COST ESTIMATES(Accessoria)

A LIGHTING AND UNIT QTY. UNIT AMOUNT

SWITCHES PRICE
1 T9 circular fluorescent tube pc 5 200 6000
2 PHILIPS LED bulb pc 2 200 2400
3 FSL LED Ultra-Thin pc 16 140 13440
Recessed
Light Downlight Round18W
4 GE One gang switch w/ pc 5 70 2100
plate and cover
5 GE Three gang switch w/ pc 1 287 1722
plate and cover
6 GE Two gang switch w/ pc 9 100 5400
plate and cover
7 GE Three way switch w/ pc 1 150 900
plate and cover
B RECEPTACLE OUTLET 0
1 Special purpose outlet pc 11 250 16500
2 Duplex convenience outlet pc 8 250 12000
C WIRES 0
1 2.0mm2 THHN Cu(150m) box 10 2400 144000
2 3.5mm2 THHN Cu(150m) m 50 24 7200
3 8.0mm2 THHN Cu(150m) m 50 75 22500
4 14mm2 THHN Cu(150m) m 100 125.79 75474
5 50mm2 THHN Cu(150m) m 100 287.75 172650
6 125mm2 THHN Cu(150m) m 50 577.75 173325
7 250mm2 THHN Cu(150m) m 50 1342.5 402750
D CONDUITS 0
1 16MMØ PVC 3m m 160 75 72000
2 16MMØ PVC adaptor pc 80 35 16800
3 16MMØ PVC elbow pc 64 35 13440
4 21MMØ PVC 3m m 100 80 48000
5 21MMØ PVC adaptor pc 72 38 16416
6 21MMØ PVC elbow pc 34 38 7752
11 53MMØ RMC 3m m 2 250 3000
12 53MMØ RMC adaptor pc 2 50 600
13 53MMØ elbow 3m pc 2 50 600
14 63MMØ RMC 3m m 2 250 3000
15 63MMØ RMC adaptor pc 2 50 600
16 63MMØ elbow 3m pc 2 50 600
E BREAKERS 0
1 15AT/AF pc 3 256 4608
2 20AT/AF pc 8 256 12288
3 30AT/AF pc 2 256 3072
4 50AT/AF pc 1 256 1536
5 75AT/AF pc 2 750 9000
5 250AT/AF pc 1 2500 15000
6 1200AT/AF PC 1 3500 21000
F PANEL BOARD 0
1 15 branches set 1 6500 39000
G FITTINGS AND OTHERS 0
1 Electrical tape pc 14 50 4200
2 Junction Box pc 80 30 14400
3 Utility Box pc 40 30 7200
4 Pull box pc 8 50 2400
5 Screws box 7 100 4200

Material Cost 1379073

Labor Cost (40%) 551629.2
Total 1930702.2
Mobilization 8000
PPE 4000
Permits 3000
Equipment 12000
Contingency (10%) 193070.22
Demobilization 8000

Total (VAT Exclusives) 2158772.42

Total (12% VAT Inclusive) 2417825.11
Conformed: Prepared by:
Mr. Valdez Engr. Edrielle Valdez
Client PEE
PRC No.:1999
PTR No.: 022699
Date Issued 1/1/2020
Place Issued: Balanga, Bataan
TIN No.: 167286996