PROJECT: PROPOSED EXPANSION OF PRIMARY LINE AND INSTALLATION OF DISTRIBUTION TRANSFORMER

LOCATION: PAMATAWAN SUBIC ZAMBALES

OWNER: LUMINA HOMES

LABOR &
MATERIALS MATERIALS TOTAL (PESO)
ITEM DESCRIPTION OF WORK QTY Unit EQUIPT
U/C TOTAL U/C U/C AMOUNT

1 PRELIMINARIES
Mobilization/Demobilization 1 lot 30,000.00 30,000.00 30,000.00
Supervision, Health and Safety 1 lot 30,000.00 30,000.00 30,000.00
SUB-TOTAL 60,000.00

2 POLES AND GUYING 474,900.00

CONCRETE ELECTRICAL POLE 40' ROUND, CLASS 3 7 pcs 30,000.00 210,000.00 73,500.00 283,500.00
GUY SUPPORT 10 pcs 8,000.00 80,000.00 28,000.00 108,000.00
POLE GROUNDING 6 lot 4,000.00 24,000.00 8,400.00 32,400.00
EXCAVATION 17 lot 3,000.00 51,000.00
-
3 PRIMARY STRUCTURE - 262,359.00
C1-SINGLE CROSS-ARM STRAIGHT RUN 1 pc 8,000.00 8,000.00 2,800.00 10,800.00
C2-DOUBLE CROSS-ARM AMGLE RUN 1 pc 16,890.00 16,890.00 5,911.50 22,801.50
C7 DOUBLE CROSS-ARM SINGLE DEAD-END 7 pcs 17,500.00 122,500.00 42,875.00 165,375.00
C8 DOUBLE CROSS-ARM DOUBLE DEAD-END 1 pc 28,950.00 28,950.00 10,132.50 39,082.50
FUSE CUT-OUT ASSEMBLY 3 pcs 6,000.00 18,000.00 6,300.00 24,300.00
- - -
4 TRANSFORMER AND ACCESSORIES - - - 262,575.00
75KVA DISTRIBUTION TRANSFORMER,AMORPHOUS 1 pc 160,000.00 160,000.00 56,000.00 216,000.00
FUSE CUT-OUT ASSEMBLY 1 pc 6,000.00 6,000.00 2,100.00 8,100.00
LIGHTNING ARRESTER 1 pc 5,000.00 5,000.00 1,750.00 6,750.00
PRIMARY AND SECONDARY RISER 1 pc 20,000.00 20,000.00 7,000.00 27,000.00
CUT-OUT BRACKET 1 pc 3,500.00 3,500.00 1,225.00 4,725.00
-
3 WIRES - 259,800.00
WIRE, GUY 150 Mtrs 120.00 18,000.00 6,300.00 24,300.00
WIRE, ACSR 2/0 900 Mtrs 130.00 117,000.00 58,500.00 175,500.00
WIRE, ACSR 1/0 400 Mtrs 100.00 40,000.00 20,000.00 60,000.00
TOTAL COST 1,319,634.00
12% VAT 158,356.08

TOTAL PROJECT COST 1,477,990.08