TECHNICAL EVALUATION SHEET No.

0 9 0 4 0 1 0 9 0 4 2 0 2 2
M M D D Y Y Y Y

NAME e-UTILITY COMPANY or COOPERATIVE

LGU BADIAN T. CEBECO

SURNAME GIVEN M.I.

ADDRESS BRGY LGU

BARANGAY TUBOD, BADIAN, CEBU TUBOD BADIAN Domestic
REFERRED BY:
GLENDA E-MAIL:
glendatagalog.64@gmail.com
MOBILE:
932 1 8 7 3 4 3 5 Non-domestic

I. BILL OF MATERIALS Others, _____________

Unit Price PARTICULARS QTY SUBTOTAL REMARKS
1 SOLAR PANELS ₱9,800.00 TRINA-Monocrystalline, 500W 38.00 ₱372,400.00 34.59%
2 BATTERIES ₱80,000.00 BLUECARBON, 200AH-48V, LiFePO4 7.00 ₱560,000.00 52.02%
3 INVERTERS ₱51,744.00 POW-HVM6.0M-48V 2 ₱103,488.00 9.61%
4 WIRINGS ₱7,500.00 1 ₱7,500.00 0.70%
5 CONTROL BOARDS ₱7,500.00 1 ₱7,500.00 0.70%
6 CIRCUIT BREAKERS ₱7,500.00 1 ₱7,500.00 0.70%
7 SURGE PROTECTION DEVICES ₱7,500.00 1 ₱7,500.00 0.70%
8 MISCELLANEOUS 1.00% Industry Standard @1% of Materials 1 ₱10,658.88 0.99%
I. SUBTOTAL (BILL OF MATERIALS) = ₱1,076,546.88
II. MOBILIZATION COST
9 Relative to Bill of Materials 10.00% Transport & Handling of Mats to the Site 1 ₱107,654.69
II. SUBTOTAL (MOBILIZATION COST) = ₱107,654.69
III. LABOR COST
10 Rel to Power Rating Installed 20.00% Negotiable to 15% rel to D/P ₱215,309.38
III. SUBTOTAL (LABOR COST) = ₱215,309.38
IV. CONTINGENCY
10 Rel to Materials & Labor Costs 10.00% ₱107,654.69 ₱21,530.94 129,185.63
IV. SUBTOTAL (CONTINGENCY) = ₱129,185.63
V. SUBTOTAL = I + II + III + IV
SUBTOTAL I + II + III + IV = ₱1,528,696.57

VI. PROFIT MARGIN

11 Rel to V. TOTAL 15.00% Industry standard: @ 15% of GROSS 229,304.49
VI. SUBTOTAL (PROFIT) = ₱229,304.49

VII. TAXES
Rel to V. TOTAL 12.00% VAT @ 12% of GROSS 183,443.59
VI. SUBTOTAL (TAXES) = ₱183,443.59

VII. GRAND TOTAL

V. SUBTOTAL = 1,528,696.57
VI. SUBTOTAL (PROFIT) = ₱229,304.49
GRAND TOTAL BEFORE TAXES = ₱1,758,001.06
GRAND TOTAL WITH TAXES = ₱1,941,444.64

₱1,941,444.64

DISCLAIMER: This technical evaluation only approximates the current load relative to electrical usage of the household or the individuals inside the pertinent structure, premises, and/or
area of development evaluated; and dependent to the information provided by respondent-member of this particular household. The figures herein does not in any way reflect the exact
usage both in kilowatt-hour nor its monetary equivalent relative to imposed rate by electrical utility companies nor. Moreover, the same does not cover any additional electrical appliances not
present during the time of the evaluation.