SOLAR STREET LIGHT COST

ITEM DESCRIPTION QTY UNIT UNIT PRICE AMOUNT (PHP)

1 LED Solar Street Light, 60 Watts 500 units 7,500.00 3,750,000.00
2 Steel Pole Lamp Post Assembly, 30 Ft. 500 units 16,000.00 8,000,000.00
3 Concrete Pedestal 500 pcs. 500.00 250,000.00

Direct Cost:
Total Material Cost, Php 12,000,000.00
Labor Cost (30% of TMC), Php 3,600,000.00

Indirect Cost:
Freight (10% of TMC), Php 1,200,000.00
Contractor's Profit (10%) 1,560,000.00
VAT & BARMM Tax (5% + 1%) 1,101,600.00
Engineering & Admin Overhead (3%) 550,800.00

Project Cost, Php 20,012,400.00

 5500
12000
500
18000 9,000,000.00 TMC
2,400,000.00
11,400,000.00
5,160,000.00
10,320.00

20% 3,120.00
10%
6%
3%

#REF! 40,024.80