THE ___ ZAMCELCO (eeeielcutesere rt Date For From Subject Chief Management Officer, IM UU Ra eee eee i TRANSMITTAL SHEET December 13, 2021 CAYAMOMBAO D. DIA, CESO II! REGIONAL DIRECTOR DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS. DPWH — REGION IX VETERANS AVE. EXT., TUMAGA, ZAMBOANGA CITY ZAMCELCO, Fax No. (062) 991-2117 REQUEST LETTER FROM DEPARTMENT OF PUBLIC ‘WORKS AND HIGHWAY REGIONAL OFFICE IX ZAMBOANGA CITY REGARDING THE RELOCATION OF ZAMCELCO POSTS FOR CONSTRUCTION OF BY- PASS ROAD and DIVERSION ROADS, NRJ ZAMBOANGA CITY, LABUAN-LIMPAPA ROAD (SINUNUC-MALAGUTAY-SAN ROQUE SECTION), ZAMBOANGA CITY FOLLOWING ATTACHMENTS: 1. AS BUILT PLOTTING AND STAKING SHEET 2. AS PLAN PLOTTING AND STAKING SHEET 3. SUMMARY OF RELOCATION COST Pier aadCU racemes Mild ZAMCELCO ETS Rel tenes eee een Date For From Subject when srsS> Chief Management Officer, IM December 13, 2021 THE ADMINISTRATOR NATIONAL ELECTRIFICATION ADMINISTRATION #57 NIA ROAD, GOVERNMENT CENTER DILIMAN, QUEZON CITY 1100 ZAMCELCO Fax No. (062) 991-2117 REQUEST LETTER FROM DEPARTMENT OF PUBLIC ‘WORKS AND HIGHWAY REGIONAL OFFICE IX ZAMBOANGA CITY REGARDING THE RELOCATION OF ZAMCELCO POSTS FOR THE CONSTRUCTION OF BY-PASS ROAD and DIVERSION ROADS, NRJ ZAMBOANGA CITY, LABUAN-LIMPAPA ROAD (SINUNUC-MALAGUTAY-SAN ROQUE SECTION), ZAMBOANGA CITY FOLLOWING ATTACHMENTS: 1. BOARD RESOLUTION 2. CERTIFICATE OF JOINT SURVEY 3. AS BUILT PLOTTING AND STAKING SHEET 4. AS PLAN PLOTTING AND STAKING SHEET 5. SUMMARY OF RELOCATION COST GANN' IU ‘Acting General Manageni = Wl Cee Ce adGm). Wk). 20 eA£STRICg, ANB 0Ay om ay GAMCELCg CERTIFICATE OF JOINT SURVEY BETWEEN ZAMBOANGA CITY ELECTRIC COOPERATIVE (ZAMCELCO) AND DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS IX (DPWH IX) THIS IS TO CERTIFY that a Joint Inspection Survey was conducted between The New Zamboanga City Electric Cooperative (ZAMCELCO) and Department of Public Works and Highways Ix (DPWH IX) on August 19, 2021 relative to electric facilities affected in connection with the implementation of 21300039: Construction of By- Pass and Diversion Roads, NRJ Zamboanga City, Labuan-Limpapa Road (Sinunuc-Malagutay-San Roque Section), Zamboanga City. This certification is issued as a requirement of ZAMCELCO in the application for Certificate of Cost Estimate (COCE) from the National Electrification Administration (NEA). Done this 8° day of November, 2021 at Zamboanga City, Philippines. So ed iS GANNY! }. TIU at R Acting General Manager ei} lanagement Officer, IM ‘The New ZAMCEL( ie New 0 re New ZAMCELCO,,” RO9.3 MO/TPAMPR/IAE 6564 +2 440 Hol Wihae| Eltana} peuSe MALAGUTAY COROTE SECTION — AS BUILT LEGENDS: SINGLE PHASE PRIMARY LINE ‘SECONDARY LINE / UNDER BUILD ‘TRANSFORMER > ‘ZAMCELCO POLE Oo 6) 2 Ses__ MALAGUTAY COROTE SECTION | ee AS BUILT LEGENDS: SINGLE PHASE PRIMARY LINE ‘SECONDARY LINE / UNDER BUILD ‘TRANSFORMER > ZAMCELCO POLE ° - SenerAS BUILT LEGENDS: SINGLE PHASE PRIMARY