Trisha Z.

Mancenido BSEE 4A
Electrical Systems and Illumination Engineering Design

LIGHTING LAYOUT COST ESTIMATION

Conduit Wire Locknut

Circuit Takeoff Allowance Linear No.of Utility Junction
Description Siz Quantity Quantity and
No. Sheet Sheet Meter Conductors Type Size Type Box Box
e (pcs) (meters) Bushing
4-Duplex-
15mm Solid,
PP-08 Convenience 31 1.2 32.2 3 1 PVC 11 3.5mm^2 96.6 8 4
dia THWN
Outlet
15mm Solid,
PP-09 ACU Outlet 21.8 1.2 23 3 1 PVC 8 5.5mm^2 69 2 1
dia THWN
15mm Solid,
PP-10 ACU Outlet 17.2 1.2 18.4 3 1 PVC 6 5.5mm^2 55.2 2 1
dia THWN
15mm Solid,
PP-11 ACU Outlet 12.2 1.2 13.4 3 1 PVC 4 5.5mm^2 40.2 2 1
dia THWN
15mm Solid,
PP-12 ACU Outlet 20.5 1.2 21.7 3 1 PVC 7 5.5mm^2 65.1 2 1
dia THWN
4-Duplex-
15mm Solid,
PP-13 Convenience 18 2.2 20.2 3 1 PVC 7 3.5mm^2 60.6 8 4
dia THWN
Outlet
4-Duplex-
15mm Solid,
PP-14 Convenience 25.5 1.2 26.7 3 1 PVC 9 3.5mm^2 80.1 8 4
dia THWN
Outlet
15mm Solid,
PP-15 ACU Outlet 18.1 1.2 19.3 3 1 PVC 6 5.5mm^2 57.9 2 1
dia THWN
15mm Solid,
PP-16 ACU Outlet 9.8 1.2 11 3 1 PVC 4 5.5mm^2 33 2 1
dia THWN
15mm Solid,
PP-17 ACU Outlet 31.2 1.2 32.4 3 1 PVC 11 5.5mm^2 97.2 2 1
dia THWN
15mm Solid,
PP-18 ACU Outlet 24.9 1.2 26.1 3 1 PVC 9 5.5mm^2 78.3 2 1
dia THWN
4-Duplex-
15mm Solid,
PP-19 Convenience 43 1.2 44.2 3 1 PVC 15 3.5mm^2 132.6 8 4
dia THWN
Outlet
4-Duplex-
15mm Solid,
PP-20 Convenience 18.2 1.2 19.4 3 1 PVC 6 3.5mm^2 58.2 8 4
dia THWN
Outlet
4-Emergency 15mm Solid,
PP-21 30 1.2 31.2 3 1 PVC 10 3.5mm^2 93.6 8 4
Outlet dia THWN
 POWER LAYOUT COST ESTIMATION
Conduit Wire
Circuit Takeoff Allowance Linear No.of Quantit Locknut and Utility
Description Quantity
No. Sheet Sheet Meter Conductors Size Type y Size Type Bushing Box
(meters)
(pcs)
6 Lighting 15mm Solid,
LP-01 15.8 1.2 17 3 1 PVC 6 2.0mm^2 51 20
Outlet dia THWN
22 Lighting 15mm Solid,
LP-02 24.1 1.2 25.3 3 1 PVC 8 2.0mm^2 75.9 50
Outlet dia THWN
10 Lighting 15mm Solid,
LP-03 48.7 1.2 49.9 3 1 PVC 17 2.0mm^2 149.7 28
Outlet dia THWN
7 Lighting 15mm Solid,
LP-04 27.4 1.2 28.6 3 1 PVC 10 2.0mm^2 85.8 16
Outlet dia THWN
5 Lighting 15mm Solid,
LP-05 21.5 1.2 22.7 3 1 PVC 8 2.0mm^2 68.1 12
Outlet dia THWN
5 Lighting 15mm Solid,
LP-06 21.5 1.2 22.7 3 1 PVC 8 2.0mm^2 68.1 12
Outlet dia THWN
24 Lighting 15mm Solid,
LP-07 42.6 1.2 43.8 3 1 PVC 15 2.0mm^2 131.4 54
Outlet dia THWN

FEEDER OF PANEL BOARD COST ESTIMATION

Circuit Takeoff Allowance Linear No.of Conduit Wire

Description Sets
No. Sheet Sheet Meter Conductors Size Type Quantity(pcs) Size Type Quantity(meter)
Lighting Panel 25mm 22
LP 5 1.2 6.2 4 1 RSC 2 THWN,Cu 24.8
Board dia mm^2
32 mm
PP Power Panel Board 10 1.2 11.2 4 1 RSC 4 38mm^2 THWN,Cu 44.8
dia
Main Distribution 50 mm 80
MDP 10 1.2 11.2 4 1 RSC 4 THWN,Cu 44.8
Panel dia mm^2

