Project: VBP PLANT - ELECTRICAL & AUXILIARY WORKS

Location: Dominga St. Pasay City

Owner: Derm Pharma Inc.

ELECTRICAL & AUXILIARY WORKS

Item MATERIAL COST LABOR COST
DESCRIPTION Qty Unit AMOUNT
No. Unit Cost Total Rate Unit Cost Total Rate
I GROUND LEVEL
1.0 BILL OF MATERIALS
1.0 Supervision / Coordination 1 lot 120,000.00 120,000.00 120,000.00

Sub-total 1.0 120,000.00 120,000.00

2.0 POWER SERVICE ENTRANCE

2.1 Roughing - ins
1. 80mm dia. IMC Panasonic/Matsushita Brand 25 lgts 5,514.00 137,850.00 1,113.60 27,840.00 165,690.00
2. 80mm dia. IMC Locknut 20 pc 97.20 1,944.00 21.60 432.00 2,376.00
3. 80 mm dia. IMC Bushing 20 pc 310.80 6,216.00 54.00 1,080.00 7,296.00
4. 80 mm dia. Coupling 5 pc 960.00 4,800.00 142.80 714.00 5,514.00
5. 80 mm dia. Serviice Entrance Cap 5 pc 408.00 2,040.00 94.80 474.00 2,514.00
6. 80 mm dia. IMC Elbow 10 pc 5,340.00 53,400.00 1,097.04 10,970.40 64,370.40
Sub-total 2.1 206,250.00 41,510.40 247,760.40
2.2 Wires/Cables
1. 250mm2 TTHN Cu.Wire (Philflex Band) 267 l.m 1,475.00 393,825.00 295.00 78,765.00 472,590.00
2. 60mm2 TTHN Cu. Wire 65 l.m 322.96 20,992.40 68.50 4,452.50 25,444.90
Sub-total 2.2 414,817.40 83,217.50 498,034.90

Sub-total 2.0 621,067.40 124,727.90 745,795.30

3.0 POWER & LIGHTINGS SYSTEM
3.1 Roughing-ins
1. 80mm dia. IMC Panasonic/Matsushita Brand 8 lgt 5,514.00 44,112.00 1,113.60 8,908.80 53,020.80
2. 50mm dia. EMT PIPE 4 lgt 1,104.00 4,416.00 237.60 950.40 5,366.40
3. 40mm dia. EMT PIPE 1 lgt 885.60 885.60 224.40 224.40 1,110.00
4. 32mm dia. EMT PIPE 5 lgt 732.00 3,660.00 195.60 978.00 4,638.00
5. 25mm dia. EMT PIPE 25 lgt 492.00 12,300.00 145.20 3,630.00 15,930.00
6. 20mm dia. EMT PIPE 35 lgt 349.20 12,222.00 107.88 3,775.80 15,997.80
7. 15mm dia. EMT PIPE 120 lgt 264.00 31,680.00 93.60 11,232.00 42,912.00
8. 80mm dia. IMC Locknut 9 pc 97.20 874.80 21.60 194.40 1,069.20
9. 50mm dia. EMT Locknut 7 pc 30.00 210.00 3.60 25.20 235.20
10. 40mm dia. EMT Locknut 2 pc 24.00 48.00 3.60 7.20 55.20
11. 32mm dia. EMT Locknut 2 pc 21.60 43.20 3.60 7.20 50.40
12. 25mm dia. EMT Locknut 8 pc 18.00 144.00 3.60 28.80 172.80
13. 20mm dia. EMT Locknut 16 pc 15.00 240.00 3.60 57.60 297.60
14. 15mm dia. EMT Locknut 300 pc 10.80 3,240.00 3.60 1,080.00 4,320.00
15. 80mm dia. IMC Bushing 5 pc 310.80 1,554.00 54.00 270.00 1,824.00
16. 50mm dia. EMT Bushing 2 pc 33.60 67.20 3.60 7.20 74.40
17. 40mm dia. EMT Bushing 1 pc 30.00 30.00 3.60 3.60 33.60
18. 32mm dia. EMT Bushing 1 pc 24.00 24.00 3.60 3.60 27.60
19. 25mm dia. EMT Bushing 4 pc 21.60 86.40 3.60 14.40 100.80
20. 20mm dia. EMT Bushing 8 pc 15.00 120.00 3.60 28.80 148.80
21. 15mm dia. EMT Bushing 250 pc 10.80 2,700.00 3.60 900.00 3,600.00
22. 80mm dia. IMC Coupling 3 pc 960.00 2,880.00 142.80 428.40 3,308.40
23. 50mm dia. EMTCoupling 2 pc 578.40 1,156.80 142.80 285.60 1,442.40
24. 40mm dia. EMT Coupling 2 pc 384.00 768.00 106.80 213.60 981.60
25. 32mm dia. EMT Coupling 2 pc 336.00 672.00 106.80 213.60 885.60
26. 25mm dia. EMT Coupling 60 pc 118.20 7,092.00 46.80 2,808.00 9,900.00
27. 20mm dia. EMT Coupling 12 pc 32.40 388.80 6.00 72.00 460.80
28. 15mm dia. EMT Coupling 60 pc 28.33 1,699.92 6.00 360.00 2,059.92
29. 80mm dia. IMC Elbow 4 pc 5,340.00 21,360.00 1,097.04 4,388.16 25,748.16
30. 50mm dia. EMT Elbow 2 pc 1,068.00 2,136.00 273.60 547.20 2,683.20
31. Junction Box, deep type with cover 900 pc 70.80 63,720.00 30.00 27,000.00 90,720.00
32. Utility Box, deep type with cover 55 pc 54.00 2,970.00 24.00 1,320.00 4,290.00
33. Pullbox, 6"x6" with cover 1 pc 264.00 264.00 62.40 62.40 326.40
34. 15mm dia. Flexible Conduit 150 l.m 30.00 4,500.00 6.00 900.00 5,400.00
35. 15mm dia. Straight Connector 90 pc 29.40 2,646.00 12.00 1,080.00 3,726.00
36. Hangers and Support 1 lot 50,400.00 50,400.00 18000 18,000.00 68,400.00
37. 15mm dia. IMC PIPE 40 l.m 138.00 5,520.00 27.60 1,104.00 6,624.00
38. 25mm dia. EMT Elbow 12 pc 456.00 5,472.00 144.00 1,728.00 7,200.00
39. 25mm dia. EMT Connector 25 pc 51.00 1,275.00 6.00 150.00 1,425.00
Sub-total 3.1 293,577.72 92,988.36 386,566.08
3.2 Wires/Cables
1. 200mm2 TTHN Cu.Wire (Philflex Band) 65 l.m 1,491.96 96,977.40 316.08 20,545.20 117,522.60
2. 80mm2 TTHN Cu. Wire 36 l.m 558.00 20,088.00 139.20 5,011.20 25,099.20
3. 50mm2 TTHN Cu. Wire 9 l.m 352.32 3,170.88 74.16 667.44 3,838.32
4. 22mm2 TTHN Cu. Wire 680 l.m 152.63 103,787.04 33.61 22,856.16 126,643.20
5. 14mm2 TTHN Cu. Wire 254 l.m 151.90 38,581.58 37.98 9,646.92 48,228.50
6. 8.0mm2 TTHN Cu. Wire 135 l.m 57.84 7,808.40 11.28 1,522.80 9,331.20
7. 5.5mm2 TTHN Cu. Wire 528 l.m 37.24 19,660.61 7.66 4,042.37 23,702.98
8. 3.5mm2 TTHN Cu. Wire 1900 l.m 28.92 54,948.00 6.22 11,810.40 66,758.40
9. 2.0mm2 TTHN Cu. Wire 1000 l.m 22.68 22,680.00 4.82 4,824.00 27,504.00
Sub-total 3.2 367,701.91 80,926.49 448,628.40

