PROJECT : SUN VALLEY

SUBJECT : Estimates for Electrical Works

ITEM ITEM UNIT QTY MATERIALS EQUIPMENT

NO. DESCRIPTION U/C T/C U/C T/C

G. Control House and Perimeter Lightings

- Electrical Tape pcs 20.00 50.00 1,000.00 -
- Butane pcs 10.00 80.00 800.00 -
- Torch Head pcs 3.00 500.00 1,500.00 -
- G.I Wire (#16) roll 2.00 1,200.00 2,400.00 -
- Cutting Disc box 2.00 1,000.00 2,000.00 -
- Diamond Disc box 10.00 400.00 4,000.00 -
- News Paper kg 25.00 50.00 1,250.00 -
Fixtures
- 2 x 40W FL LIGHT w/ case pcs 8.00 3,600.00 28,800.00 -
- 1 x 36W FL LIGHT pc 4.00 1,800.00 7,200.00 -
- FF - 1 (1-25W) - Down Light LED Lamp pc 4.00 1,100.00 4,400.00 -
- PVC Pipe 1/2" dia. pcs 70.00 150.00 10,500.00 -
- Emergency Lights pcs 6.00 1,500.00 9,000.00 -
- Exit Lights pcs 2.00 2,500.00 5,000.00 -
- Exhaust Fan pcs 2.00 3,500.00 7,000.00 -
- Perimeter Lights pcs 12.00 15,500.00 186,000.00 -
Boxes
- Utlity Box G#16 pcs 20.00 110.00 2,200.00 -
- Junction Box G#16 pcs 10.00 120.00 1,200.00 -
Wiring Devices
- 2 Gang 1 Way Switch pcs 8.00 300.00 2,400.00 -
- 1 Gang 1 Way Switch pcs 5.00 150.00 750.00 -
Outlet Devices
- Weather Proof Outlet set 1.00 350.00 350.00 -
- 2 Gang Outlet set 7.00 200.00 1,400.00 -
Airconditioning Unit set 4.00 200.00 800.00 -
- 3HP Split Type ACU w/ Labor and Delivery set 4.00 94,500.00 378,000.00 -
- NEMA 3R Breaker w/ Box set 4.00 3,900.00 15,600.00 -
Wires
- 3.5mm2 THHN box 3.00 3,500.00 10,500.00 -
- 5.5mm2 THHN box 5.00 6,000.00 30,000.00 -
- 8.0mm2 THHN box 1.00 8,000.00 8,000.00 -

GRAND TOTAL 4,262,190.00 669,500.00

Prepared by:
Engr. Aljan V. Sunga
Project Engineer – Pure and Pam Inc.
Noted by:
Engr. Bernardo M. Albano
Operations Manager – Pure and Pam Inc.
 LABOR TOTAL
U/C T/C AMOUNT
-

- 1,000.00
- 800.00
- 1,500.00
- 2,400.00
- 2,000.00
- 4,000.00
- 1,250.00

- 28,800.00
- 7,200.00
- 4,400.00
- 10,500.00
- 9,000.00
- 5,000.00
- 7,000.00
- 186,000.00

- 2,200.00
- 1,200.00

- 2,400.00
- 750.00

- 350.00
- 1,400.00
- 800.00
- 378,000.00
- 15,600.00

- 10,500.00
- 30,000.00
- 8,000.00

1,053,600.00 5,985,290.00
Main Incoming to XF
25

Riser Pole 1
85

Riser Pole 2
125

250 mm^2 XLPE 34.5kV 133% Insulation

Total: 2460
Safety: 3198
6 Feeders
13.8KV Switchgear
Item Description Qty Unit
1 250 MM2 (500 MCM) XLPE Crimping Lugs Long Barrel 2 Holes 18 Pcs
2 3M Cable Cleaning Preparation kit 6 Pcs
3 3M Tapes
#33+ Super Vinyl Electrical Tapes 9 Pcs
#23 Rubber Tape 9 Pcs
#70 Self-Fusing Silicone Electrical Tape 9 Pcs
4 Termination Kit for 250 MM2 XLPE Heat Shrink Type - Indoor 6 Sets
5 Termination Kit for 250 MM2 XLPE Heat Shrink Type - Outdoor
6 Dorium Bolts & Nuts

