DIRECT COST QUANTITY UNIT PRICE

Charge Controller 1 Piece 700

Solar Panel 1 Piece 2000
Battery 1 Piece 2000
Converter 1 Piece 350
Solar Panel Extension
with Male and Female 2 Pieces 400
Connectors
Wireless Fast Charger 1 Piece 350
Wireless Receiver 1 Piece 300
Box 1 Piece 1000
Coin Slot 3 Pieces 150
Timer Board 3 Pieces 200

TOTAL DIRECT COST 7450

INDIRECT COST QUANTITY UNIT PRICE

Meter 1 Piece 200
Pliers 1 Piece 400
Screwdriver 1 Piece 200
Washer and Nuts 1 Piece 100
Hammer 1 Piece 350
Digital Multimeter 1 Piece 1000

TOTAL INDIRECT COST 2250

TOTAL
TOTAL PRODUCTION
DIRECT INDIRECT PRODUCTION
COST
COST
Direct + Indirect 8550 2250 10800

MARK UP
MARK UP VALUE TPC 30%
VALUE
TPC x MUV 10800 30% 3240

TOTAL COST TPC MUV TOTAL COST

TPC + MUV 108000 3240 14040
UNIT PRICE PER BATCH AVE.COST x OPERATION DAYS x 36 MONTHS TOTAL
700 5 x 6 x 36 32,850
2000
2000
350

8000

350
300
1000
450
600

8550

UNIT PRICE PER BATCH

200
400
200
100
350
1000

2250