MATERIAL

Brand UNIT COST (ACTUAL

PRIZE + 50% AMOUNT
Contingencies)
DESCRIPTION UNIT QTY
38mm2 THHN Wire m/s 1.00 209 167.2 167.20 209
38mm2 THHN Wire m/s 1.00 209 167.2 167.20 209
38mm2 THHN Wire m/s 1.00 209 167.2 167.20 209
14.0mm2 THHN Wire m/s 1.00 62.875 50.3 50.30 62.875
5.5mm2 THHN Wire m/s 1.00 25.25 20.2 20.20 25.25
3.5mm2 THHN Wire m/s 1.00 16.5 13.2 13.20 16.5
1.00
90mm dia. IMC Pipe lght/s 1.00 946.25 757 757.00 946.25
20mm dia. PVC Pipe lght/s 1.00 40.7541666667 32.6033333333 32.60 40.7541666667
20mm dia. PVC Adaptor w/ nuts pc/s 1.00 11.125 8.9 8.90 11.125
20mm dia. Flexible Metallic Conduit roll 1.00 1000 1000 1,000.00 1000
1.00
2x40w Fluorescent Fixture, Mirrorized 2130.7 1490 1,490.00 2130.7
set/s 1.00
Reflector
Emergency Light set/s 1.00 1649.925 1099.95 1,099.95 1649.925
Ceiling Fan set/s 1.00 0
1.00
Duplex Outlet with ground set/s 1.00 231 154 154.00 231
Two Gang Switch set/s 1.00 193.5 129 129.00 193.5
1.00
1. DP w/ Current Transformer assy 1.00 72648 72648 72,648.00 72648
2.ACUP w/ Current Transformer assy 1.00 38881.2 38881.2 38,881.20 38881.2
3. PP Panel assy 1.00 37316.4 37316.4 37,316.40 37316.4
4. ECB - 275AT/225AF, 3P, 230V, 20565 20565 20,565.00 20565
assy 1.00
3W+G, 35kaic in NEMA-3R
5. ECB - 40AT/100AF, 3P, 230V, 3W+G, 1568 1568 1,568.00 1568
assy 1.00
18kaic in NEMA-3R
Pullbox assy 1.00 1568 1568 1,568.00 1568
 Junction Box gauge 16 with cover pc/s 1.00 28 28 28.00 28
Utility Box gauge 16 pc/s 1.00 30 30 30.00 30
Hanger & Support, Consumables lot 1.00
Testing and Commissioning lot 1.00
1.00
1.00
1.00
80mm2 THHN Wire (red) m/s 1.00 358 450 450.00 358
80mm2 THHN Wire (yellow) m/s 1.00 358 450 450.00 358
80mm2 THHN Wire (Blue) m/s 1.00 358 450 450.00 358
14mm2 THHN Wire (White) m/s 1.00 62.875 167.2 167.20 62.875
90 mm dia. PVC Pipe length 1.00 299.8366666667 299.8366666667 299.84 299.8366666667
90 mm dia. PVC Elbow pcs 1.00 562.05 562.05 562.05 562.05
Pullbox pcs 1.00 562.05 562.05 562.05 562.05
Electrical handhole cover pc/s 1.00
Consumables and other items for
lot 1.00
concrete encasement
a. Cement bg/s 1.00
b. Sand cum/s 1.00 562.05 562.05 562.05 562.05
c. Gravel cum/s 1.00 562.05 562.05 562.05 562.05
d. 7"Ø Concrete Cutting disc pc/s 1.00 562.05 562.05 562.05 562.05
e. Rebar kl/s 1.00 562.05 562.05 562.05 562.05
f. G.I Wire kl/s 1.00 562.05 562.05 562.05 562.05
f. Endbell 90mm. Dia pc/s 1.00 562.05 562.05 562.05 562.05
i. Hacksaw blade pc/s 1.00 562.05 562.05 562.05 562.05
k. Grounding rod 20mm dia x 3m pc/s 1.00 562.05 562.05 562.05 562.05
l. Exothermic powder unit/s 1.00 562.05 562.05 562.05 562.05
 LABOR (30% OF MATERIALS) EQUIPMENT (20% OF LABOR) TOTAL no contingencies MARK-UP (30%)

