REPUBLIC 

OF THE PHILIPPINES
PROVINCE OF CAPIZ
MUNICIPALITY OF SIGMA

DETAILED ESTIMATES

Project Name: PROPOSED SIGMA MEMORIAL PARK
Subject : ELECTRICAL DISTRIBUTION AND LIGHTING NETWORK

1 Excavation, Backfilling & Embankment 144.00 m3
A. Direct Cost
A‐1 Labor
Description Man Day Rate/Day Total Cost
Foreman 1 8 600 4,800.00
Laborers 7 8 300 16,800.00
56 Mandays 21,600.00

B. Indirect Cost
OCM 2,160.00
Contractor's Profit 2,160.00
VAT 1,296.00
5,616.00

TOTAL 27,216.00
UNIT COST (₱) 189.00 Per m3

2 Pipe Laying 1,635.00 m2
A. Direct Cost
A‐1 Materials
Description Quantity Unit Unit Cost Total Cost
20 mm ø PVC Electrical Pipe 330.00 Pcs 120 39,600.00
25 mm ø PVC Electrical Pipe 182.00 Pcs 140 25,480.00
40 mm ø PVC Electrical Pipe 24.00 Pcs 155 3,720.00
63 mm ø PVC Electrical Pipe 10.00 Pcs 310 3,100.00
PVC Solvent Cement 10.00 Cans 75 750.00
Electrical Fittings & Consumables 1.00 Lot 8500 8,500.00
Rubber Tape 8.00 Pcs 130 1,040.00
63 mm ø Entrance Cap 1.00 Pc 50 50.00
Assorted Cable Tie 5.00 Packs 55 275.00
Assorted PVC Clips 4.00 Packs 210 840.00
PVC Pull Box 13.00 Pcs 50 650.00
Tying Wire # 16 3.00 Kgs 65 195.00
84,200.00
A. Direct Cost
A‐1 Labor
Description Man Day Rate/Day Total Cost
Foreman 1 7 600 4,200.00
Electrician 2 7 400 5,600.00
Laborers 4 7 300 8,400.00
42 Mandays 18,200.00

B. Indirect Cost
OCM 10,240.00
Contractor's Profit 10,240.00
VAT 6,144.00

Page 1 of 4
 REPUBLIC OF THE PHILIPPINES
PROVINCE OF CAPIZ
MUNICIPALITY OF SIGMA

DETAILED ESTIMATES

Project Name: PROPOSED SIGMA MEMORIAL PARK
Subject : ELECTRICAL DISTRIBUTION AND LIGHTING NETWORK
26,624.00

TOTAL 129,024.00
UNIT COST (₱) 78.91 Per m2

3 Electrical Wire Laying & Installation 3,650.00 Ln.m

A. Direct Cost
A‐1 Materials
Description Quantity Unit Unit Cost Total Cost
2.0 mm2 THHN Wire(Ground) 1.00 Rolls 2500 2,500.00
14 mm2 THHN Wire(Ground) 2.00 Rolls 13250 26,500.00
3.5 mm2 THHN Wire 0.50 Rolls 3725 1,862.50
5.5 mm2 THHN Wire 15.00 Rolls 5450 81,750.00
8.0 mm2 THHN Wire 9.00 Rolls 8400 75,600.00
30 mm2 THHN Wire 2.00 Rolls 30250 60,500.00
100 mm2 THW Copper Wire 1.00 Rolls 49500 49,500.00
14 mm2 TW Wire(Ground) 0.50 Rolls 13250 6,625.00
Electrical Tape 49.00 Rolls 55 2,695.00
Grounding Rod with Manhole 1.00 Lot 4500 4,500.00
312,032.50

A‐2 Labor
Description Man Day Rate/Day Total Cost
Foreman 1 15 600 9,000.00
Electricians 4 15 400 24,000.00
Laborers 12 15 300 54,000.00
240 Mandays 87,000.00

B. Indirect Cost
OCM 39,903.25
Contractor's Profit 39,903.25
VAT 23,941.95
103,748.45

TOTAL 502,780.95
UNIT COST (₱) 137.75 Per Ln.m

4 Lighting & Distribution Networks 1.00 Lot

A. Direct Cost
A‐1 Materials
Description Quantity Unit Unit Cost Total Cost
3.0m Height Post Lamp with Concrete Pedestal with 10 
16.00 Sets 6000 96,000.00
Watts LED Bulb
0.4m Height Bollard Light with 0.40m Height Concrete 
7.00 Sets 2600 18,200.00
Pedestal with 10 Watts LED Bulb
Outdoor Wall Lamp Holder Set with 10 Watts LED Bulb 20.00 Sets 605 12,100.00

Page 2 of 4
 REPUBLIC OF THE PHILIPPINES
PROVINCE OF CAPIZ
MUNICIPALITY OF SIGMA

DETAILED ESTIMATES

Project Name: PROPOSED SIGMA MEMORIAL PARK
Subject : ELECTRICAL DISTRIBUTION AND LIGHTING NETWORK
Weather Proof Twin Lamp Holder with 10 Watts 2‐LED 
7.00 Sets 1620 11,340.00
Spot Light 
PVC Pull Box 16.00 Pcs 50 800.00
Electrical Panel Board (14 Space) 1.00 Pcs 7250 7,250.00
225Amp Main Circuit Breaker 1.00 Pcs 5100 5,100.00
100Amp Circuit Breaker 2.00 Pcs 1050 2,100.00
50Amp Circuit Breaker 4.00 Pcs 775 3,100.00
30 Amp Circuit Breaker 5.00 Pcs 375 1,875.00
20 Amp Circuit Breaker 1.00 Pcs 375 375.00
15 Amp Circuit Breaker 4.00 Pcs 375 1,500.00
159,740.00
A‐2 Labor
Description Man Day Rate/Day Total Cost
Foreman 1 15 600 9,000.00
Electrician 4 15 400 24,000.00
Labor 8 15 300 36,000.00
180 Mandays 69,000.00

B. Indirect Cost
OCM 22,874.00
Contractor's Profit 22,874.00
VAT 13,724.40
59,472.40

TOTAL 288,212.40
UNIT COST (₱) 288,212.40 Per Lot

5 Supply and Installation of 50KVA Transformer 1.00 Lot

A. Direct Cost
A‐1 Materials
Description Quantity Unit Unit Cost Total Cost
50 kva Single Phase, Pole Mounted Transformer, Primary: 
1.00 Lot        250,000.00 250,000.00
7620/13200 Volts, Secondary: 240/480 Volts
Fittings & Consumables 1.00 Lot          50,000.00 50,000.00
300,000.00

A‐2 Labor
Description Man Day Rate/Day Total Cost
Foreman 1 2 600 1,200.00
Electrician 2 2 400 1,600.00
Labor 4 2 300 2,400.00
12 Mandays 5,200.00

B. Indirect Cost
OCM 30,520.00
Contractor's Profit 30,520.00

Page 3 of 4
 REPUBLIC OF THE PHILIPPINES
PROVINCE OF CAPIZ
MUNICIPALITY OF SIGMA

DETAILED ESTIMATES

Project Name: PROPOSED SIGMA MEMORIAL PARK
Subject : ELECTRICAL DISTRIBUTION AND LIGHTING NETWORK
VAT 18,312.00
79,352.00

TOTAL 384,552.00
UNIT COST (₱) 384,552.00 Per Lot

TOTAL SUB‐PROJECT COST  for ELECTRICAL DISTRIBUTION AND LIGHTING NETWORK         1,331,785.35
             In Words:

Page 4 of 4