A.

MATERIAL TAKE-OFF
Item No. Description Unit Quantity Unit Cost Amount
1 Molded Case Circuit Breaker, 2-pole, 20AT/100AF sets 8 500.00 4,000.00
2 Molded Case Circuit Breaker, 2-pole, 100AT/100AF sets 1 800.00 800.00
3 Electrical Wire, 3.5mm², THHN rolls 22 5,500.00 121,000.00
4 High-Pressure Sodium Lamp, 250W pcs. 26 1,000.00 26,000.00
5 Electrical Wire, 30mm², THHN rolls 2 7,000.00 14,000.00
6 Cobra-Head Luminaire, 250-400W HPS, Aluminum Die- sets 26 4,000.00 104,000.00
Cast Body w/ Wire- Holder, Screw-type, 2" GIP
Support, 10-12mm∅ bolt hole for mounting

7 Pre-Stressed Concrete Pole 30ft Cl. 5 pcs. 26 15,000.00 390,000.00

8 Machine Bolt, 24"L x 5/8"∅ pcs. 52 130.00 6,760.00
9 Junction Box, Brass pcs. 26 500.00 13,000.00
10 Ground Wire, 2.0mm², THHN rolls 3 5,000.00 15,000.00
11 Ball Insulator pcs. 52 50.00 2,600.00
12 Electrical Tape pcs. 20 35.00 700.00
13 Electrical Panel, NEMA-3R, 400H x 250W x 250D pcs. 1 5,000.00 5,000.00
14 Excavation cu. m. 10 350.00 3,500.00
15 Project Signboard pc. 1 6,000.00 6,000.00
16 Construction Safety and Health lot 1 3,000.00 3,000.00
17 Consumables (welding rods, oxygen/acetylene cutting lot 1 10,000.00 10,000.00
fit, grinding disc, etc.)
Sub-total PHP 725,360.00

C. EQUIPMENT COST
Item No. Description No. of Equipment No. of Days Daily Rate Amount
1 Steel Scaffolding, GI Pipe, 50mm∅ 30 20 65.00 39,000.00
Sub-total PHP 39,000.00

D. LABOR COST
Item No. Description No. of Equipment No. of Days Daily Rate Amount
1 Construction Foreman 1 20 721.86 14,437.20
2 Skilled Laborers 5 20 520.99 52,099.00
3 Laborers 10 20 403.13 80,626.00
Sub-total PHP 147,162.20
 OVERALL COST
Item No. Description Amount
1 Materials A PHP 725,360.00
3 Equipment Cost B PHP 39,000.00
4 Labor Cost C PHP 147,162.20
TOTAL DIRECT COST D=A+B+C PHP 911,522.20
6 Contingencies, Miscellaneous E = 15% of D PHP 136,728.33
7 Contractor's Profit F = 10% of D PHP 91,152.22
8 Value Added Tax (VAT) G = 12% of D PHP 109,382.66
TOTAL INDIRECT COST H=E+F+G PHP 337,263.21
OVER-ALL PROJECT COST D+H PHP 1,248,785.41