50.16 62.7 10.03 12.54 284.24 295.61 369.512

50.16 62.7 10.03 12.54 284.24 295.61 369.512
50.16 62.7 10.03 12.54 284.24 295.61 369.512
15.09 18.8625 3.02 3.7725 85.51 88.93 111.163
6.06 7.575 1.21 1.515 34.34 35.71 44.642
3.96 4.95 0.79 0.99 22.44 23.34 29.172

227.10 283.875 45.42 56.775 1286.9 1,338.38 1672.97

9.78 12.22625 1.96 2.44525 55.4256666667 57.64 72.0533666667
2.67 3.3375 0.53 0.6675 15.13 15.74 19.669
300.00 300 60.00 60 1360 1,768.00 1768

447.00 639.21 89.40 127.842 2897.752 2,634.32 3767.0776

329.99 494.9775 66.00 98.9955 2243.898 1,944.71 2917.0674
0 0 26,206.32 26206.32

46.20 69.3 9.24 13.86 314.16 272.27 408.408

38.70 58.05 7.74 11.61 263.16 228.07 342.108

21,794.40 21794.4 4,358.88 4358.88 98801.28 128,441.66 128441.664

11,664.36 11664.36 2,332.87 2332.872 52878.432 68,741.96 68741.9616
11,194.92 11194.92 2,238.98 2238.984 50750.304 65,975.40 65975.3952
6,169.50 6169.5 1,233.90 1233.9 27968.4 36,358.92 36358.92

470.40 470.4 94.08 94.08 2132.48 2,772.22 2772.224

470.40 470.4 94.08 94.08 2132.48 2,772.22 2772.224
 8.40 8.4 1.68 1.68 38.08 49.50 49.504
9.00 9 1.80 1.8 40.8 53.04 53.04
34,852.71 34363.2119166667
7,198.00 7198.00

135.00 107.4 27.00 21.48 486.88 795.60 632.944

135.00 107.4 27.00 21.48 486.88 795.60 632.944
135.00 107.4 27.00 21.48 486.88 795.60 632.944
50.16 18.8625 10.03 3.7725 85.51 295.61 111.163
89.95 89.951 17.99 17.9902 407.7778666667 530.11 530.1112266667
168.62 168.615 33.72 33.723 764.388 993.70 993.7044
168.62 168.615 33.72 33.723 764.388 993.70 5200.00
120,000.00 120000

57,134.00 57134
168.62 168.615 33.72 33.723 764.388 993.70 1031.9238
168.62 168.615 33.72 33.723 764.388 993.70 1031.9238
168.62 168.615 33.72 33.723 764.388 993.70 1031.9238
168.62 168.615 33.72 33.723 764.388 993.70 1031.9238
168.62 168.615 33.72 33.723 764.388 993.70 1031.9238
168.62 168.615 33.72 33.723 764.388 993.70 1031.9238
168.62 168.615 33.72 33.723 764.388 993.70 1031.9238
168.62 168.615 33.72 33.723 764.388 993.70 1031.9238
168.62 168.615 33.72 33.723 764.388 993.70 1031.9238

56147.62225 11229.52445 573,993.17 580348.45591

TOTAL PRICE
REMARKS

7350.00
7350.00
7350.00
1605.00
6552.00
22245.00

11859.40
15620.82
2301.84
3706.50

31613.97
24126.45
26206.32

6953.00
1354.38

148830.26
82274.53
69795.33
43517.46

14559.07
15599.00
 3327.79
8007.49
129396.94
7198.00

862316.00
862316.00
862316.00
334880.00
391600.00
4620.00
5200.00
346656.00

68544.63
19817.33
42284.03
1271.70
160178.03
1825.00
9749.70
688.84
20347.20
16108.20

4709419.19