3.3 Wiring Devices ( Panasonic Wide Series Brand )

1. 1 Way 1 Gang Switch 15 set 174.00 2,610.00 54.00 810.00 3,420.00
2. 1 Way 2 Gang Switch 2 set 276.00 552.00 90.00 180.00 732.00
3. 3 Way I Gang Switch 2 set 342.00 684.00 90.00 180.00 864.00
4. Single Convenience Outlet Grounding Type 7 set 210.00 1,470.00 66.00 462.00 1,932.00
5. Duplex Convenience Outlet Grounding Type 21 set 414.00 8,694.00 103.20 2,167.20 10,861.20
Sub-total 3.3 14,010.00 3,799.20 17,809.20

3.4 Lighting Fixtures

1. 2x40Wts FL Dust Proof w/ Reflector 35 set - 240.00 8,400.00 8,400.00
2. Drop Light Dust Proof 55 set - 240.00 13,200.00 13,200.00
3. Pin Light 12 set - 102.00 1,224.00 1,224.00
4. Ceiling Fan 4 set - 180.00 720.00 720.00
 5. Emergency Light 6 set - 132.00 792.00 792.00
6. Exit Light 2 set - 132.00 264.00 264.00
Sub-total 3.4 24,600.00 24,600.00

Sub-total 3.0 675,289.63 202,314.05 877,603.68

SUB-TOTAL I 1,296,357.03 447,041.95 1,743,398.98

II SECOND FLOOR AND MEZZANINE FLOOR

1.0 POWER & LIGHTINGS SYSTEM
1.1 Roughing-ins
1. 65mm dia. IMC Panasonic/Matsushita Brand 12 lgt 3,444.00 41,328.00 813.60 9,763.20 51,091.20
2. 50mm dia. EMT PIPE 14 lgt 1,104.00 15,456.00 237.60 3,326.40 18,782.40
3. 40mm dia. EMT PIPE 3 lgt 885.60 2,656.80 224.40 673.20 3,330.00
4. 32mm dia. EMT PIPE 2 lgt 732.00 1,464.00 195.60 391.20 1,855.20
5. 25mm dia. EMT PIPE 20 lgt 492.00 9,840.00 145.20 2,904.00 12,744.00
6. 20mm dia. EMT PIPE 15 lgt 349.20 5,238.00 107.88 1,618.20 6,856.20
7. 15mm dia. EMT PIPE 160 lgt 264.00 42,240.00 93.60 14,976.00 57,216.00
8. 65mm dia. IMC Locknut 4 pc 132.00 528.00 6.00 24.00 552.00
9. 50mm dia. EMT Locknut 6 pc 30.00 180.00 3.60 21.60 201.60
10. 40mm dia. EMT Locknut 2 pc 24.00 48.00 3.60 7.20 55.20
11. 32mm dia. EMT Locknut 4 pc 21.60 86.40 3.60 14.40 100.80
12. 25mm dia. EMT Locknut 6 pc 18.00 108.00 3.60 21.60 129.60
13. 20mm dia. EMT Locknut 4 pc 15.00 60.00 3.60 14.40 74.40
14. 15mm dia. EMT Locknut 170 pc 10.80 1,836.00 3.60 612.00 2,448.00
15. 65mm dia. IMC Bushing 2 pc 132.00 264.00 3.60 7.20 271.20
16. 50mm dia. EMT Bushing 3 pc 33.60 100.80 6.00 18.00 118.80
17. 40mm dia. EMT Bushing 2 pc 30.00 60.00 3.60 7.20 67.20
18. 32mm dia. EMT Bushing 2 pc 24.00 48.00 3.60 7.20 55.20
19. 25mm dia. EMT Bushing 3 pc 21.60 64.80 3.60 10.80 75.60
20. 20mm dia. EMT Bushing 2 pc 15.00 30.00 3.60 7.20 37.20
21. 15mm dia. EMT Bushing 485 pc 10.80 5,238.00 3.60 1,746.00 6,984.00
22. 65mm dia. IMC Coupling 4 pc 626.40 2,505.60 216.00 864.00 3,369.60