6 per phase
13.8KV Switchgear
Item Description Qty Unit
1 250 MM2 (500 MCM) XLPE Crimping Lugs Long Barrel 2 Holes 18 Pcs
2 3M Cable Cleaning Preparation kit 6 Pcs
3 3M Tapes
#33+ Super Vinyl Electrical Tapes 9 Pcs
#23 Rubber Tape 9 Pcs
#70 Self-Fusing Silicone Electrical Tape 9 Pcs
4 Termination Kit for 250 MM2 XLPE Heat Shrink Type - Indoor 6 Sets
5 Termination Kit for 250 MM2 XLPE Heat Shrink Type - Outdoor
6 Dorium Bolts & Nuts
 LBS Sub Total Unit Total Unit
Qty Unit
18 Pcs. 36 Pcs. 72 Pcs.
6 Pcs. 12 Pcs. 24 Pcs.

9 Pcs. 18 Pcs. 36 Pcs.

9 Pcs. 18 Pcs. 36 Pcs.
9 Pcs. 18 Pcs. 36 Pcs.
6 sets 12 sets
6 Sets 6 sets 12 sets
36 Pcs. 36 Pcs. 72 Pcs.

LBS Sub Total Unit

Qty Unit
18 Pcs. 36 Pcs.
6 Pcs. 12 Pcs.

9 Pcs. 18 Pcs.
9 Pcs. 18 Pcs.
9 Pcs. 18 Pcs.
6 sets
6 Sets 6 sets
36 Pcs. 36 Pcs.
 Distance to Panel PCB
PCB 2 80 2 - 4C 4C
DS 2 144 2 - 2C Total: 937
PT 2 75 2 - 12C Safety Factor: 1030.7
1 - 6C
PCB 1 54 2C
DS 1 61 DS Total: 1652
PT 1 BUS 72 2 - 2C Safety Factor: 1817.2
1 - 12C
2 PCB 3 114 1 - 6C 6C
2 DS 3 300 Total: 753
2 PT 2 148 PT Safety Factor: 828.3
1 - 4C
TX 73 12C
TX Total: 2373
RISER POLE1 510 4 - 12C Safety Factor: 2610.3
RISER POLE2 570 2 - 4C
2 - 2C 20C
LBS Control 120 Total: 120
LBS (6) Safety Factor: 200
1 - 12C
1 - 20C
 PVC PIPES PVC Elbows
Description 1" 3" 4" 5" Description 1" 3"
Bay 1 Bay 1
PT 6 PT 3
DS 2 DS 1
PCB 1 PCB 2
BUS PT 9 BUS PT 3
DS 2 DS 1
DS 2 DS 1
PCB 1 PCB 2
XF 3 XF
Bay 2 Bay 2
PT 6 PT 3
DS 2 DS 1
PCB 1 PCB 2
DS 2 DS 1
Bay 3 Bay 3
PT 12 PT 3
DS 4 DS 1
PCB 2 PCB 2
DS 4 DS 1
Control House 9 2 Control House 14
Total: 33 32 3 2 Total: 12 29
Flexible Conduit Connector Flexible Conduit
Description 3/4" 2.5" 3" 4" Description 3/4" 2.5"
Bay 1 Bay 1
PT 6 PT 3
DS 3 DS 1
PCB 8 PCB 2
BUS PT 15 BUS PT 3
DS 3 DS 1
DS 3 DS 1
PCB 8 PCB 2
XF 6 XF 3
Bay 2 Bay 2
PT 6 PT 3
DS 3 DS 1
PCB 8 PCB 2
DS 3 DS 1
Bay 3 Bay 3
PT 6 PT 3
DS 3 DS 1
PCB 8 PCB 2
DS 3 DS 1
Total: 33 59 0 0 Total: 12 18
Safety Factor 39.6 70.8 0 0 Safety Factor 14.4 21.6
Elbows PVC Endbells
4" 5" Description 1" 3" 4" 5"
Bay 1
PT 6
DS 2
PCB 4
BUS PT 6
DS 2
DS 2
PCB 4
3 XF 6
Bay 2
PT 6
DS 2
PCB 4
DS 2
Bay 3
PT 6
DS 2
PCB 4
DS 2
2 Control House 16 4
3 2 Total: 24 46 6 4
exible Conduit RSC Pipes
3" 4" Control House 1" 3" 4" 5"
Total: 0 4 4 0

