Scribd
Upload
16 views6 pages

Solar Street Lights (Aurora)

The document provides a detailed estimate for a project involving the installation of solar street lights and equipment in Dipaculao, Aurora. The total project cost for the solar lights is approximately 411,503.46 PHP, while the equipment project totals 632,691.00 PHP. The estimates include material and labor costs, along with contingencies and taxes.

Uploaded by

Sherwin Consuelo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
16 views6 pages

Solar Street Lights (Aurora)

The document provides a detailed estimate for a project involving the installation of solar street lights and equipment in Dipaculao, Aurora. The total project cost for the solar lights is approximately 411,503.46 PHP, while the equipment project totals 632,691.00 PHP. The estimates include material and labor costs, along with contingencies and taxes.

Uploaded by

Sherwin Consuelo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 6

Republic of the Philippines

DEPARTMENT OF AGRICULTURE
BUREAU OF FISHERIES AND AQUATIC RESOURCE
Regional Fisheries Office No. III
DMGC Compound Maimpis City of San Fernando Pampanga
e-mail: ord.r3@bfar.da.gov.ph

DETAILED ESTIMATE

Project: Street Solar Lights


Location: Dipaculao, Aurora

Item Description Quantity


I.

LED Solar Street Lights


Specifications:
Power: 60W
Brightness: 4,800 to 7,200 lumens
Solar Panel: 120W Monocrystalline
Battery: Lithium-ion, 12V, 50AH 30.00
Operating Time: 8-12 hours (full brightness)
Color Temperature: 5,000K to 6,500K (white light)
IP Rating: IP65 (waterproof and dustproof)
Material: Die-cast aluminum or durable plastic housing
Working Temp: -20°C to +60°C

Sub-Total of Mate
Sub-Total of La
II.
GI Pipe, 4 inch ø, Sch40, Seamless, 6m Length 30.00
40 kg Cement 26.00
Sand 2.00
Gravel 3.00
Reinforced Steel Bar ø10mm, 6m Length 6.00
Sub-Total of Mate
Sub-Total of La
III.
Epoxy Primer 1.00
Sub-Total of Mate
Sub-Total of La

Cont
Overhead, Contingencies, Mis
Sub-Total C

Prepared by: Reviewed by:

Sherwin D. Consuelo Jeffrey C. Pasion


Engineer I Aquacultural Technologist
Philippines
AGRICULTURE
D AQUATIC RESOURCES
s Office No. III
of San Fernando Pampanga
bfar.da.gov.ph

ESTIMATE

Unit Unit-Cost Material Cost Labor Cost

pc/s 4,500.00 135,000.00 -

Sub-Total of Material Cost: 135,000.00


Sub-Total of Labor Cost: -

pc/s 4,000.00 120,000.00 42,000.00


pc/s 260.00 6,760.00 2,366.00
cu.m 1,200.00 2,400.00 840.00
cu.m. 1,200.00 3,600.00 1,260.00
pc/s 700.00 4,200.00 1,470.00
Sub-Total of Material Cost: 136,960.00
Sub-Total of Labor Cost: 47,936.00

gallon 2,000.00 2,000.00 700.00


Sub-Total of Material Cost: 2,000.00
Sub-Total of Labor Cost: 700.00
Total Direct Cost: 322,596.00
Contractors' Profit (8% of TDC): 25,807.68
erhead, Contingencies, Miscellaneous (12% OF TDC): 38,711.52
Sub-Total Cost (sum of TDC and CP): 348,403.68
Tax and Vat (7% of STC): 24,388.26
Total Project Cost: 411,503.46

viewed by: Noted by:

Jeffrey C. Pasion Ralphrandt T. Atabay


acultural Technologist Chief, FPSSD
Republic of the Philippines
DEPARTMENT OF AGRICULTURE
BUREAU OF FISHERIES AND AQUATIC RESOURCES
Regional Fisheries Office No. III
DMGC Compound Maimpis City of San Fernando Pampanga
e-mail: ord.r3@bfar.da.gov.ph

Fund Cluster:
PURCHASE REQUEST Date:
BFAR- RO 3 PR NO.:
Office/Section:
FPSSD Responsibility Center Code:

Property/
Unit Item Description Quantity Unit Cost Total Cost
Stock No.
PERIMETER SOLAR LIGHTS

LED Solar Street Lights


Specifications:
Power: 60W
Brightness: 4,800 to 7,200 lumens
Solar Panel: 120W Monocrystalline
pc/s Battery: Lithium-ion, 12V, 50AH 30.00 4,500.00 135,000.00
Operating Time: 8-12 hours (full brightness)
Color Temperature: 5,000K to 6,500K (white light)
IP Rating: IP65 (waterproof and dustproof)
Material: Die-cast aluminum or durable plastic housing
Working Temp: -20°C to +60°C

pc/s GI Pipe, 4", Sch40, Seamless, 6M Length 30.00 10,500.00 315,000.00 rsb
pc/s 40 kg Cement 26.00 260.00 6,760.00 conc
cu.m. Sand 2.00 1,200.00 2,400.00 paint
cu.m. Gravel 3.00 1,200.00 3,600.00
pc/s Reinforced Steel Bar ø 10mm 6.00 700.00 4,200.00
gallon Epoxy Primer 1.00 2,000.00 2,000.00
260- cement
1200- gravel
1200- sand

TOTAL PROJECT COST: 468,960.00

Purpose:

Requested by: Approved by:


Signature:
Printed Name: ANTONIO G. TADUAN WILFREDO M. CRUZ
Designation: O.I.C.- Station Chief Regional Director
Republic of the Philippines
DEPARTMENT OF AGRICULTURE
BUREAU OF FISHERIES AND AQUATIC RESOURCES
Regional Fisheries Office No. III
DMGC Compound Maimpis City of San Fernando Pampanga
e-mail: ord.r3@bfar.da.gov.ph

DETAILED ESTIMATE

Project: Equipment
Location: Dipaculao, Aurora

Item Description Quantity Unit Unit-Cost Material Cost Labor Cost


I.
2HP Window Type Inverter Aircon 2.00 pc/s 40,000.00 80,000.00 -
1HP Window Type Inverter Aircon 1.00 pc/s 30,000.00 30,000.00 -
1.5HP Split Type Inverter Aircon 4.00 pc/s 50,000.00 200,000.00 -
Sub-Total of Material Cost: 310,000.00
Sub-Total of Labor Cost: -
II.
Desktop Computer (High-End) 1.00 pc/s 70,000.00 70,000.00 -
Desktop Computer (Mid-Range) 2.00 pc/s 50,000.00 100,000.00 -
Sub-Total of Material Cost: 170,000.00
Sub-Total of Labor Cost: -
III.
Conference Table 1.00 pc/s 50,000.00 50,000.00 17,500.00
Sub-Total of Material Cost: 50,000.00
Sub-Total of Labor Cost: 17,500.00
Total Direct Cost: 547,500.00
Contractors' Profit (8% of TDC): 43,800.00
Overhead, Contingencies, Miscellaneous (12% OF TDC): 65,700.00
Sub-Total Cost (sum of TDC and CP): 591,300.00
Tax and Vat (7% of STC): 41,391.00
Total Project Cost: 632,691.00

Prepared by: Reviewed by: Noted by:

Sherwin D. Consuelo Jeffrey C. Pasion Ralphrandt T. Atabay


Engineer I Aquacultural Technologist Chief, FPSSD

You might also like