23. 50mm dia. EMTCoupling 4 pc 578.40 2,313.60 142.80 571.20 2,884.80
24. 40mm dia. EMT Coupling 1 pc 384.00 384.00 106.80 106.80 490.80
25. 32mm dia. EMT Coupling 1 pc 336.00 336.00 106.80 106.80 442.80
26. 25mm dia. EMT Coupling 390 pc 118.20 46,098.00 46.80 18,252.00 64,350.00
27. 20mm dia. EMT Coupling 35 pc 32.40 1,134.00 6.00 210.00 1,344.00
28. 15mm dia. EMT Coupling 170 pc 28.33 4,816.44 6.00 1,020.00 5,836.44
29. 65mm dia. IMC Elbow 2 pc 1,896.00 3,792.00 348.00 696.00 4,488.00
30. 50mm dia. EMT Elbow 2 pc 1,068.00 2,136.00 273.60 547.20 2,683.20
31. Junction Box, deep type with cover 84 pc 70.80 5,947.20 30.00 2,520.00 8,467.20
32. Utility Box 100 pc 54.00 5,400.00 24.00 2,400.00 7,800.00
33. Pullbox, 6"xx6" with cover 2 pc 264.00 528.00 62.40 124.80 652.80
34. 15mm dia. Flexible Conduit 105 l.m 30.00 3,150.00 6.00 630.00 3,780.00
35. 15mm dia. Straight Connector 144 pc 29.40 4,233.60 12.00 1,728.00 5,961.60
36. 15mm PVC PIPE (NELTEX) 230 lgt 78.00 17,940.00 30.00 6,900.00 24,840.00
37. 25mm dia. EMT Elbow 13 pc 456.00 5,928.00 144.00 1,872.00 7,800.00
38. 25mm dia. EMT Connector 25 pc 51.00 1,275.00 6.00 150.00 1,425.00
39. 15mm dia. PVC Adapter 220 pc 14.40 3,168.00 6.00 1,320.00 4,488.00
40. 15 mm dia. PVC Locknut 220 pc 6.30 1,386.00 2.40 528.00 1,914.00
41. 20mm dia. EMT Elbow 10 pc 310.20 3,102.00 30.00 300.00 3,402.00
42. 20mm dia. EMT Connector 15 pc 25.80 387.00 6.00 90.00 477.00
Sub-total 1.1 242,835.24 77,107.80 319,943.04

1.2 Wires/Cables
1. 150mm2 TTHN Cu.Wire (Philflex Band) 77 l.m 1,185.14 91,256.09 260.74 20,076.67 111,332.76
2. 100mm2 TTHN Cu. Wire 77 l.m 919.08 70,769.16 202.20 15,569.40 86,338.56
3. 60mm2 TTHN Cu. Wire 12 l.m 387.55 4,650.62 82.20 986.40 5,637.02
4. 38mm2 TTHN Cu. Wire 45 l.m 325.48 14,646.42 69.96 3,148.20 17,794.62
5. 30mm2 TTHN Cu. Wire 20 l.m 392.40 7,848.00 98.10 1,962.00 9,810.00
6. 22mm2 TTHN Cu. Wire 61 l.m 152.63 9,310.31 33.61 2,050.33 11,360.64
7. 14mm2 TTHN Cu. Wire 25 l.m 151.20 3,780.00 37.98 949.50 4,729.50
8. 8.0mm2 TTHN Cu. Wire 400 l.m 57.84 23,136.00 11.28 4,512.00 27,648.00
9. 5.5mm2 TTHN Cu. Wire 603 l.m 37.24 22,453.31 7.66 4,616.57 27,069.88
10. 3.5mm2 TTHN Cu. Wire 2028 l.m 28.92 58,649.76 6.22 12,606.05 71,255.81
11. 2.0mm2 TTHN Cu. Wire 1014 l.m 22.68 22,997.52 4.82 4,891.54 27,889.06
12. 80mm2 THHN Cu. Wire 55 l.m 558.00 30,690.00 139.20 7,656.00 38,346.00
13. 250mm2 THHN Cu. Wire 45 l.m 1,770.00 79,650.00 354.00 15,930.00 95,580.00
Sub-total 1.2 439,837.19 94,954.66 534,791.84

