DIV-JAL WO No. 32 Ammendment No.

FOR : ARMIL O. LOGARTA DEPUTY HEAD - PD&M

FROM : LINE PROJECT SECTION, PD&M
DATE : SEPTEMBER 15, 2023
SUBJECT : REMOVAL OF EXISTING 69KV AND 13.2KV LINES AT CITY PROPER SUBSTATION
:REMOVAL OF LINES AT CITY PROPER SUBSTATION INCLUDES HAULING OF POLES,CABLES, LINE EQUIPMENT
AND ACCESSORIES, REMOVAL OF 69KV LINE, REMOVAL OF 13.2KV PRIMARY DISTRIBUTION LINES, REMOVAL
OF 69KV LINE DRESSING, REMOVAL OF 13.2KV LINE DRESSING, REMOVAL OF POLES AND REMOVAL OF GUYING
SYSTEM.
LOCATION : CITY PROPER SUBSTATION, GENERAL LUNA ST. BRGY. SAMPAGUITA, ILOILO CITY

CONTRACTOR : JODAN ELECTRICAL SERVICES

: CONSTRUCTION AND INSTALLATION OF 30/36 MVA TRANSFORMER AND ITS ASSOCIATED EQUIPMENT AT
CHARGEABLE TO
CITY PROPER SUBSTATION - PDM202202
SIR :
Below are the cost of labor and equipment needed for the above mentioned subject.

I. COST OF LABOR AND EQUIPMENT

A. 13.2KV
ITEM
QTY WORK DESCRIPTION UNIT COST TOTAL COST
NO.
INSTALLATION OF NEW 13.8KV PRIMARY LINE / REPLACEMENT OF EXISTING PRIMARY POLE BUT NOT ENERGIZE (COLD
A.
WORKS)
A.1 Hauling of Pole and Associated Line Hardware and accessories

a 2 Hauling of Cables, Line Hardwares and Associated Accessories from Warehouse (Lapuz) 3,000.00 6,000.00

A.2 70 Removal of Existing Neutral Wire (Not Energize) 34.00 2,380.00

A.3 Removal of Existing Primary Wire (Not Energize)

a. 540 Removal of Existing Primary Wire (336.4MCM) 60.00 32,400.00

A.4 Removal of Alley/Cross-arm (8ft-10ft) including its associated accessories

a. 12 C4 - Double Cross Support - Double Dead-End Configuration 1,596.00 19,152.00

A.5 Removal of Primary Insulation unit

a. 6 C4 - Double Cross Support - Double Dead-End Configuration 1,795.80 10,774.80

A.6 1 Removal of 13.8kV Primary Pole (25ft - 60ft) including backfilling of hole 2,553.60 2,553.60

TOTAL COST OF LABOR AND EQUIPMENT (ITEM A) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .73,260.40

.......

B. 69KV
ITEM
QTY WORK DESCRIPTION UNIT COST TOTAL COST
NO.
INSTALLATION OF NEW 69KV SUB-TRANSMISSION LINE. REPLACEMENT/INSTALLATION OF NEW 80FT. 3 SEGEMENT
B.
STEEL POLE / 70FT. SELF SUPPORT STRUCTURE.
B.1 Hauling of 69kV Pole and Associated Line Hardware and Accessories -
a. 4 Hauling of Poles from Diversion Road Pole Yard (70' - 90') 5,750.00 23,000.00
B.2 6 Removal of Existing OHGW Hardware 1,800.00 10,800.00
Removal of 69kV Pole Including Backfilling of Pole Hole (70ft. - 90ft. Concrete / Steel
B.3 4 9,000.00 36,000.00
Segemented Segmented)

TOTAL COST OF LABOR AND EQUIPMENT (ITEM B) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 69,800.00

........

TOTAL COST OF LABOR AND EQUIPMENT (ITEM II - A & B) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .143,060.40

................
 : SUMMARY FOR THE COST OF LABOR AND EQUIPMENT FOR THE PROPOSED REMOVAL OF LINES AT CITY PROPER SUBSTATION
INCLUDES HAULING OF POLES,CABLES, LINE EQUIPMENT AND ACCESSORIES, REMOVAL OF 69KV LINE, REMOVAL OF 13.2KV
PRIMARY DISTRIBUTION LINES, REMOVAL OF 69KV LINE DRESSING, REMOVAL OF 13.2KV LINE DRESSING, REMOVAL OF POLES
AND REMOVAL OF GUYING SYSTEM.

A. TOTAL COST OF LABOR AND EQUIPMENT (ITEM II - A&B) VAT EXCLUSIVE. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .143,060.40
....
VAT AMOUNT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17,167.25
TOTAL COST OF LABOR AND EQUIPMENT (ITEM II) VAT INCLUSIVE. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .160,227.65
.........

ILLUSTRATION / SKETCH : PLEASE SEE ATTACHED

Prepared by: Prepared by: Prepared by:

RAFFY A. SABALOSA JAYSON OLIVER SHAYNE A. COQUILLA JOSEPH WIEN D.CAPULSO

Project Engineer - Lines Project Engineer - Lines Project Engineer - Lines
Project Development and Management Project Development and Management Project Development and Management

Reviewed By: Reviewed By: Recommended by:

ANGELO A. BERNALDEZ DONNEL A. SESPEÑE WILMAR J. GONZALUDO

Sub-Transmission Line Project Engineer Project Supervisor - Substation Project Manager - Substation
Project Development and Management Project Development and Management Project Development and Management

Recommended by: Approved by:

ROY D. MAJARUCON ARMIL O. LOGARTA

Project Manager - Lines AVP - PD&M
Project Development and Management Project Development and Management