 10 Feet Pipe along
20 Local 4
Protection with gunmetal copper base. 75 mm x
40 mm x 30 mm, fixed complete, with
brass bolts
 Bill of Quantities
Project Size (Watts) 200680 Module Wattage (Watts) 580

Sr. No. Items Brand Description Qty

Earth Pits
Bore up to 30' or Moist Level
Copper Clad Steel Plate w/ copper
rope
Earthing pits and
21 Local Earthing Mixture Bags 5
bonding
Copper Termination Join for bonding
Provision for supply of water in the pit
through pipe.
Less than 5 Ohm
Cable Tray (For Inverter) 150mm X
100mm GI Cable Tray Perforated
10
22 Cable Tray Local with cover and Wall Mount Clamps
(m)
Gauge 16
As per requirement.
Cable Duct (For Inverter)
75mm X 75mm UPVC Industrial 20
23 Cable Tray Local
Cable Duct Perforated with cover (m)
As per requirement.
Nuts/bolts, screws, tape, safety signs,
sleeves, PG glands, PVC tapes, 200680
24 Miscellaneous Local
cable ladder, cable ducts, MC4 IP68 (Watts)
connectors (Amphenol), safety signs.
Installation of Inverters & LV Panels,
Interconnection of PV to Inverter,
Cable Laying (All types) 200680
25 Electrical Works Local
Proper DC/AC Termination. (Watts)
Conduiting of cables, Tagging of
cables
Logistics for Supply, Loading &
Transportation 200680
26 Local Unloading of Panels at Site
Services (Watts)
(Sea fright + Inland Transport)
Logistics for Supply, Loading &
Transportation 200680
27 Local Unloading of Equipment at Site
Services (Watts)
(Inland Transport)
Project Management + Detailed
200680
28 Technical Services Local Design Manhours + Installation
(Watts)
Supervision + Testing of plant
Travelling & Meals for Movement of 200680
29 Travelling Local
Teams during Site Installation (Watts)
HSE Std Compliance 200680
30 HSE Local
As per Policy & Standards (Watts)
 COMMERCIAL OFFER
EPC Price Offer:
• Total project price for solar system Design, Supply, Installation, Testing & commissioning
is PKR: 30,137,408 (Thirty Million One Hundred Thirty-Seven Thousand Four
Hundred Eight Only).
• The price is exclusive of Cost of Insurance of all local and imported equipment during
construction period till 1-month test run.
• This price is exclusive of any applicable taxes:
GST is applicable on all local equipment @ 18% (Local Items & Solar Inverter) Services
Tax is applicable on all local services @ 16% (Local). The total taxes in this amount are
• Duties and taxes are exempt as per SRO 604 for import Solar Panel PV Module for setup
of solar power projects, however impact due to change of law will be passed on
to the customer.

Payment terms:
• 50% advance payment.
• 40% after delivery of PV Modules and Structure.
• 10% after installation.

Validity:
• The offered price is valid for 10 days after submission of proposal. After the validity
period expiry, the price will be indexed based on the actual LME prices and equipment
prices. In case of Forced Majeure by OEM, Prices will be changed accordingly.

Miscellaneous Terms & Conditions:

Contractor’s offer assumes that:
• Local area risks and problems to be addressed and resolved by Employer at his risk
and cost.
• Permit to Works (to be issued by Admin & Security) for labor and staff to enter into the
Facility are responsibility of the customer.
• Other Contractors & Sub-Contractors working at site shall provide opportunity to the
Contractor for fulfillment of its tasks and complete the Work without interruption and
wastage of time.
• Anything not specifically listed in Contractor’s Filled Price BOQ and T&Cs shall not be in
Contractor’s scope. Rates quoted are specifically for this Project only, and not to be used
as reference for any other Project.

Warranty:
• PV Panels – 12 years Manufacturing Warranty.
30 years Performance Warranty.
• Inverters – 5 years.
• Structure – 2 years.
• BOS – 1 year.