1.3 Wiring Devices ( Panasonic Wide Series Brand )

1. 1 Way 1 Gang Switch 33 set 174.00 5,742.00 54.00 1,782.00 7,524.00
2. 1 Way 2 Gang Switch 17 set 276.00 4,692.00 90.00 1,530.00 6,222.00
3. Duplex Outlet Grounding Type 24 set 414.00 9,936.00 103.20 2,476.80 12,412.80
4. Special Pupose Outlet Twistlock Grounding Type 15 set 444.00 6,660.00 150.00 2,250.00 8,910.00
Sub-total 1.3 27,030.00 8,038.80 35,068.80

1.4 Lighting Fixtures

1. 2x40Wts FL Dust Proof w/ Reflector 58 set - 240.00 13,920.00 13,920.00
2. 1x40wts FL Dust Proof w/ Reflector 44 set - 240.00 10,560.00 10,560.00
3. Pin Light 12 set - 102.00 1,224.00 1,224.00
4. Emergency Light 23 set - 132.00 3,036.00 3,036.00
5. Exit Light 2 set - 132.00 264.00 264.00
Sub-total 1.4 - 29,004.00 29,004.00

Sub-total 1.0 709,702.43 209,105.26 918,807.68

2.0 AUXILIARY SYSTEM

2.1 Voice & Data System
1. 20mm dia. PVC (Moldex Brand) 29 lgt 118.20 3,427.80 30.60 887.40 4,315.20
2. 15mm dia. Locknut 25 pc 6.31 157.80 2.40 60.00 217.80
3. 15mm dia. Bushing 25 pc 6.31 157.80 2.40 60.00 217.80
4. 20mm dia. Adapter 25 pc 9.60 240.00 3.00 75.00 315.00
5. 20mm dia. Coiupling 9 pc 14.40 129.60 3.00 27.00 156.60
Sub-total 2.1 4,113.00 1,109.40 5,222.40

Sub-total 2.0 4,113.00 1,109.40 5,222.40

SUB-TOTAL II (Second Floor & Mezzanine) 713,815.43 210,214.66 924,030.08

III THIRD FLOOR

POWER & LIGHTINGS SYSTEM

1.1 Roughing-ins
1. 65mm dia. IMC Panasonic/Matsushita Brand 13 lgt 3,444.00 44,772.00 813.60 10,576.80 55,348.80
2. 50mm dia. EMT PIPE 1 lgt 1,125.60 1,125.60 237.60 237.60 1,363.20
3. 40mm dia. EMT PIPE 2 lgt 876.00 1,752.00 224.40 448.80 2,200.80
4. 32mm dia. EMT PIPE 15 lgt 732.00 10,980.00 195.60 2,934.00 13,914.00
5. 20mm dia. EMT PIPE 1 lgt 349.20 349.20 107.76 107.76 456.96
6. 15mm dia. EMT PIPE 165 lgt 264.00 43,560.00 93.60 15,444.00 59,004.00
7. 65mm dia. IMC Locknut 6 pc 132.00 792.00 6.00 36.00 828.00
8. 50mm dia. EMT Locknut 2 pc 30.00 60.00 3.60 7.20 67.20
9. 40mm dia. EMT Locknut 2 pc 24.00 48.00 3.60 7.20 55.20
10. 32mm dia. EMT Locknut 2 pc 21.60 43.20 3.60 7.20 50.40
11. 20mm dia. EMT Locknut 2 pc 15.00 30.00 3.60 7.20 37.20
12. 15mm dia. EMT Locknut 105 pc 10.80 1,134.00 3.60 378.00 1,512.00
13. 65mm dia. IMC Bushing 3 pc 132.00 396.00 6.00 18.00 414.00
14. 50mm dia. EMT Bushing 2 pc 33.60 67.20 3.60 7.20 74.40
15. 40mm dia. EMT Bushing 2 pc 30.00 60.00 3.60 7.20 67.20
16. 32mm dia. EMT Bushing 2 pc 24.00 48.00 3.60 7.20 55.20
17. 20mm dia. EMT Bushing 2 pc 15.00 30.00 3.60 7.20 37.20
18. 65mm dia. IMC Coupling 5 pc 626.40 3,132.00 216.00 1,080.00 4,212.00
19. 50mm dia. EMTCoupling 1 pc 578.40 578.40 142.80 142.80 721.20
20. 32mm dia. EMT Coupling 3 pc 336.00 1,008.00 106.80 320.40 1,328.40
21. 15mm dia. EMT Coupling 107 pc 28.33 3,031.52 6.00 642.00 3,673.52
22. 65mm dia. EMT Elbow 5 pc 1,896.00 9,480.00 - 290.00 9,770.00
23. 50mm EMT Elbow 4 pc 1,068.00 4,272.00 273.60 1,094.40 5,366.40
24. Junction Box, deep type with cover 52 pc 70.80 3,681.60 30.00 1,560.00 5,241.60
25. 2.0mm2 TW Wire 2 pc 2,700.00 5,400.00 560.40 1,120.80 6,520.80
26. 15mm PVC Adapter 105 pc 14.40 1,512.00 6.00 630.00 2,142.00
27. 25mm EMT Elbow 10 pc 456.00 4,560.00 144.00 1,440.00 6,000.00
28. 25mm EMT Elbow 37 pc 456.00 16,872.00 144.00 5,328.00 22,200.00
29. 25mm EMT Connector 20 pc 51.00 1,020.00 6.00 120.00 1,140.00
Sub-total 1.1 159,924.32 44,006.96 203,931.28