LINE ‘SECONDARY LINE/ UNDER BUILD TRANSFORMER ZAMCELCO POLE =eSaeeAS BUILT (£0) mumps |AS BUILT STAKING SHEET a frwerones] owe | ow | | mown Soon eres ve | we Pm | pe | PRM ROE wat) e cue |e [aml ancromr [SM Iseciue] wnesze | no | or [98°11 Joxe| no] ae | we ewes te] fon] we [fon] oe ar exe [err one [ov foo oe eee afer p= [=f ol ela To z & 5 Tha teh l= peLe ops = opefebtefetep The abe a Tekeb Ts ete = fete tel obs Te fete lets pep TDi ZAMBOANGA CITY ELECTRIC COOPERATIVE. INC. pare womcnemecremer “= ees Semen ene See ere a geese" eat su ncutavconoreAS BUILT STAKING SHEET rasa waromes] oman | ow evo secooune sewecoros | sc une seine |e muuer | agg | PRM pe . sz |e | on] awesome |) r| wwe sce | wo | or "| no Jsae| ro | ve | ve sews rasv0 ex [ory] re arr] cove Jar] cone Jarr|cooe] Jan ar| cone | an | cove 2 © * wl Ls tet 5 whe La 8 ela = = 5 ott ; TTS EER eT] “ POLE ro ells mn wataetac Sr @ eff ™ @ mfopel a | “DREHER EE] > eps cr sw | mou = | _foxt a we vse * — i [ary cove jay] cove [ary] cose [ary|oone] [ary] cove [ay | cove ‘aw Joooe|arvary] any] cooe | ary [oone| wil sf e@l=[mlel=| [o| [im] ve [amet s [=| (8 [51 [Pawan a nent conmvsron once wlele 1 [ee ei > | == | _vereucreonvcon ance = 2 Paar Ponape ped | Reiemd rena "RELOCATION OF arFECTED é SEs flee weifime= = aN _ MALAGUTAY COROTE SECTION AS PLAN LEGENDS: SINGLE PHASE PRIMARY LINE SECONDARY LINE / UNDER BUILD PROPOSE SINGLE PHASE LINE === [PROPOSE UNDER BUILT LINE. ‘TRANSFORMER ZAMCELCO POLE PROPOSE POLE +6 ole a ‘ymca Sry ELECTR COORERATE NE en vewinonwogwa EeAS PLAN LEGENDS:AS PLAN LEGENDS: SINGLE PHASE PRIMARY LINE SECONDARY LINE/ UNDER BUILD PROPOSE SINGLE PHASE LINE PROPOSE UNDER BUILT LINE ‘TRANSFORMER ZAMCELCO POLE PROPOSE POLE.AS PLAN LEGENDS: SINGLE PHASE PRIMARY LINE a ‘SECONDARY LINE / UNDER BUILD PROPOSE SINGLE PHASE UNE 9 === PROPOSE UNDER BUILT LINE ‘TRANSFORMER > ‘ZANCELCO POLE EN PROPOSE POLEAS PLAN STAKING SHEET a SSE — Soe acon ote |e a ao Jt, - fp facna] ames | v0 | > Pro fae no | — sge| mae | rte |e |e fon) mene [i acne] wee | 20 | + PR fsx . — re ve] fom] [a [or] owe ae cx [er] ee [ares] [ev] ne | or | coe ar [ese] amu] aw | oe [av Jeo CCRC Le iam Collftaallell tale A ast aie ail a ale 5 alle Oe alia r) ar aa Te lettetets ; = ronan rarsromn cafaile|ria|eln CN Oc : ifs ere ream silent a aca cea rarsro Silene non owen [Rc aileitales ail a/R este] mots [cae aia alan or] coouse| CO EiaT ina Ren roma So ZAMBOANGA Cr ee L i Set reamen mca Fute aT [RELOCATION OF AFFECTED eaietnocas SSeS :AS PLAN STAKING SHEET pac ssay rameromen] orawno | cw seven secon sewocomrs [use uns we | ue PR BACK ram pou | SEARING | ANGLE " SPAN up [PROP] * « mcr | poe | ru ” wz |e [on] acscne [SMT sccrun} wnesae | x0 | or [PRF| wo faze] vo raw vous ens | are] oo | a fore} ree ary] cove |arv| cove Jar] ccoe| arr] ecoe | ary | cove ary feone| av Jucr] Jory] coe |r| cone wa [io [tel y via 1 fom eo | us [acsawo[ 1 [us RCPS PLE RS POE elt [= l= FER * [@[«lsl=fe[i]« The ts] = [|e [ewno[ 1 |= 7 leleleleleleta Th ew [emo] |= * lelelsfelel Le the Pe Pe [oo [enrol Poe » lalelsf=lels Tp tip [ape] [epee] [enol | = [»lell=fel | mi t@| [Le |= |e peme[s [@ erode ses PLE SrOTER jure fary| cove [ary] cove Jarv|oone) lor] cove [ary | cove ‘ay |eooe|ary arr] [ary |cooe ary cone rc 2, @ fz] ™|el=] [=| 2 pm] ve [xm] s |= “| 51 | eamavcarcucton emacs 2 fae ols 7] 61 | near ooucron nines = [oe + | sm [omen common srmcrane| = | ; pat Topp aaa ate eLocanow of aerece> j = ei ROAD DENG [steerrers| i a @ uscutayconore J ecm ‘Homann u s |Gt). 24.179 ‘Summary of Relocation Cost ‘SAN ROQUE - MALAGUTAY -SINUNUC SECTION, [Prosont Value of Relocated Faciity (Schedule B) * SIRE Less : Depreciation Cost of Affected Facility (Schedule C) r S731864 [Sub-Total ¥ 397,524.60 [Add: Dismantling Removal and Disposal Cost of Affected Facility (Schedule DY r 11242236 [Relocation Cost r 7008 946.96 Schedule B Computation of Prosont Valuo Reference : NEA Price Index 2019 | Material Coot Ea SUT iL Oval Eye S/O 7 BSI Oval Eye 37° i Oval Eye. 3X Bott Machune 7X i SR BSI Macha 3/71 I Singhs Up 5X el cist Mounting for Ti AT od Bai [clamp Loop Deaend #7 5400 T3200 SE T3987 THO “soon eS 9TH nal [Science fcc, Bae: fae Te #e SWEET eo HOIST mT [esnecie "VHD 250-Ron ¥1- #10 Tap (erste Ci in #70- RO Tap AT [eaneeie - TOI [ecm Ro Fuss Cutout i, ISKV, Cae 1 ik Insult, T3610 20007 =n, T3001 San 5 ze 5 2 = Z Sr iz ® i 1, Sr ea z FD 2 3 acy ru rs 20 z + a a 2 i a ar 2 a. i zB [Sree woaTmRAT Fok Sil CsLabor Cost Per Assembly Units ASSEMBLY UNITS. QUANTITY ___UNIT Rice EXTENDED CosT. POLE TOP ASSEMBLY UNAS a 0 200 s19.0 ” 6 sam Sm at 4 4600 258400 as2 2 420 ‘su00 a6 1 om ean ‘sub-Towt-¢—$“ Ta | TRANSFORMER ASSEMBLY UNITS 9 2 i740 s.00 Gio 2 17400 38.0, ‘Sub-Total Bn TL GROUNDING ASSEMBLY UNITS Nona 2 7400 zm Sub-Total PBR Be 8 ssr00 35500 ‘Sub-Tout 93.5500 \V. ANCHOR ASSEMBLY UNITS na 8 sm 28.00 Sub-Total P0850 VL. SECONDARY ASSEMBLY UNITS 5 ° 2.00 i 5 Zam no 5 6.0 18 5 17000 Sub Toul VL POLE ssFet 2 300.00 e940 Sub-Total P36, 1980 VIL CONDUCTOR ASSEMBLY 11/0, AWG, ASCR 43m Km, 612000 perma Sub-Total 82K IK MISCELLANEOUS ASSEMBLY UNITS ws 4 15300 ore Mo 4 0 ose. 5.29 (Mounting Bracks) ® ‘3000 120000 Sub-Toa!-¢—— 5000 TOTALLABORCOST PB Mytz224 Present Value fh a Baa] Te 985.3024) -Schedule © Depreciation Cost of Affected Facility Reference : NEA Memo 2008 -024 (Revised Depin Rates for Equipment and Mat.) Material Cont "TOTAL DEPRECIATION COsT. Description Quantity | Unit Pree | rxtmdad cont | Navberof [Depmoon [Anchor pending TOR Pounce ¥ Way, Cavan ie | aes a] ae Torah Up APT 5 Ipeeee [peat rca] st a Boi Oval ye 579° Befpass—[ —tso9 [ease] se so Bolt Ol Ey. 37X10 pres [suo [pean [ss aL Onley pms [ pas [Pat] 1s? se te Mane 7X ia a fea mene er — | et Bott Machine, 376% 6 B pes [ast [F sea] 15 TF a Ba Machin 3°10 lease fe 15 }r | Tat Machine SRA - pees | ante en gf 0 [BSS Ue RIC ma