SUMMARY OF COSTS

PROJECT: INSTALLATION OF 14- KILOMETER SOLAR STREET LIGHTS AT LONG BEACH

LOCATION: New Agutaya, San Isidro and Alimanguan, San Vicente, Palawan

Prepared by : Royther P. Pablico CE,MP

Checked by: Engr. Rene Lenard M. Buenaventura

SCOPE OF WORK MATERIALS % LABOR EQUIPMENT

A. General Requirements
Health and Safety Program 100,175.00 85,592.00
Temporary barracks (Rental Basis) 75,000.00
Project Billboard / Signboard 24,348.00 8,701.48 870.15
Service Vehicle Operated Rental Rate 517,500.00
199,523.00 94,293.48 518,370.15
Direct Cost 812,186.63

B. Construction and Installation of Solar Street Lights

I. Mobilization / Demobilization
Cargo Truck 290,880.00
290,880.00
Direct Cost 290,880.00

II. Earthworks
Excavation 24,666.70
Foundation Fill 370,000.50
Clearing and Grubbing 123,333.50 51,800.07
518,000.70 51,800.07
Direct Cost 569,800.77

III. Concrete Works

2,019,996.00 703,000.95 238,766.00
2,019,996.00 703,000.95 238,766.00
Direct Cost 2,961,762.95

IV. Formworks and Falseworks

779,740.00 542,667.40 54,266.74
779,740.00 542,667.40 54,266.74
Direct Cost 1,376,674.14

V. Reinforcing Steel Bars

2,631,540.00 917,772.35 114,250.00
2,631,540.00 917,772.35 114,250.00
Direct Cost 3,663,562.35

VI. Solar LED Street Lights

25,716,600.00 2,525,630.11 281,184.00
25,716,600.00 2,525,630.11 281,184.00
Direct Cost 28,523,414.11

PEPD.QF.03A