1.2 Wires/Cables
1. 150mm2 TTHN Cu.Wire (Phelpdodge Brand) 95 l.m 1,185.14 112,588.68 260.74 24,769.92 137,358.60
2. 60mm2 TTHN Cu. Wire 6 l.m 387.55 2,325.31 82.20 493.20 2,818.51
3. 50mm2 TTHN Cu. Wire 9 l.m 352.32 3,170.88 74.16 667.44 3,838.32
4. 38mm2 TTHN Cu. Wire 20 l.m 325.48 6,509.52 69.96 1,399.20 7,908.72
5. 30mm2 TTHN Cu. Wire 70 l.m 392.40 27,468.00 99.30 6,951.00 34,419.00
6. 14mm2 TTHN Cu. Wire 20 l.m 151.90 3,037.92 37.98 759.60 3,797.52
7. 5.5mm2 TTHN Cu. Wire 600 l.m 37.24 22,341.60 7.66 4,593.60 26,935.20
8. 3.5mm2 TTHN Cu. Wire 1250 l.m 28.92 36,150.00 6.22 7,770.00 43,920.00
9. 2.0mm2 TTHN Cu. Wire 550 l.m 22.68 12,474.00 4.82 2,653.20 15,127.20
10. 8.0mm2 TTHN Cu. Wire 150 l.m 57.84 8,676.00 11.28 1,692.00 10,368.00
11. 38mm2 TTHN Cu. Wire 90 l.m 325.48 29,292.84 69.96 6,296.40 35,589.24
Sub-total 1.2 264,034.75 58,045.56 322,080.31

1.3 Wiring Devices ( Panasonic Wide Series Brand )

1. 1 Way 1 Gang Switch 16 set 174.00 2,784.00 54.00 864.00 3,648.00
2. 1 Way 2 Gang Switch 2 set 276.00 552.00 90.00 180.00 732.00
3. 3 Way 1 Gang Switch 2 set 342.00 684.00 90.00 180.00 864.00
4. Single Convenience Outlet Grounding Type 13 set 210.00 2,730.00 66.00 858.00 3,588.00
5. Duplex Convenience Outlet Grounding Type 17 set 414.00 7,038.00 103.20 1,754.40 8,792.40
6. Special Pupose Outlet Twistlock Grounding Type 4 set 444.00 1,776.00 150.00 600.00 2,376.00
Sub-total 1.3 15,564.00 4,436.40 20,000.40

1.4 Lighting Fixtures

1. 2x40Wts FL Dust Proof w/ Reflector 42 set - 240.00 10,080.00 10,080.00
2. 1x40wts FL Dust Proof w/ Reflector 24 set - 240.00 5,760.00 5,760.00
3. Emergency Light 12 set - 132.00 1,584.00 1,584.00
4. Exit Light 3 set - 132.00 396.00 396.00
5. Hangers & Support 1 lot 6600 6,600.00 1,800.00 1,800.00 8,400.00
6. Pin Light 18 set - 102.00 1,836.00 1,836.00
Sub-total 1.4 6,600.00 21,456.00 28,056.00

Sub-total 1.0 446,123.08 127,944.92 574,068.00

2.0 AUXILIARY SYSTEM

2.1 Voice & Data System
1. 20mm dia. PVC (Moldex Brand) 8 lgt 118.20 945.60 30.60 244.80 1,190.40
2. 15mm dia. Locknut 8 pc 6.31 50.50 2.40 19.20 69.70
3. 15mm dia. Bushing 8 pc 6.31 50.50 2.40 19.20 69.70
4. 20mm dia. Adapter 8 pc 9.60 76.80 3.00 24.00 100.80
5. 20mm dia. Coiupling 4 pc 14.40 57.60 3.00 12.00 69.60
6. Utility Box with cover 5 pc 42.00 210.00 18.00 90.00 300.00
Sub-total 2.0 1,390.99 409.20 1,800.19