0 0
0 0
Overhead Grounding Wires
Ball Clevis 1/2 Shackle
38
2U Bolt Strain Clamp 3U Bolt Strain Clamp
38
2 Bolt Clamp
12
3/8 Guy Wire
46.88
42.2
93.33
50
20
Total
328.133
 Grounding Rods GROUNDING BARE GROUN
31 Vertical Horizontal BAY 1
Description qty Description qty Description qty
DSU Connector v1 8.2 h1 46 LA 36
31 v2 6.8 h2 18 PT 9
v3 3.3 h3 23 DS 7.5
Exothermic X Type v4 3.3 h4 40 PCB 4
22 v5 2.1 etc 242 DS 7.5
v6 27 Subtotal: 369 PI 6
Exothermic T Type v7 27 DS 7.5
92 v8 28 Perimeter PCB 6
v9 28 v 72 PI 8.6
Braided Wire v10 29 h 128 LA 6
5 v11 13.5 Subtotal: 200 XF 35.2
Grounding Clamp v12 21 BUS PT 63.75
80 Subtotal: 197.2 Equipments Subtotal: 197.05
Lightning Rod w/ Saddle Subtotal: 57
13
Pole Clamp Total: 823.2
1 Safety Factor 1070.16
 GROUNDING (INSULATED) Terminal Lugs
BAY 2 BAY 3 etc Bay 1 Lugs 1-H
Description qty Description qty Cable Trays LA 6
LA 36 LA 36 Vertical 61.52 PT 9
PT 9 PT 9 Horizontal 131.83 DS 5
DS 7.5 DS 7.5 Subtotal: 193.35 PCB 6
PCB 4 PCB 4 DS 5
DS 7.6 DS 7.6 PI 2
PI 6 PI 6 DS 5
Subtotal: 70.1 Subtotal: 70.1 PCB 6
PI 6
Lightning Rods Control House LA 5
RT 69.2 Subtotal: 52.74 XF 5
HF 44.8 BUS PT 6
Pole 14.7 Total: 712.04 Subtotal: 66
Subtotal: 128.7 Safety Factor 925.652
Bay 2 Lugs 1-H
LA 6
PT 9
DS 5
PCB 6
DS 5
PI 2
Subtotal: 33

208
1.3866666667
209.55
69.85
 Terminal Lugs STAINLESS BOLTS (5/8 X 1 1/2"Ø)
Lugs 2-H Bay 3 Lugs 1-H Lugs 2-H 522
3 LA 6 3 Anchor Block
3 PT 9 3 1
3 DS 5 3 Anchor Rod
4 PCB 6 4 1
3 DS 5 3
4 PI 2 4
3 Subtotal: 33 20
4
3 ETC Lugs 1-H Lugs 2-H
5 Control House 30 72
5 H Frames 16 8
2 R - Towers 8 4
42 Pole 2 1
Subtotal: 56 85
Lugs 2-H
3
3
3
4
3
4 Total: 188 167
20 Safety: 206.8 183.7