Category as

S/N Item Description per PAC UOM Qty- Revised Unit Price Total Cost % Completed Cost Completed
approval
1 Civil and Mechanical Works CW

1.1 As-built documentation (end to end) services CW site 0 ₱ - ₱ -

1.2 Site Mobilization for Greenfield CW site 1 ₱16,500.00 ₱16,500.00 50% ₱8,250.00
Total ₱16,500.00 50% ₱8,250.00
2 Tower Foundation CW

2.1 Excavation Works - Normal soil without water table-Manual CW cu. M 0 ₱280.00 Done by previuos subcon

2.2 Lean Concrete CW cu. M 0 ₱2,400.00 Done by previuos subcon

2.3 Rebar Works CW kg 4605 ₱62.50 ₱287,812.50 100% ₱287,812.50

2.4 Concreting Works for Tower Foundation CW cu. M 42.97 ₱5,150.00 ₱221,295.50 100% ₱221,295.50
2.5 Back filling works & compaction works for tower foundation CW cu. M 93.03 ₱275.00 ₱25,583.25 100% ₱25,583.25
Total ₱534,691.25 100% ₱534,691.25
3 DG Pad(3mX1.5m) CW

3.1 Excavation Works - Normal soil without water table-Manual CW cu. M 4 ₱280.00 ₱1,120.00

3.2 Lean Concrete CW cu. M 0.3 ₱2,400.00 ₱720.00

3.3 Rebar Works CW kg 246 ₱62.50 ₱15,375.00

3.4 Concreting Works for DG Pad CW cu. M 2.31 ₱4,800.00 ₱11,088.00

3.5 Back filling works & compaction works for DG Pad CW cu. M 4 ₱275.00 ₱1,100.00

Total ₱29,403.00

4 Equipment Pad(4mX2m) CW

4.1 Excavation Works - Normal soil without water table-Manual CW cu. M 4.41 ₱280.00 ₱1,234.80 100% ₱1,234.80
4.2 Lean Concrete CW cu. M 0.33 ₱2,400.00 ₱792.00 100% ₱792.00
4.3 Rebar Works CW kg 242 ₱62.50 ₱15,125.00 80% ₱12,100.00
4.4 Concreting Works for Equipment Pad Foundation CW cu. M 2.96 ₱4,800.00 ₱14,184.00 80% ₱11,347.20
4.5 Back filling works & compaction works for Equipment Pad CW cu. M 4.41 ₱275.00 ₱1,212.75 70% ₱848.93
Total ₱32,548.55 81% ₱26,322.93
5 Other Civil Works CW

5.1 Service Entrance Pedestal Works CW lot 1 ₱13,565.00 ₱13,565.00 90% ₱12,208.50
5.2 Supply, Level & compaction of 100mm thick gravel CW m2 221 ₱850.00 ₱187,850.00 0%
Supply & Install pad lock with 3 keys (Yale) - 2 sets 20mm and 1 set 40mm pad
5.3
lock
CW set 1 ₱1,150.00 ₱1,150.00 0%
5.4 Form Works CW m2 72.07 ₱454.00 ₱32,719.78 80% ₱26,175.82
5.5 Supply level & compaction of imported soil CW cu. M 72 ₱414.40 ₱29,836.80 0%
5.6 Peri meter full CHB fence 2.7m high with top portion having barbed wire CW m 57 ₱3,596.43 ₱204,996.51 50% ₱102,498.26
5.7 Supply & install Steel Gate 3m width with all accessories CW set 1 ₱21,450.00 ₱21,450.00 0%
5.8
GF Tower Erection works (40m < Tower <= 60m 3-Legged SST
CW lot 1 ₱105,000.00 ₱105,000.00
90% ₱94,500.00
Tower) lot 1.00