Sub-total 2.0 1,390.99 409.20 1,800.19

SUB-TOTAL III (Third Floor) 447,514.07 128,354.12 575,868.19

IV FOURTH FLOOR
1. 40mm dia. EMT PIPE 4 lgt 885.60 3,542.40 224.40 897.60 4,440.00
2. 40mm dia. EMT Coupling 7 pc 384.00 2,688.00 102.00 714.00 3,402.00
3. 40mm EMT Elbow 3 pc 802.20 2,406.60 144.00 432.00 2,838.60
4. 40mm EMT Connector 3 pc 285.60 856.80 74.40 223.20 1,080.00
5. 14mm2 TTHN Cu. Wire 42 l.m 151.90 6,379.63 37.98 1,595.16 7,974.79
6. 5.5mm2 TTHN Cu. Wire 16 l.m 37.24 595.78 7.66 122.50 718.27
7. Junction Box 12 pc 70.80 849.60 30.00 360.00 1,209.60
8. Utulity Box, 4"x2" deep type 12 pc 54.00 648.00 24.00 288.00 936.00
9. 15mm PVC PIPE (NELTEX) 40 lgt 78.00 3,120.00 54.00 2,160.00 5,280.00
10. 15mm dia. EMT PIPE 5 lgt 264.00 1,320.00 93.60 468.00 1,788.00
11. 15mm PVC Adapter 50 pc 14.40 720.00 6.00 300.00 1,020.00
12. 15mm dia. EMT Locknut 50 pc 10.80 540.00 3.60 180.00 720.00
13. 15mm EMT Elbow 3 pc 66.36 199.08 12.00 36.00 235.08
14. 15mm dia. EMT Coupling 12 pc 28.33 339.98 6.00 72.00 411.98
15. 15mm EMT Connector 12 pc 29.40 352.80 12.00 144.00 496.80
 16. 15mm dia. Flexible PIPE 15 l.m 30.00 450.00 6.00 90.00 540.00
17. 15mm dia. Straight Connector 3 set 29.40 88.20 6.00 18.00 106.20
18. 15mm dia. Plastic Clamp 2 pack 780.00 1,560.00 240.00 480.00 2,040.00
19. 3.5mm2 TTHN Cu. Wire 3 pc 4,176.00 12,528.00 801.60 2,404.80 14,932.80
20. 2.0mm2 TTHN Cu. Wire 2 pc 3,174.00 6,348.00 609.60 1,219.20 7,567.20
21. Electrical Tape 5 roll 30.00 150.00 6.00 30.00 180.00
22. Duplex Convenience Outlet Grounding Type 7 set 414.00 2,898.00 103.20 722.40 3,620.40
23. Two Gang Outlet 3 set 342.00 1,026.00 103.20 309.60 1,335.60
24. Single Convenience Outlet Grounding Type 2 set 210.00 420.00 66.00 132.00 552.00
25. PVC Solvent Cement 1 can 432.00 432.00 312.00 312.00 744.00
Sub-total 50,458.87 13,710.46 64,169.33