Costing for Lighting Fixtures

Item Quantity Unit Unit Price(Php) Cost(Php)

LED Light 42 pcs ₱320.00 ₱13,440.00

Emergency Light 12 pcs ₱1,216.00 ₱14,592.00

Flourescent Light 25 pcs ₱1,128.00 ₱28,200.00

SUBT-TOTAL: ₱56,232.00
 Costing for Wiring Devices

Item Quantity Unit Unit Price(Php) Cost(Php)

GFCI Outlet 1 pcs ₱1,199.75 ₱1,199.75

Duplex-Convenience Outlet 15 pcs ₱139.75 ₱2,096.25

ACU Outlet 8 pcs ₱146.00 ₱1,168.00

Three Gang - One Way Switch 1 pcs ₱280.00 ₱280.00

Two Gang - One Way Switch 10 pcs ₱220.00 ₱2,200.00

Single Gang - One Way Switch 7 pcs ₱125.00 ₱875.00

Utility Box (PVC) 49 pcs ₱25.75 ₱1,261.75

Junction Box (PVC) 79 pcs ₱37.00 ₱2,923.00

GFCI Outlet 1 pcs ₱1,199.75 ₱1,199.75

SUBT-TOTAL: ₱12,003.75

Costing for Wires and Cables

Item Quantity Unit Unit Price(Php) Cost(Php)

5.5mm^2 THWN, solid 3 box ₱7,200.00 ₱21,600.00

3.5mm^2 THWN, solid 3 box ₱4,200.00 ₱12,600.00

2.0mm^2 THWN, solid 4 box ₱2,850.00 ₱11,400.00

22.0mm^2 THWN, solid 25 meter ₱220.00 ₱5,500.00

38.0mm^2 THWN, solid 45 meter ₱420.00 ₱18,900.00

80.0mm^2 THWN, solid 45 meter ₱957.00 ₱43,065.00

SUBT-TOTAL: ₱113,065.00

Costing for Roughing-Ins

Item Quantity Unit Unit Price(Php) Cost(Php)

15mmØ PVC 183 pcs ₱35.00 ₱6,407.33

25mmØ RSC 2 pcs ₱115.00 ₱230.00

 32mmØ RSC 4 pcs ₱230.00 ₱920.00

80mmØ RSC 4 pcs ₱367.00 ₱1,468.00

15mmØ PVC male adaptor, locknut and bushing 256 pcs ₱10.00 ₱2,560.00

25mmØ RSC male adaptor, locknut and bushing 20 pcs ₱45.00 ₱900.00

32mmØ RSC male adaptor, locknut and bushing 20 pcs ₱45.00 ₱900.00

80mmØ RSC male adaptor, locknut and bushing 20 pcs ₱45.00 ₱900.00

15mmØ PVC elbow 200 pcs ₱60.00 ₱12,000.00

SUBT-TOTAL: ₱14,285.33

Costing for Panel Boards

Item Quantity Unit Unit Price(Php) Cost(Php)

Power Panel Board (1 main, 14 Branches) 1 pcs ₱5,000.00 ₱5,000.00

Lighting Panel Board (1 main, 7 Branches) 1 pcs ₱4,000.00 ₱4,000.00

MDP 1 pcs ₱9,000.00 ₱9,000.00

Circuit Breaker - 15A 7 pcs ₱400.00 ₱2,800.00

Circuit Breaker - 20A 5 pcs ₱400.00 ₱2,000.00

Circuit Breaker - 30A 8 pcs ₱400.00 ₱3,200.00

SUBT-TOTAL: ₱26,000.00

Costing for FDAS Devices

Item Quantity Unit Unit Price(Php) Cost(Php)

Smoke Detector 16 pcs ₱250.00 ₱4,000.00

Heat Detector 5 ₱320.00 ₱1,600.00

Manual Pull Station Device 4 pcs ₱545.00 ₱2,180.00

Fire Alarm Control Panel 1 pcs ₱8,500.00 ₱8,500.00

Wall Sounder Beacon 4 pcs ₱3,290.00 ₱13,160.00

SUBT-TOTAL: ₱29,440.00
 Costing for Other Materials

Item Quantity Unit Unit Price(Php) Cost(Php)

Electrical Tape 40 pcs ₱25.00 ₱1,000.00

Tire Wire 3 kilo ₱155.00 ₱465.00

Rubber Tape 20 pcs ₱105.00 ₱2,100.00

SUBT-TOTAL: ₱3,565.00

TOTAL COST: ₱249,056.08

Labor cost percent (30%) ₱74,716.83

Contingencies (6%) ₱14,943.37

Overhead (8%) ₱19,924.49

Permits (5%) ₱12,452.80

Contractor's Tax (3%) ₱7,471.68

TOTAL COST: ₱378,565.25