Total ₱596,568.09 39% ₱235,382.58

6 Electrical Works CW

installation of Obstruction Light (Twin Lights) with Photocell 85% ₱1,062.50

6.1 CW set 1 ₱1,250.00 ₱1,250.00
(Supply by Client)
Supply & install MCB / ECB in NEMA 3R Enclosure 75 AT 2P 25 kais 230V,
6.2
60 Hz- 150A
CW set 1 ₱13,820.00 ₱13,820.00 85% ₱11,747.00
6.3 Supply & install photo cell (adaptable to perimeter light) CW set 1 ₱650.00 ₱650.00 85% ₱552.50
Supply & install Copper Lightening arrester (20mm diameter x 85% ₱3,060.00
6.4 CW set 1 ₱3,600.00 ₱3,600.00
3m) with accessories

6.5
Supply & install underground power cable-2-38mm 2THHN & 1-
CW m 12 ₱930.00 ₱11,160.00
85% ₱9,486.00
14 mm2, in 40mm diameter PVC Pipe

Supply & install underground power cables (Perimeter Lights) - 23.5mm2

6.6 CW m 46 ₱267.00 ₱12,282.00
THHN & 1-3.5mm2, in l0 mm diameter PVC Pipe, concrete encased 85% ₱10,439.70
6.7 Supply & install 50mm 2 insulated copper wire (green colour) CW m 105 ₱633.00 ₱66,465.00 85% ₱56,495.25
6.8 Supply & Install 50mm 2 bare copper wire(underground rino) CW m 68 ₱523.73 ₱35,613.64 85% ₱30,271.59

6.9
Supply & install all electrical accessories for service Entrance
CW set 1 ₱16,327.30 ₱16,327.30
85% ₱13,878.21
Pedestal set 1.00

6.1 Supply & install KWH meter and panel with security grill CW set 1 ₱16,345.00 ₱16,345.00 85% ₱13,893.25
6.11 Supply & install ACPDB panel with frame stand CW set 1 ₱31,000.00 ₱31,000.00 85% ₱26,350.00
6.12 Supply & install Perimeter Light and all accessories CW set 3 ₱6,505.00 ₱19,515.00 50% ₱9,757.50
Supply & install 500mm x 500mm x 500mm Grounding Test Pit / handhole
6.13
complete with steel plate cover with handle
CW set 2 ₱11,015.55 ₱22,031.10 85% ₱18,726.44

6.14
Supply & install Grounding Bus Bar (32 holes, 340mm x 100mm x
CW set 4 ₱6,175.00 ₱24,700.00
85% ₱20,995.00
6mm)

6.15 TVSS 100 KA, Single Phase,230V CW set 1 ₱24,337.64 ₱24,337.64 85% ₱20,686.99
6.16 Supply & install 16mm diameter x 3 copper clad ground rod CW pcs 5 ₱1,965.55 ₱9,827.75 85% ₱8,353.59

6.17
Supply & install power cables (0B Light) :-2-3.5mm 2 THHN & 1-
CW m 45 ₱523.73 ₱23,567.85
85% ₱20,032.67
3.5mm 2, in 15mm diameter IMC Pipe

6.18 Supply & install 50mm2 bare copper wire in 20mme pvc pipe CW m 12.1 ₱1,258.00 ₱15,221.80 85% ₱12,938.53
Supply and Install. Of 70 sq mm Copper flexi cable(Red and 85% ₱12,831.60
6.19 CW m 12 ₱1,258.00 ₱15,096.00
Black)

6.2 Roof shed for MCB/MTS (OPTIONAL) CW site 0 0

Total ₱362,810.08 83% ₱301,558.32

Sub Total for Standard CW CW Total ₱1,572,520.97 70% ₱ 1,106,205.07
Variation Works CW- Variation Variation
Additional Height Foundation
CW-
Pedestal 100% price not stated
Civil and Mechanical Works
Variation Additional Height Perimeter Fence 80% price not stated

Dewatering
CW-
days 1 ₱1,550.00 ₱1,550.00
Additional Height ODU Pad 100% price not stated
Variation CEF 70% price not stated

CW-
Sub Total for Variation Works Total ₱1,550.00

Variation