Item No. Description Qty Unit
Item No. Description Qty Unit
Item No. Description Qty Unit
others 1
15
battery 8
To
Price Total Price
6300 126000
130000 130000
5500 5500
650 13000
0
50 600
50 1000
100 8000
100 10000
10 180
600 1200
350 350
650 650
0 0
10000 10000
6500 52000
Total 358480
5kw Grid Tie PV System Materials and Equipment
16 net metering
17 labor
18 with limiter
Total
Total Price
78000
35000
800
1700
750
1060
6880
800
800
9600
10000
80
300
500
25000
30000
7000
208270
5kw Grid Tie PV System Materials and Equipment
net metering
16
labor
17
To
Price Total Price
6250 100000
46000 46000
8000 8000
500 8000
80 320
50 700
50 1000
300 19200
100 10000
10 180
300
500
25000
30000
Total 194200
5kw Grid Tie PV System Materials and Equipment
To
Price Total Price
6500 26000
16500 16500
500 1000
400 1600
80 0
35 280
35 140
70 1120
100 5000
10 40
250 250
400 400
650 1300
200
300
Total 54130
5kw Grid Tie PV System Materials and Equipment
TOTAL
Price Total Price
30000 30000
6500 78000
50 900
50 200
1200 4800
600 1200
80 1600
60 360
120 12000
475 950
450 450
850 1700
1200 1200
1200 1200
600 1200
70 700
40 800
30 1200
0
0
0
0
138460
DESCRIPTION Margin Cost
Materials Php 138,460.00
Materials Allowance 5% Php 6,923.00
Mobilization Cost Php 10,000.00
Contractor Profit 20% Php 27,692.00
Labor Cost Php 20,769.00
Consultation Cost 2% Php 2,769.20
Warranty Php 15,000.00
Contigency 5% Php 6,923.00
Miscellaneous
TCP Php 228,536.20
5kw Grid Tie PV System Materials and Equipment
TOTAL
Price Total Price
40000 40000
12000 168000
50 1200
50 400
1200 9600
350 700
80 2560
60 240
160 16000
475 950
450 450
850 850
1200 1200
1200 1200
320 640
70 700
0
0
0
0
0
244690
DESCRIPTION Margin Cost
Materials Php 244,690.00
Materials Allowance 5% Php 12,234.50
Mobilization Cost Php 15,000.00
Contractor Profit 20% Php 48,938.00
Labor Cost Php 36,703.50
Consultation Cost 2% Php 4,893.80
Warranty Php 15,000.00
Contigency 5% Php 12,234.50
Miscellaneous Php 15,000.00
TCP Php 404,694.30