Furnishing of materials and labor for the Installation of Solar-Powered Street Lights along Dujali-Tanglaw Road at Brgy. Dujali & Brgy. Tanglaw, Braulio E. Dujali, Davao del Norte

==================================================================================================================================== STOCK NO. | UNIT | ITEM DESCRIPTION | QTY | UNIT COST | TOTAL COST ==================================================================================================================================== | lot | Furnishing of materials and labor for the Installation of | 1 | | | | Solar-Powered Street Lights along Dujali- Tanglaw Road | | | | | at Brgy. Dujali & Brgy. Tanglaw, Braulio E. Dujali, Davao del Norte | | | ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | Materials | | | ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- I | Mobilization and Demobilization | | | ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | lot | Mobilization / Demobilization | 1 | 7,298.64 | 7,298.64[cite: 1] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | Lot | Mobilization / Demobilization | | Total | 7,298.64[cite: 1] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- II | Solar Street Lights | | | -[cite: 1] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | set | Solar Light: 300W 6 modules | 1 | 11,200.00 | 11,200.00[cite: 1] | | Solar Panel - 6V 70W | | | | | Battery Type - 3.2V 60AH LiFePO4 | | | | | Led quality & size - 300pcs; 3030 | | | | | Charge time - 6-7 hours (by sun) | | | | | Working time - 12 hours with 2-3 back up rain days | | | | | Product size - 1210mm*360mm*90mm | | | | | Package Size: 1360mm*420mm*130mm | | | | | Weight: 14kg | | | | | Warranty: 2 years | | | ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | | | Sub Total | 11,200.00[cite: 1] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | set | Solar Lights | 28 | 11,200.00 | 313,600.00[cite: 1] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- III | 6M Pole-Curved Arm | | | -[cite: 2] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | set/s | Total height - 6m | 1 | 9,000.00 | 9,000.00[cite: 2] | | Top size - 60mm, Bottom size - 130mm | | | | | Thickness -2mm, Arm Lenth - 1.54m | | | | | Arm Length - 1.54m | | | | | Baseplate - 250mm*250mm*10mm-with Anchor Bolts, nuts and washer | | | | | Hot Dipped Galvanized | | | | | Anchor Bolts: 4-M16*400mm | | | | | Weight: 45kg | | | | | Warranty: 5 years | | | ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | | | Sub Total | 9,000.00[cite: 2] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | set/s | Erection of 6M Pole-Curved Arm (with anchor | 28 | 950.00 | 26,600.00[cite: 3] | | bolts, nuts and washer), Assemble and /or | | | | | Installation of all-In-One Solar Lights | | | ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | | | Sub-Total | 26,500.00[cite: 3] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | set | ERECTION & INSTALLATION | 28 | | 26,600.00[cite: 3] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- IV | PEDESTAL | | | ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | bags | Portland cement - 40kg/bag | 1.5 | 210.00 | 315.00[cite: 3] | cu.m | Washed Sand | 0.035 | 600.00 | 21.00[cite: 3] | cu.m | Gravel | 0.07 | 616.00 | 43.12[cite: 3] | cu.m | Boulders | 0.049 | 890.00 | 43.61[cite: 3] | pc | 3/4 thk. Marine Plywood | 0.25 | 1,053.00 | 263.25[cite: 3] | kl | CW nails 2 1/2 | 0.5 | 95.00 | 47.50[cite: 3] | pcs | 2x3x12 Coco lumber | 3 | 132.00 | 396.00[cite: 3] | lghts | DRB (Deformed Round Bars) 12mmØ, 6m- | 4 | 241.00 | 964.00[cite: 3] | | Grade 33 | | | | lghts | DRB (Deformed Round Bars) 12mmØ, 6m- | 1 | 163.00 | 163.00[cite: 3] | | Grade 33 | | | | roll/s | #16 G.I Tie wire | 0.1 | 100.00 | 10.00[cite: 3] | m | Reflectorize sticker 4" (white) | 0.4 | 575.00 | 230.00[cite: 3] | m | Reflectorize sticker 4" (crystal blue) | 1 | 575.00 | 575.00[cite: 3] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | | | | 3,071.48[cite: 3] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | lot | Labor Cost for Construction of Concrete | 1 | | 1,228.52[cite: 3] | | Pedestal | | | ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | | | Sub-Total | 4,300.00[cite: 3] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | set | Concrete Pedestal | 28 | 4,300.00 | 120,400.00[cite: 3] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- V. | Project Billboard | | | ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | sq.ft | Tarpaulin (8'x 8') COA standard | 64 | 16.00 | 1,024.00[cite: 4] | pcs | 2x2x12 Coco Lumber | 6 | 88.00 | 528.00[cite: 4] | pcs | 2x3x12 Coco lumber | 4 | 132.00 | 528.00[cite: 4] | kl | CWN # 1 1/2 | 0.5 | 99.00 | 49.50[cite: 4] | kl | CWN # 2 1/2 | 0.5 | 95.00 | 47.50[cite: 4] | kl | CWN # 3 | 0.5 | 95.00 | 47.50[cite: 4] | kl | CWN # | 0.5 | 95.00 | 47.50[cite: 4] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | | | | 2,272.00[cite: 4] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | Labor Cost | | | 910.00[cite: 4] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | | | Sub-Total | 3,182.00[cite: 4] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | set | POJECT BILLBOARD | 2 | 3,182.00 | 6,364.00[cite: 4] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | Indirect Cost | | | -[cite: 4] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | 10% Contractor Profit | | | 71,896.40[cite: 4] | | 12% OCM | | | 93,465.32[cite: 4] | | Tax 12% | | | 106,994.92[cite: 4] ----------+--------+---------------------------------------------------------------------+-------+-----------+---------------- | | Total | | | 998,619.28[cite: 4] ====================================================================================================================================