Sub-total 4.0 50,458.87 13,710.46 64,169.33

SUB-TOTAL IV (4TH Floor) 50,458.87 13,710.46 64,169.33

V 5.1 PANEL BOARDS & ECB

1. Panel LP1 1 set 17,400.00 17,400.00 2,640.00 2,640.00 20,040.00

Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 10-20AT 50AF 2P,230V, 10KAIC 0 -
2-SPARE, 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
2. Panel ACP-1 1 set 21,540.00 21,540.00 3,000.00 3,000.00 24,540.00
Main: LUGS ONLY, 200A,3P,230V 0 -
BRS: 3-50AT 100AF 2P,230V, 22KAIC 0 -
3-40AT 100AF 2P,230V, 22KAIC 0 -
2-30AT 100AF 2P,230V, 22KAIC 0 -
2-SPARE, 30AT 100AF 2P,230V, 22KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
3. Panel ELP1 1 set 16,200.00 16,200.00 2,640.00 2,640.00 18,840.00
Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 9-20AT 50AF 2P,230V, 10KAIC 0 -
1-SPARE, 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
4. Panel PP2 1 set 27,000.00 27,000.00 3,600.00 3,600.00 30,600.00
Main: LUGS ONLY, 200A,3P,230V 0 -
BRS: 5-70AT 100AF 2P,230V, 22KAIC 0 -
1-30AT 100AF 2P,230V, 10KAIC 0 -
1-20AT 100AF 2P,230V, 22KAIC 0 -
1-20AT 100AF 3P,230V, 22KAIC 0 -
1-SPARE, 20AT 100AF 3P,230V, 22KAIC 0 -
1-SPARE, 20AT 50AF 3P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
5. Panel LP2 1 set 14,160.00 14,160.00 2,640.00 2,640.00 16,800.00
Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 8-20AT 50AF 2P,230V, 10KAIC 0 -
4-SPARE, 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
6. Panel ACP2 1 set 30,480.00 30,480.00 3,600.00 3,600.00 34,080.00
Main: LUGS ONLY, 200A,3P,230V 0 -
BRS: 3-50AT 100AF 2P,230V, 22KAIC 0 -
8-30AT 100AF 2P,230V, 22KAIC 0 -
2-SPARE, 20AT 100AF 2P,230V, 22KAIC 0 -
1-SPARE, 20AT 50AF 2P,230V,10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
7. Panel ELPM 1 set 21,240.00 21,240.00 3,000.00 3,000.00 24,240.00
Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 8-20AT 50AF 2P,230V, 10KAIC 0 -
2-SPARE, 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
8. Panel EPP3 1 set 28,440.00 28,440.00 3,600.00 3,600.00 32,040.00
Main: LUGS ONLY, 200A,3P,230V 0 -
BRS: 2-70AT 100AF 2P,230V, 22KAIC 0 -
1-50AT 100AF 2P,230V, 22KAIC 0 -
2-40AT 100AF 3P,230V, 22KAIC 0 -
3-SPARE, 20AT 100AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
9. Panel LP3 1 set 19,680.00 19,680.00 3,000.00 3,000.00 22,680.00
Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 11-20AT 50AF 2P,230V, 10KAIC 0 -
3-SPARE, 20AT 100AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
10. Panel PP3 1 set 37,800.00 37,800.00 4,200.00 4,200.00 42,000.00
Main: LUGS ONLY, 200AT,3P,230V 0 -
BRS: 2-70AT 100AF 2P,230V, 22KAIC 0 -
2-40AT 100AF 2P,230V, 22KAIC 0 -
5-30AT 100AF 2P,230V, 22KAIC 0 -
2-20AT 100AF 3P,230V, 22KAIC 0 -
3-SPARE, 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
11. Panel ELP3 1 set 21,240.00 21,240.00 3,000.00 3,000.00 24,240.00
Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 8-20AT 50AF 2P,230V, 10KAIC 0 -
2-SPARE, 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
12. Panel DP1 1 set 34,680.00 34,680.00 3,600.00 3,600.00 38,280.00
Main: 200AT 225AF,3P,230V,25KAIC 0 -
BRS: 1-125AT 225AF 3P,230V, 25KAIC 0 -
 1- 70AT 100AF 3P,230V, 22KAIC
2-SPARE, 20AT 100AF 3P,230V, 22KAIC
NEMA 1 Enclosure
13. Panel DP2
Main: 300AT 400AF 3P,230V, 42KAIC
BRS: 1-150AT 225AF 3P,230V, 25KAIC
1-125AT 225AF 3P,230V, 25KAIC
1- 50AT 100AF 3P,230V, 22KAIC
1-SPARE, 20AT 100AF 3P,230V, 22KAIC
NEMA 1 Enclosure
14. Panel DPM
Main: 225AT 225AF 3P,230V, 25KAIC
BRS: 1-100AT 225AF 3P,230V, 25KAIC
1- 70AT 100AF 3P,230V, 25KAIC
1- 60AT 100AF 3P,230V, 22KAIC
1-SPARE, 20AT 100AF 3P,230V, 22KAIC
NEMA 1 Enclosure
15. Panel MDP
Main: 1600AT 1600AF 3P,230V, 65KAIC
BRS: 1-1000AT 1000AF 3P,230V, 65KAIC
1- 300AT 400AF 3P,230V, 45KAIC
1- 300AT 400AF 3P,230V, 42KAIC
1- 250AT 400AF 3P,230V, 25KAIC
1- 225AT 225AF 3P,230V, 25KAIC
1- 200AT 225AF 3P,230V, 25KAIC
1- 40AT 100AF 3P,230V, 10KAIC
NEMA 1 Enclosure
16. Panel EDP1
Main: 225AT 225AF 3P,230V, 25KAIC
BRS: 1- 60AT 100AF 3P,230V, 250KAIC
