| Investment Budget for 1mw, 3mw, 5mw, 10mw Solar Power Plant |
| /TD> |
| Item |
1000KW (USD/W) |
3000KW (USD/W) |
5000KW (USD/W) |
10000KW (USD/W) |
| 1 Solar panel |
5.2325 |
5.175 |
5.0945 |
5.0025 |
| 2 Control system |
1.081 |
1.081 |
1.081 |
1.081 |
| 1) Battery charge and discharge control system |
0.414 |
0.414 |
0.414 |
0.414 |
| 2) Electric supply stabilization system |
0.414 |
0.414 |
0.414 |
0.414 |
| 3) System checking & control system |
0.253 |
0.253 |
0.253 |
0.253 |
| 3 Converter |
1.817 |
1.817 |
1.817 |
1.817 |
| 1) Sine wave converter con |
1.357 |
1.357 |
1.357 |
1.357 |
| 2) Solar power converter |
0.46 |
0.46 |
0.46 |
0.46 |
| 4 Installation |
0.8625 |
0.8625 |
0.8625 |
0.8625 |
| 1) Cable |
0.184 |
0.184 |
0.184 |
0.184 |
| 2) Brace |
0.4945 |
0.4945 |
0.4945 |
0.4945 |
| 3) Junction box |
0.184 |
0.184 |
0.184 |
0.184 |
| 5 Manual work |
0.3565 |
0.345 |
0.3335 |
0.322 |
| 6 design & commissioning |
0.1725 |
0.161 |
0.1495 |
0.138 |
| Total |
9.522 |
9.4415 |
9.338 |
9.223 |
| Sum |
9522000 |
28324500 |
46690000 |
92230000 |
| 1. This is only for the investment budget on the condition that the quotation is finished on very limited information, |
| 2. The quotation is taken as the project is located in China, so fees and costs related to foreign site project is not included. |
| 3. Quotation is based on USD: Chinese Currency ratio at 1:6.8, if ratio changed, quotation to be adjusted. |
| 4. the quotation is on solar panels supplied by famous Panel producers such as Yingli Green or Suntech or equivalent level efficiency producers. |
| 5. quotation is with validity of 30 days from 23rd. July, 2008 |
| 6. this design is for power evacuated by grid. |
