PROJECT : 60 MW SOLAR POWER PROJECT

LOCATION :

CONSTRUCTION COST ESTIMATE

FENCING WORKS
ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

Boundary Wall Marking Nos. 4044.00 ₱ 120.00 ₱ 485,280.00

Boundary Wall Post Augering Nos. 4044.00 ₱ 150.00 ₱ 606,600.00
Setting out of Fence Post Nos. 4044.00 ₱ 250.00 ₱ 1,011,000.00
Boundary Casting foundation BLOCK 1-30 Nos. 4044.00 ₱ 250.00 ₱ 1,011,000.00
Mesh Wire mtrs. 9891.00 ₱ 250.00 ₱ 2,472,750.00
Cyclone wire mtrs. 9891.00 ₱ 250.00 ₱ 2,472,750.00
Barb Wire mtrs. 9891.00 ₱ 75.00 ₱ 741,825.00
Total ₱ 8,801,205.00
MMS WORKS
ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST %PROGRESS

Table Marking for Augering Nos. 61,488.00 ₱ 120.00 ₱ 7,378,560.00

Augering Nos. 61,488.00 ₱ 200.00 ₱ 12,297,600.00
Front leg Foundation Nos. 30,744.00 ₱ 250.00 ₱ 7,686,000.00
Back leg Foundation Nos. 30,744.00 ₱ 250.00 ₱ 7,686,000.00
BLOCK 1-30
Structure Assembly of Tables Nos. 33,672.00 ₱ 6,000.00 ₱ 202,032,000.00
Module Mounting Assembly Nos. 132,000.00 ₱ 18,000.00 ₱ 2,376,000,000.00
Solar Cabling (1x6sqmm Cable) mtrs. 180,000.00 ₱ 200.00 ₱ 36,000,000.00
Earthing w.r.t Tables Nos. 4,392.00 ₱ 75.00 ₱ 329,400.00
Total ₱ 2,642,031,000.00
MCR
ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

Marking for Control Room LOT. 1 ₱ 30,000.00 ₱ 30,000.00

Control rooms - Excavation Nos. 28 ₱ 30,000.00 ₱ 840,000.00
PCC for footing Nos. 28 ₱ 15,000.00 ₱ 420,000.00
Footing Concrete Nos. 28 ₱ 25,000.00 ₱ 700,000.00
Coloum concreting up to plinth beam Nos. 28 ₱ 35,000.00 ₱ 980,000.00
Plinth beams BLOCK 1-30 LOT. 28 ₱ 45,000.00 ₱ 1,260,000.00
Cable trench inside Main Control Room LOT. 1 ₱ 1,900,000.00 ₱ 1,900,000.00
Column Concreting up to Roof Slab Nos. 28 ₱ 60,000.00 ₱ 1,680,000.00
Roof Beam and Roof Slab LOT. 1 ₱ 2,850,000.00 ₱ 2,850,000.00
Cable Tray Inside MCR Room LOT. 1 ₱ 1,250,000.00 ₱ 1,250,000.00
Flooring LOT. 1 ₱ 1,080,000.00 ₱ 1,080,000.00
Total ₱ 12,990,000.00
 INVERTER STATION
ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

Marking for Inverter Station LOT. 30 ₱ 20,000.00 ₱ 600,000.00

Inverter Station - Excavation Nos. 300 ₱ 5,000.00 ₱ 1,500,000.00
PCC for footing Nos. 300 ₱ 2,000.00 ₱ 600,000.00
footing concreting Nos. 300 ₱ 20,000.00 ₱ 6,000,000.00
column concreting Nos. 300 ₱ 30,000.00 ₱ 9,000,000.00
Cable trey inside Inverter room LOT. 30 ₱ 350,000.00 ₱ 10,500,000.00
BLOCK 1-30
transformer catchment LOT. 30 ₱ 150,000.00 ₱ 4,500,000.00
Beam ( ISMB200) Nos. 30 ₱ 800,000.00 ₱ 24,000,000.00
Joist Beam(ISMC 100) LOT. 30 ₱ 350,000.00 ₱ 10,500,000.00
Grating LOT. 30 ₱ 300,000.00 ₱ 9,000,000.00
Canaopy LOT. 30 ₱ 300,000.00 ₱ 9,000,000.00
Fencing LOT. 30 ₱ 350,000.00 ₱ 10,500,000.00
Total ₱ 95,700,000.00
CABLE TRENCH
ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

