LA FLORA, TALACOGON

MATERIALS QTY UNIT Unit Price TOTAL

Anchor Log, 8" x 4' 24 pcs 650.00 15,600.00
Attachment, Guy, Malleable Type with 11/16" Hole Diameter 24 pcs 150.00 3,600.00
Bolt, Oval Eye, 5/8" x 9" pcs 170.00 -
Bolt, Oval Eye, 5/8" x 10" 48 pcs 170.00 8,160.00
Bolt, Machine, 5/8" x 8" pcs 42.00 -
Bolt, Machine, 5/8" x 10" 38 pcs 47.00 1,786.00
Bolt, Machine, 5/8" x 12" pcs 100.00 -
Bolt, Machine, 5/8" x 14" pcs 100.00 -
Bracket, clevis deadend w/o Spool 15 pcs 110.00 1,650.00
Bracket, Mounting for cut out and arrester 4 pcs 1,190.00 4,760.00
Bracket, Mounting for transformer pole 3 sets 180.00 540.00
clamp, hot line #2 - #2/0 ACSR Main to #2 - #2/0 8 pcs 475.00 3,800.00
clamp, anchor rod bonding, Single eye 24 pcs 50.00 1,200.00
clamp, loop deadend, #1/0 ACSR 64 pcs 80.00 5,120.00
clamp, deadend strain, #1/0 ACSR 10 pcs 550.00 5,500.00
Clamp, guy straight, 3 bolt, Heavy Duty Steel 48 pcs 200.00 9,600.00
Clamp, Suspension, Aluminum Alloy Clevis 2 bolts, #2/0 ACSR (maximum) 1 pcs 740.00 740.00
Clevis, Secondary Swinging w/o Spool 2 pcs 80.00 160.00
Shackle, Anchor Forged Steel, Galvanized 2 pcs 24.00 48.00
Conductor, Bare, ACSR #2, AWG 6/1 mtr 55.00 -
Conductor, Bare, ACSR #1/0, AWG 6/1 3,340 mtr 43.00 143,620.00
Conductor Insulated, ACSR #2, AWG 6/1 (600 V) mtr 70.00 -
Conductor Insulated, ACSR #1/0, AWG 6/1 (600 V) 4,040 mtr 60.00 242,400.00
Connector, Compression, YHO 100 #6 - #2 ACSR Run To #6-#2 2,730 pcs 30.00 81,900.00
Connector, Compression, YHO 150 #3 - #1/0 ACSR Run To #6-#2 64 pcs 33.75 2,160.00
Connector, Compression, YHO 200 #1/0 - #2/0 ACSR Run To #6-#2 pcs 150.00 -
Connector, Compression, YHO 300 #1/0 - #2/0 ACSR Run To #1/0-#2/0 pcs 120.00 -
Connector, Ground Rod (clamp) for 5/8" Steel Rod 38 pcs 20.00 760.00
Cutout, Fuse, Single Shot, Porcelain 1 pcs 3,900.00 3,900.00
Cutout and arrester combination, Porcelain 3 sets 6,000.00 18,000.00
Arrester, Lightning, Porcelain pcs 2,500.00 -
Hook, Guy pcs 130.00 -
Insulator, Pin type, Porcelain, ANSI, Class 55-5 25 pcs 650.00 16,250.00
Insulator, Spool, 1-3/4", ANSI, Class 53-2 70 pcs 28.00 1,960.00
Insulator, Spool, 3", ANSI, Class 53-4 62 pcs 50.00 3,100.00
Insulator, Suspension, 6", Porcelain, Clevis Type 11 pcs 700.00 7,700.00
Link, Fuse, Universal, Bottom Head, Type K, 3 Amperes pcs 160.00 -
Link, Fuse, Universal, Bottom Head, Type K, 12 Amperes pcs 160.00 -
Nut, Lock, Mf Type, 5/8" pcs 24.00 -
Pin, Pole Top, Channel, 1" Thread, 25" Long 25 pcs 285.00 7,125.00
Rod, Anchor, Threaded, Single Eye, 5/8" x 7' 24 pcs 750.00 18,000.00
Rod, Armor, Preformed, #1/0 ACSR, Single support 37 sets 715.00 26,455.00
Rod, Armor, Preformed, #1/0 ACSR, Double support 5 sets 715.00 3,575.00
Rod, Tapping, Preformed, #1/0 ACSR sets 715.00 -
Rod, Ground Steel, Galvanized, 5/8" x 10" 38 pcs 400.00 15,200.00
Spacer, Pipe, 3/4" x 1-1/2" 5 pcs 25.00 125.00
Transformer, Pole Type, Conventional, Amorphous, 25 KVA 3 unit 63,000.00 189,000.00
Washer, Square, Flat, 2-1/4" x 2-1/4" 3//16", 13/16" Diameter Hole 191 pcs 22.00 4,202.00
Washer, Square, Flat, 4" x 4" x 1/2" w/ 7/8" Diameter Hole 24 pcs 130.00 3,120.00
Wire, Tie, Aluminum Alloy, Soft #4 AWG 372 ft 25.00 9,300.00
Wire, Tie, Insulated, Soft #4 AWG ft 16.00 -
Wire, Tape, Armor, Aluminum Alloy, 0.5" x 0.3" ft 20.00 -
Wire, Grounding, Aluminum alloy, #4, AWG 3 strand 1,315 ft 25.00 32,875.00
Wire, Guy, steel, 3/8", 7 strand 800 ft 45.00 36,000.00
Steel Pole 35' ft (3.0mm) 7 pcs 13,100.00 91,700.00
Steel Pole 40' ft (3.0mm) 29 pcs 23,000.00 667,000.00
Steel Pole 50' ft (3.0mm) 2 pcs 53,200.00 106,400.00
Steel Pole 35' ft (3.0 mm) pcs 16,100.00 --
BUDGETED MATERIAL COST 1,794,091.00

BUDGETED COST BASED ON ACTUAL ESTIMATES

LA FLORA, TALACOGON
10% retention
CONTRACT AMOUNT 2,535,105.20 253,510.52 1,000,000.00
30,000.00
ACTUAL NGA MATERYALES 1,794,091.00 180,000.00
ACTUAL NGA LABOR 17% 432,995.00 73,510.52
OVERHEAD COST(KRUDO, OG LAIN PA ASIDE SA MATERYALES 5% 90,491.22
BURDEN COST 10% 253,510.52
TOTAL CONSTRUCTION COST 2,571,087.74

GROSS PROFIT -1% (35,982.54)