WASTE WATER FACILITY

PETER PAUL PHILIPPINE CORP.

Cabid-An, East Districr, Sorsogon City
ESTIMATED BILL OF MATERIALS
ITEM DESCRIPTION QTY UNIT
ESTIMATED DIRECT COST
TOTAL COST
NO. UNIT COST
(1) (2) (3) (4) (5) (14)
A ELECTRICAL ROUGH-IN WORKSCOPE
1 EMT Pipe, 63mm Dia. 65 Pcs. 560.00 58,094.40
2 EMT Pipe, 25mm Dia. 12 Pcs. 245.00 4,692.24
3 EMT Pipe,20mm Dia. 60 Pcs. 200.00 19,152.00
4 EMT Elbow, 20mm Dia. 36 Pcs. 45.00 2,585.52
5 EMT Elbow, 25mm Dia. 24 Pcs. 60.00 2,298.24
6 EMT Elbow, 63mm Dia. 12 Pcs. 200.00 3,830.40
7 Male Threaded Adapters w/ locknut, 20mm Dia. (Metal) 60 Pcs. 28.00 2,681.28
8 Male Threaded Adapters w/ locknut, 25mm Dia. (Metal) 40 Pcs. 35.00 2,234.40
9 Male Threaded Adapters w/ locknut,63mm Dia. (Metal) 12 Pcs. 60.00 1,149.12
10 Metal Coupling, 63mm Dia. 60 Pcs. 60.00 5,745.60
11 Metal Coupling, 25mm Dia. 24 Pcs. 30.00 1,149.12
12 Metal Coupling, 20mm Dia. 36 Pcs. 25.00 1,436.40
13 Metal Junction Box w/ Cover 24 Pcs. 28.00 1,072.51
14 Metal Utility Box 6 Pcs. 28.00 268.13
15 Square Box 6 Pcs. 36.00 344.74
16 Cable Ties, Self-Locking, CV-250 1 Packs 400.00 638.40
17 Expansion Shield w/ Lag Screw 3/8 x 3" 12 Pcs. 34.00 651.17
18 Electrical Tape (Big) 15 Rolls 27.00 646.38
19 Rubber Electrical Tape 3 Rolls 120.00 574.56
20 Tie Wire 2 Kls 80.00 255.36
21 Pull Box 1 lot 5,000.00 7,980.00
SUB-TOTAL è 117,479.96
B MAIN DISTRIBUTION PANEL
1 Panel Board, Flush Mounted Type, Center Main w/ Grounding 1 set 28,000.00 42,840.00
Main: 1 x 150AT, 250AF, 3P, Min. 20 KAIC @ 220V, Bolt-on Type MCCB
Branches: 2 x 60AT 3P, 8 x 20AT 2P, 10 KAIC @ 220V, Bolt-on Type MCCB
SUB-TOTAL è 42,840.00
C POWER FEEDERS AND CABLES
1 50 mm SQ. THHN/THWN Copper Stranded Wire 600 mtrs 410.00 392,616.00
2 14 mm SQ. THHN/THWN Copper Stranded Wire 280 mtrs 95.00 42,453.60
3 3.5 mm SQ. THHN/THWN Copper Stranded Wire 6 Box 3,250.00 31,122.00
SUB-TOTAL è 466,191.60
D CONVENIENCE AND RECEPTACLE OUTLET
1 Duplex Convenience Outlet, Universal 4 Sets 250.00 1,596.00
2 3-Gang, Single Pole Switch, with Device Plate, 10A, 240 V, National 2 Sets 300.00 957.60
SUB-TOTAL è 2,553.60
SUMMARY OF PROPOSED PRICE ESTIMATES
ITEM DESCRIPTION QTY. UNIT
ESTIMATED DIRECT COST
TOTAL COST
NO. UNIT COST
(1) (2) (3) (4) (5) (14)
A ELECTRICAL ROUGH-IN WORKSHOPE 1 Lot 117,479.96
B MAIN DISTRIBUTION PANEL 1 Lot 42,840.00
C POWER FEEDERS AND CABLES 1 Lot 466,191.60
D CONVENIENCE AND RECEPTACLE OUTLET 1 Lot 2,553.60
E MISC. MATERIALS, TOOLS, LIFTING EQPT., CONSUMMABLES 1 Lot 44,034.56