DC CABLE
Excavation and civil work for DC Cables SQM. 24942 ₱ 1,200.00 ₱ 29,930,400.00
Sand filling for DC Cables SQM. 24942 ₱ 900.00 ₱ 22,447,800.00
Laying of DC Cables MTRS. 24942 ₱ 600.00 ₱ 14,965,200.00
Laying of auxiliary cable for SCB BLOCK 1-30 MTRS. 24942 ₱ 600.00 ₱ 14,965,200.00
RS 485 Comm. Cable MTRS. 24942 ₱ 600.00 ₱ 14,965,200.00
Warning filling MTRS. 24942 ₱ 75.00 ₱ 1,870,650.00
Soil filling up to NGL SQM. 24942 ₱ 250.00 ₱ 6,235,500.00
Total ₱ 201,079,950.00

ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

HT CABLE
Excavation and HT Cables MTRS. 4776 ₱ 1,200.00 ₱ 5,731,200.00
Sand filling for HT Cables MTRS. 4776 ₱ 900.00 ₱ 4,298,400.00
HT Cable MTRS. 4776 ₱ 750.00 ₱ 3,582,000.00
BLOCK 1-30
Soil filling MTRS. 4776 ₱ 250.00 ₱ 1,194,000.00
Warning tape MTRS. 4776 ₱ 75.00 ₱ 358,200.00
Soil filling up to NGL SQM. 4776 ₱ 250.00 ₱ 1,194,000.00
Total ₱ 225,543,900.00
 ROAD WORKS
ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

WATER BOUND MACADAM ROAD

Marking of Road Center line SQM. 12500 ₱ 90.00 ₱ 1,125,000.00
Excavation SQM. 6250 ₱ 250.00 ₱ 1,562,500.00
Compaction SQM. 12500 ₱ 120.00 ₱ 1,500,000.00
BLOCK 1-30
Soil Filling SQM. 6250 ₱ 250.00 ₱ 1,562,500.00
WBM filling SQM. 12500 ₱ 750.00 ₱ 9,375,000.00
Compaction SQM. 12500 ₱ 120.00 ₱ 1,500,000.00

BITUMEN ROAD Total ₱ 16,625,000.00

Marking of Road Center line SQM. 9000 ₱ 90.00 ₱ 810,000.00
Excavation SQM. 9000 ₱ 250.00 ₱ 2,250,000.00
Compaction SQM. 9000 ₱ 120.00 ₱ 1,080,000.00
Soil Filling BLOCK 1-30 SQM. 9000 ₱ 250.00 ₱ 2,250,000.00
Grading and Compaction SQM. 9000 ₱ 150.00 ₱ 1,350,000.00
WMM SQM. 9000 ₱ 650.00 ₱ 5,850,000.00
Bitumen layer SQM. 9000 ₱ 2,000.00 ₱ 18,000,000.00
Total ₱ 31,590,000.00

SCB WORKS
ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

Exacavation of SCB foundation Nos. 450 ₱ 1,500.00 ₱ 675,000.00

Foundation for SCB BLOCK 1-30 Nos. 450 ₱ 6,500.00 ₱ 2,925,000.00
Installation of SCB post Nos. 450 ₱ 2,500.00 ₱ 1,125,000.00

Total ₱ 4,725,000.00

STREET LIGHT POLES WORKS

ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

Exacavation of Street light poles Nos. 450 ₱ 1,500.00 ₱ 675,000.00

Foundation for Street light poles BLOCK 1-30 Nos. 450 ₱ 5,000.00 ₱ 2,250,000.00
Installation of Street light poles post Nos. 450 ₱ 1,700.00 ₱ 765,000.00

Total ₱ 3,690,000.00
 EARTH PIT
ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

Drilling for Earth Pit Nos. 48 ₱ 1,200.00 ₱ 57,600.00

BLOCK 1-30
Installation of Earth Pit Nos. 48 ₱ 1,700.00 ₱ 81,600.00

Total ₱ 139,200.00

LIGHTING ARRESTER
ACTIVITY BLOCK NO. UNIT TOTAL QTY UNIT COST AMOUNT

Drilling for Lighting Arrester Nos. 150 ₱ 1,500.00 ₱ 225,000.00

BLOCK 1-30
Installation of Lighting Arrester Nos. 150 ₱ 2,000.00 ₱ 300,000.00

Total ₱ 525,000.00

TOTAL CONSTRUCTION COST ₱ 3,243,440,255.00