SMDC MPLACE @South Triangle

STRUCTURED CABLING SYSTEM

Project Owner: SMDC MPST
Project Code:
Project Title: SCS for SMDC MPLACE Phase 2 Expansion

Breakdown of Materials/Components

ITEM DESCRIPTI QTY UNIT

A. MDF / MTTC (VOICE - PL1)
1 Wiring Bloc 1 pcs 862.5 862.5
2 MTTC Cabi 1 set 4,025.00 4,025.00
3 Cross-conn 40 mtrs 6.9 276
sub-total 5,163.50
B. IDF 2 - Phase 2 Tenants (GROUND FLOOR)
1 4ftx700mmx8 1 unit 24,150.00 24,150.00
2 24 Port UT 1 pcs 6,325.00 6,325.00
3 Horizontal 2 pcs 593.69 1,187.38
4 Wiring Bloc 2 pcs 862.5 1,725.00
5 UTP Cat 6 17 pcs 247.25 4,203.25
6 UTP Cat 6 P 17 pcs 632.5 10,752.50
7 UTP Cat 5e 2 pcs 517.5 1,035.00
8 2 Pair Tele 6 pcs 201.25 1,207.50
9 2 Pair Tele 8 pcs 310.5 2,484.00
10 2 Pair Tele 1 pcs 402.5 402.5
11 Phoenix TT 1 unit 22,425.00 22,425.00
12 24-Port LI 1 sets 8,165.00 8,165.00
13 SC Connect 16 pcs 212.75 3,404.00
14 SC - LC Fib 2 pcs 1,150.00 2,300.00
15 1RU Recess 1 set 575 575
sub-total 90,341.13
C. Splicing
1 LIU Fiber 2 set 5,349.80 10,699.60
2 Fiber Spli 16 cores 920 14,720.00
sub-total 25,419.60
D. WIRES AND CABLES
1 4-Pairs UTP 3 rolls 6,650.45 19,951.35
2 4-Pairs UTP 8 rolls 4,348.15 34,785.20
3 8-core Fib 60 mtrs 184 11,040.00
4 3.5mm² THHN 45 mtrs 32.04 1,441.80
sub-total 67,218.35
E. INFORMATION OUTLET/ POWER OUTLET
1 Information 17 pcs 247.25 4,203.25
 2 Information 2 pcs 138 276
3 Faceplate 2 pcs 103.5 207
4 Faceplate 15 pcs 103.5 1,552.50
5 Cat5e Inlin 6 pcs 109.25 655.5
6 Fabricated 11 pcs 632.5 6,957.50
7 Fabricated 6 pcs 632.5 3,795.00
8 Twistlock 1 pcs 1,368.50 1,368.50
19,015.25
F. ROUGHING-IN MATERIALS
I. Conduits & Connectors
Conduit and Connectors for Data & Voice Distribution
1 2" Ø PVC Pi 12 lgts 385.37 4,624.44
2 2" Ø PVC A 6 pcs 134.61 807.66
3 1 1/2" Ø PV 7 lgts 276.98 1,938.86
4 1 1/2" Ø P 4 pcs 98.82 395.28
5 1" Ø PVC Pi 5 lgts 181.13 905.65
6 1" Ø PVC A 3 pcs 52.5 157.5
7 3/4" Ø PVC 29 lgts 134.55 3,901.95
8 3/4" Ø PVC 15 pcs 29.21 438.15
9 1/2" Ø PVC 33 lgts 87.29 2,880.57
10 1/2" Ø PVC 17 pcs 21.18 360.06
Conduit and Connectors for Data Backbone
1 1/2" Ø EMT 16 lgts 202.32 3,237.12
2 1/2" Ø EMT 16 pcs 36.27 580.32
3 1/2" Ø EMT 13 pcs 30.46 395.98
4 1/2" Ø Flex 18 mtrs 53.19 957.42
5 1/2" Ø Str 15 pcs 25.83 387.45
Conduit and Connectors for Voice Backbone
1 1" Ø PVC Pi 71 lgts 87.29 6,197.59
2 1" Ø PVC A 36 pcs 21.18 762.48
Conduit and Connectors for Electrical Wiring Layout
1 1/2" Ø EMT 5 lgts 202.32 1,011.60
2 1/2" Ø EMT 5 pcs 36.27 181.35
3 1/2" Ø EMT 4 pcs 30.46 121.84
sub-total 30,243.27
II. Fittings, Boxes, Support/Hangers & etc.
1 Fittings, B 1 lot 12,099.17 12,099.17
sub-total 12,099.17
G. ACTIVE COMPONENTS/EQUIPMENTS
1 Edge Switc 1 units 93,033.56 93,033.56
2 AT-SPSX Al 2 units 8,107.50 16,215.00
sub-total 109,248.56
H. LABOR, INSTALLATIONS, ENGINEERING & SUPERVISION
1 Labor and I 1 lot 109,600.09 109,600.09
2 As-built P 1 lot 7,000.00 7,000.00
 sub-total 116,600.09
I. PRELIMINARIES/DELIVERY
1 Delivery o 1 lot 5,750.00 5,750.00
2 Temporary F 1 lot 5,750.00 5,750.00
3 CARI ( Cont 1 lot 2,151.08 2,151.08
sub-total 13,651.08

TOTAL PROJECT COST 489,000.00

LESS DISCOUNT -9,000.00
TOTAL PROJECT COST 480,000.00
DISCOUNTED COST
Manpower 913.33 6
Working Days 20
Cable Brand ALANTEK