TOTAL ESTIMATED PROJECT COST (PhP) 673,099.73

1
 RECIENTES RESIDENCE
Ateneo Avenue, Naga City
ESTIMATED BILL OF MATERIALS
ITEM DESCRIPTION QTY UNIT
ESTIMATED DIRECT COST
MATERIAL
MATERIALS
NO. UNIT COST COST COST
(1) (2) (3) (4) (5) (14)
A ELECTRICAL ROUGH-IN WORKSCOPE
1 2.0 mm SQ. THHN Copper Stranded Wire 20 mtrs 21.00 420.00
###
2 1 Gang Plate 1 Pc. 136.00 136.00
###
3 Moldflex Pipe, 20mm dia. 8 mtrs 15.00 120.00
###
4 Electrical Tape (Big) 2 Pcs. 27.00 54.00
###
5 Metal Screw #6 10 Pcs. 4.00 40.00
###
7 Flat Chord #18 (Black) 2 mtrs 25.00 50.00
###
8 Chain 1 mtr. 180.00 180.00
###
9 Technical Labor, Tools and Equipment 1 Lot 5,000.00
TOTAL ESTIMATED PROJECT COST (PhP) 6,000.00
###

Prepared by:

Engr. Dennis N. Hermoso, REE

Asst. Electrical Engineer

Approved by:

Engr. Miles Fidel A. Evora, PEE

General Manager - PENPOWER
 PROPOSED ONE-STOREY RESIDENTIAL BUILDING
c/o Dr. HECTOR SALES - Owner
Villa Grande Homes Subdivision, Concepcion Grande, Naga City
Electrical System Installation Works
ESTIMATED BILL OF MATERIALS
ESTIMATED DIRECT
ITEM DESCRIPTION QTY UNIT TOTAL COST MATERIALS TOTAL LABOR
COST
NO. UNIT COST COST COST
(1) (2) (3) (4) (5) (14)

A. ELECTRICAL ROUGH-IN WORKSCOPE

1 uPVC Pipe, 32mm Dia. 9 Pcs. 250.00 3,591.00 2,250.00 1,341.00
2 uPVC Pipe, 25mm Dia. 30 Pcs. 120.00
3 uPVC Elbow, 32mm Dia. Pcs. 38.00 - - -
uPVC Elbow, 25mm Dia.
4 uPVC Male Threaded Adapters w/ Locknut, 32mm Dia. Pcs. 35.00 - - -
5 Moldflex, 20 mm dia. x 100 mtrs roll 1,500.00 - - -
17 Moldflex, 25 mm dia. x 100 mtrs roll 1,800.00 - - -
18 Upvc Clamps for Moldflex, 20 mm dia. pcs. 5.00 - - -
19 Upvc Clamps for Moldflex, 25 mm dia. pcs. 8.00 - - -
20 uPVC Junction Box w/ Cover 25 Pcs. 35.00 1,396.50 875.00 521.50
21 uPVC Utility Box 22 Pcs. 35.00 1,228.92 770.00 458.92
23 Solvent Cement, 400cc 5 cans 450.00 3,591.00 2,250.00 1,341.00
24 Cable Ties, Self-Locking, CV-150 50 Pcs. 4.00 319.20 200.00 119.20
25 Tox with Metal Screw # 8 x 1 200 Pcs. 7.00 2,234.40 1,400.00 834.40
26 Electrical Tape (Big) 15 Rolls 35.00 837.90 525.00 312.90
27 Hack Saw Blade 3 Pcs. 65.00 311.22 195.00 116.22
28 Rubber Tape 3 Rolls 140.00 670.32 420.00 250.32
31 Crimped Type Terminal Lugs 1 lot 5,000.00 7,980.00 5,000.00 2,980.00
32 Grounding Rod, Copper 3/4 x10 ft. w/ Clamp 1 set 1,500.00 2,394.00 1,500.00 894.00
SUB-TOTAL è 24,554.46 15,385.00 9,169.46