saat [Feo] as ea Bac, Stearn, Dig 7 Ft pee | —s2a0[ psn] 15 pss Bracket Chis Desdnd without ST T2fpeas | — sat —yoraso| 1s Te as [Elm Hot Line #92) OAC Maw BWI 0 oat TF —s7298 | 8 [cag Anchor Ra nding gh 1 ee [Clamp Woop Dradend, PZ ACSE 3 pees [sso [Foo] 1s Fa [Clamp Desi Stain 27 ACSR 1 pees | sano [rasan] se aa [Ck Cay Staite Pen DST 2p [iste tana as [Cp. Suspension, Aluminum Aly Cvs? Bal STACSR Naima 2 [pices |e | F——7anae| 15 1360 [cow Senay Swingin withou Spool Boies ate rags Anche. ange Ste Galena Spm | Bes }P ues | 15a [conductor ar ACHR AWG 6/1 Tio fame | au wane] as TF sss [Connor Compression, YHO 125 AL OACSR Ran Togo 2 [pees | ot Pose] ase [Conn Comprestne VHO BH 1/0270 ACSR Ran To Ta Sass [an fsa] vir. Ground Fad (lamp) for 5/4 Stl Rad 20 [pees [ten [ese] 15 Tr Pn Cros Ste 5/1057 2 pees [ona Piatt] 1s Fett ane Arester Combrwton, RIV H oC femme Te fpes [es] 5s inaustr PTyp Pons ARE Cham BE a insur Pye. Pocein-ANSL Clas 35-5 2pees | tons [Fane [as fF ness Spa 13/0 ARSL CleeS3- 35 fores [tess Fare] st insur Spx ¥_ ANS Chas 83-4 Spee [tas frais | is as esas Sospenson. Polymer, TRV 13 [pees | aa — Saar] 15] > res [Nut Eve Conventional Slows [razr ste] 15] p —tor9 Nut bok wr Typer 2 [pecs ae[P ef TP it eck Mp 7 5 [pss Safe aat 1s} Pi Pa Top, Chane Ted SL fps [ners rea] 1st rp Piste rs Sus] R wee [as Rod Anchor Teoded Sage Ee 57 é|peus | wre fr —1ares| 15] r "wna stArmer reforms 2 ACS Sng SopEO = Berm [F——wences | ——s fap Rod: Armor Pores #2 ACSR DoubiSopprt 2 siesttp sina] 1s» Tc Rox Tapping, Petr ACER Taft Tana [FZ saioo | 1s Fat Rod: Ground Sit Galvani 579° CTF BD [peas | 9 [r —Fauran | 19} Pats ag Sse. VX poor 95 [F_———1795[ 15 ra [sper Pipe 37 TATE ps Sai[p nse] is tpi Gandia. 17? poem | —— [Fata [is Waser Suu, Ft 2.1/7 COVE, Dia al pees [Tuas PP Daa is Waser. Round. Dame wih 9/16" ameter ae 2 pws sss]P nao] 1s eso Wie, Alumna Aly Soft FAW: Si ist ‘ei [r——aiasie| 15 Tr 6 is Taps: Armor A Ay 0S SOO Tit Co a TD Wir: Grandin, Alias: Aly, Sime 71S ret Ser be seer} 1s far Wis: Cay Set 1798 FSi Sofia Tas [F—epseoe | ee — ER] STEEL MATERIAL Pol, Woes 75; Cas 5 axa Tse | — ane [rae | as a Poe Woes, 39: Chae Lal Wes | ska [Fis] 1s Fok Sis 5m) 9 fpsses | — 1st PP —1i77ah6 | 15 [Fa sor [cross Sit WFC Tee] — igor ras00] 1s ra "TOTAL MATERIAL COST Fra S786Schedule D Dismantling/ Removal and Disposal Costof Alfected Facility Labor Cost Per Assembly Units ASSEMBLY UNITS QuaNTTTY ___UNFT price EXTENDED Cost POLE TOP ASSEMBLY UNITS fs : aaa fas ig ; ea faa i : ag ia as ; on sn F oa ea fa i ee es sn tas 2 rece eee eee ee a es as oo s 8 em : ea = nag 2 ea aa BED = : ea a so-sun sa cere neseet aoe ; ; = oan ‘ : a es is : is ia 0-1 3 tee = , ea on a Cees eed va conoicron ant oe-t + BS cere eee wes ; a on a j al ea roms # mens ‘Proparest by: Noted by: ‘Approved by: *” sae! mice a roc nr Pe ee wba gm SOREL ranas Scaetidtemting = REESE oT ee coomnbegnans Neg wi a ¥ EXER Py ign Spervicr Were eh