Technical Bill of Materials
Engineering BOM & Procurement Schedule
Line-item costing across 29 components, scaled to the active scenario.
Solar PV
₪50.5M
5 line items
BESS Storage
₪72.2M
5 line items
Modular DC
₪47.5M
5 line items
V2G Fleet
₪8.9M
3 line items
Gas Generation
₪70.2M
4 line items
Balance of Plant
₪9.5M
3 line items
EPC & Soft Costs
₪36.2M
4 line items
Total Procurement & Implementation
₪295.0M| Category | Component | Specification | Qty | Unit Cost (₪) | Total (₪) |
|---|---|---|---|---|---|
| Solar PV | Bifacial PV Modules | 550W Tier-1 | 36,364 | 950 | ₪34,545,800 |
| Solar PV | String Inverters | 100 kVA | 160 | 45,000 | ₪7,200,000 |
| Solar PV | Mounting Structure | Rooftop + ground | 20 | 280,000 | ₪5,600,000 |
| Solar PV | DC Cabling & Combiners | Per MWp | 20 | 95,000 | ₪1,900,000 |
| Solar PV | SCADA & Monitoring | Per MWp | 20 | 65,000 | ₪1,300,000 |
| BESS Storage | LiFePO4 Battery Racks | 1 MWh blocks | 40 | 850,000 | ₪34,000,000 |
| BESS Storage | Bidirectional PCS | 500 kVA | 80 | 280,000 | ₪22,400,000 |
| BESS Storage | BMS & EMS | Per MWh | 40 | 120,000 | ₪4,800,000 |
| BESS Storage | Container & HVAC | Per MWh | 40 | 180,000 | ₪7,200,000 |
| BESS Storage | Fire Suppression | Per MWh | 40 | 95,000 | ₪3,800,000 |
| Modular DC | IT Racks & Servers | Per kW IT | 5,000 | 4,200 | ₪21,000,000 |
| Modular DC | Precision Cooling (CRAC) | Per kW | 5,000 | 2,100 | ₪10,500,000 |
| Modular DC | UPS & PDU | Per kW | 5,000 | 1,500 | ₪7,500,000 |
| Modular DC | Container Enclosure | Per kW | 5,000 | 1,200 | ₪6,000,000 |
| Modular DC | Clean Agent Fire Suppression | Per kW | 5,000 | 500 | ₪2,500,000 |
| V2G Fleet | Bidirectional Charger | 11 kW V2G | 234 | 28,000 | ₪6,552,000 |
| V2G Fleet | Installation & Grid Sync | Per vehicle | 234 | 6,500 | ₪1,521,000 |
| V2G Fleet | V2G Controller & Software | Per vehicle | 234 | 3,500 | ₪819,000 |
| Gas Generation | CCGT Turbine Generator | Per MW | 20 | 3,200,000 | ₪64,000,000 |
| Gas Generation | Gas Connection & Piping | Per gas site | 4 | 850,000 | ₪3,400,000 |
| Gas Generation | Gas Compressor & Metering | Per gas site | 4 | 420,000 | ₪1,680,000 |
| Gas Generation | Emissions & CEMS | Per gas site | 4 | 280,000 | ₪1,120,000 |
| Balance of Plant | MV Switchgear & Transformer | Per site | 10 | 320,000 | ₪3,200,000 |
| Balance of Plant | Grid Interconnection & Metering | Per site | 10 | 180,000 | ₪1,800,000 |
| Balance of Plant | Civil & Electrical Works | Per site | 10 | 450,000 | ₪4,500,000 |
| EPC & Soft Costs | Engineering & Design | Per site | 10 | 220,000 | ₪2,200,000 |
| EPC & Soft Costs | Permits & Grid Studies | Per site | 10 | 140,000 | ₪1,400,000 |
| EPC & Soft Costs | Commissioning & Testing | Per site | 10 | 95,000 | ₪950,000 |
| EPC & Soft Costs | EPC Margin & Project Management | 12% of hardware | 1 | 31,606,536 | ₪31,606,536 |