B. PANEL BOARD & PROTECTIVE DEVICES

1 Panel Board,Flush Mounted, Center Main 1 Set 11,500.00 18,354.00 11,500.00 6,854.00
Main: 1 x 50AT, 100AF, 2P, 240V, 18 KAIC, Bolt-on Type
Branches: 3 x 15AT, 6 x 20AT, Bolt-on Type
SUB-TOTAL è 18,354.00 11,500.00 6,854.00

C. FIXTURES, RECEPTACLE OUTLETS AND WIRING DEVICES

1 2-Gang 3prong Convenience Outlet,Universal for 220/110volts 15 Sets 350.00 8,379.00 5,250.00 3,129.00
2 1-Gang, Single Pole Switch, with Device Plate, 10A, 240 V 5 Sets 150.00 1,197.00 750.00 447.00
3 2-Gang, Single Pole Switch, with Device Plate, 10A, 240 V 2 Sets 190.00 606.48 380.00 226.48
4 3-Gang, Single Pole Switch, with Device Plate, 10A, 240 V 1 Set 250.00 399.00 250.00 149.00
5 ACU Outlet 2 Sets 550.00 1,430.00 1,100.00 330.00
6 Special Purpose Outlet 1 Set 550.00 715.00 550.00 165.00
6 Lighting Fixtures 19 Sets 500.00 12,350.00 9,500.00 2,850.00
SUB-TOTAL è 25,076.48 17,780.00 7,296.48

D. POWER FEEDERS AND CABLES

1 8.0 mm SQ. THHN / THWN Copper Stranded Wire 53 mtrs 150.00 12,688.20 7,950.00 4,738.20
2 5.5 mm SQ. THHN / THWN Copper Stranded Wire 81 mtrs 35.00 4,524.66 2,835.00 1,689.66
3 3.5 mm SQ. THHN / THWN Copper Stranded Wire 2 Rolls 3,800.00 12,129.60 7,600.00 4,529.60
4 2.0 mm SQ. THHN / THWN Copper Stranded Wire 76 mtrs 20.00 2,425.92 1,520.00 905.92
SUB-TOTAL è 31,768.38 19,905.00 11,863.38
 F. KWH-METERING AND ACCESSORIES
1 Meter Box, Class 100 1 pc 5,000.00 7,980.00 5,000.00 2,980.00
2 CT Box, NEMA 3R 1 pc 4,000.00 6,384.00 4,000.00 2,384.00
3 KWH-Meter, G. E. Kv2c, 1-Phase, Fm 3S w/ H. D. meter base 1 set 19,500.00 31,122.00 19,500.00 11,622.00
5 Band - It, Connectors, Bolts, Nuts 1 Lot 5,000.00 7,980.00 5,000.00 2,980.00
SUB-TOTAL è 53,466.00 33,500.00 19,966.00

SUMMARY OF PROPOSED PRICE ESTIMATES (PhP)

ITEM DESCRIPTION QUANTITY UNIT ESTIMATED DIRECT COST TOTAL COST MATERIALS TOTAL LABOR
NO. UNIT COST COST COST
(1) (2) (3) (4) (5) (14)
A. ELECTRICAL ROUGH-IN WORKSHOPE 1 Lot 24,554.46 15,385.00 9,169.46
B. MAIN DISTRIBUTION PANEL 1 Lot 18,354.00 11,500.00 6,854.00
C. RECEPTACLE OUTLETS AND DEVICES 1 Lot 25,076.48 17,780.00 7,296.48
D. POWER FEEDERS AND CABLES 1 Lot 31,768.38 19,905.00 11,863.38
E. KWH-METERING AND ACCESSORIES 1 Lot 53,466.00 33,500.00 19,966.00
F MISC. MATERIALS, TOOLS & EQUIPMENT, CONSUMABLES 1 Lot 3,990.13
G Gov't E - Vat 1 Lot 9,285.85

TOTAL ESTIMATED PROJECT COST (PhP) 166,495.30 98,070.00 55,149.32

Approved By :

Engr. Miles Fidel A. Evora, PEE

General Manager - PENPOWER