1- 90AT 100AF 3P,230V, 25KAIC
1- 40AT 100AF 3P,230V, 22KAIC
1- 30AT 100AF 3P,230V, 22KAIC
NEMA 1 Enclosure
17. Panel EDP2
Main: 400AT 400AF 3P,230V, 42KAIC
BRS: 1-175AT 225AF 3P,230V, 25KAIC
2-125AT 225AF 3P,230V, 25KAIC
2- 40AT 100AF 3P,230V, 22KAIC
NEMA 1 Enclosure
18. Panel EDPM
Main: 200AT 225AF 3P,230V, 25KAIC
BRS: 1-100AT 100AF 3P,230V, 25KAIC
1- 70AT 100AF 3P,230V, 25KAIC
1- 50AT 100AF 3P,230V, 22KAIC
1-SPARE, 60AT 100AF 3P,230V, 25KAIC
NEMA 1 Enclosure
19. Panel EDP3
Main: 300AT 400AF 3P,230V, 25KAIC
BRS: 2-125AT 225AF 3P,230V, 25KAIC
1- 60AT 100AF 3P,230V, 25KAIC
2- 40AT 100AF 3P,230V, 22KAIC
1-SPARE, 20AT 100AF 3P,230V, 22KAIC
NEMA 1 Enclosure
20. Panel LPSD
Main: 40AT 100AF 3P,230V, 10KAIC
BRS: 3-20AT 50AF 2P,230V, 10KAIC
3-SPACE 50AF 2P,230V
NEMA 1 Enclosure
21. Panel EMDP
Main: 1000AT 1000AF 3P,230V, 65KAIC
BRS: 1-400AT 400AF 3P,230V, 42KAIC
1-300AT 400AF 3P,230V, 25KAIC
1-250AT 400AF 3P,230V, 25KAIC
1-225AT 225AF 3P,230V, 25KAIC
1-200AT 225AF 3P,230V, 25KAIC
NEMA 1 Enclosure
22. Panel EPP2A
Main: LUGS ONLY, 200A,3P,230V
BRS: 4-40AT 100AF 3P,230V, 22KAIC
1-30AT 100AF 3P,230V, 22KAIC
4-20AT 100AF 3P,230V, 22KAIC
1-SPARE 20AT 100AF 3P,230V, 22KAIC
NEMA 1 Enclosure
23. Panel EPP2B
Main: LUGS ONLY, 200A,3P,230V
BRS: 7-70AT 100AF 2P,230V, 22KAIC
1-50AT 100AF 2P,230V, 22KAIC
4-SPARE 20AT 50AF 2P,230V, 10KAIC
NEMA 1 Enclosure
24. Panel ELP2
Main: LUGS ONLY, 100A,3P,230V
BRS: 7-20AT 50AF 2P,230V, 10KAIC
3-SPARE 20AT 50AF 2P,230V, 10KAIC
NEMA 1 Enclosure
25. Panel PPM
Main: LUGS ONLY, 100A,3P,230V
0 -
0 -
0 -
0 -
1 set 70,200.00 70,200.00 5,400.00 5,400.00 75,600.00
0 -
0 -
0 -
0 -
0 -
0 -
0 -
1 set 36,600.00 36,600.00 3,600.00 3,600.00 40,200.00
0 -
0 -
0 -
0 -
0 -
0 -
0 -
1 set 834,600.00 834,600.00 144,000.00 144,000.00 978,600.00
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
1 set 38,160.00 38,160.00 3,600.00 3,600.00 41,760.00
0 -
0 -
0 -
0 -
0 -
0 -
0 -
1 set 75,000.00 75,000.00 6,000.00 6,000.00 81,000.00
0 -
0 -
0 -
0 -
0 -
0 -
1 set 36,600.00 36,600.00 3,600.00 3,600.00 40,200.00
0 -
0 -
0 -
0 -
0 -
0 -
0 -
1 set 71,400.00 71,400.00 6,000.00 6,000.00 77,400.00
0 -
0 -
0 -
0 -
0 -
0 -
0 -
1 set 14,820.00 14,820.00 2,400.00 2,400.00 17,220.00
0 -
0 -
0 -
0 -
0 -
1 set 318,960.00 318,960.00 94,200.00 94,200.00 413,160.00
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
1 set 46,200.00 46,200.00 5,400.00 5,400.00 51,600.00
0 -
0 -
0 -
0 -
0 -
0 -
0 -
1 set 43,020.00 43,020.00 3,000.00 3,000.00 46,020.00
0 -
0 -
0 -
0 -
0 -
0 -
1 set 17,400.00 17,400.00 2,640.00 2,640.00 20,040.00
0 -
0 -
0 -
0 -
0 -
1 set 14,640.00 14,640.00 2,400.00 2,400.00 17,040.00
0 -
 BRS: 3-40AT 50AF 2P,230V, 10KAIC 0 -
3-SPARE 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
26. Panel ACPM 1 set 22,440.00 22,440.00 2,640.00 2,640.00 25,080.00
Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 6-40AT 50AF 2P,230V, 22KAIC 0 -
2-30AT 50AF 2P,230V, 22KAIC 0 -
1-30AT 100AF 2P,230V, 22KAIC 0 -
3-SPARE 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
27. Panel LPM 1 set 21,000.00 21,000.00 2,640.00 2,640.00 23,640.00
Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 9-20AT 50AF 2P,230V, 10KAIC 0 -
3-SPARE 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
28. Panel EPPM 1 set 21,360.00 21,360.00 2,640.00 2,640.00 24,000.00
Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 1-40AT 50AF 2P,230V, 22KAIC 0 -
3-40AT 50AF 2P,230V, 10KAIC 0 -
1-20AT 50AF 2P,230V, 10KAIC 0 -
1-SPARE 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
1 set 20,400.00 20,400.00 2,640.00 2,640.00 23,040.00
29. Panel EACPM 0 -
Main: LUGS ONLY, 100A,3P,230V 0 -
BRS: 3-40AT 50AF 2P,230V, 22KAIC 0 -
1-30AT 50AF 2P,230V, 22KAIC 0 -
2-SPARE 20AT 50AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
30. Panel DP3 1 set 71,400.00 71,400.00 6,000.00 6,000.00 77,400.00
Main: 300AT 400AF 3P,230V, 25KAIC 0 -
BRS: 2-125AT 225AF 3P,230V, 25KAIC 0 -
1-70AT 100AF 3P,230V, 22KAIC 0 -
1-40AT 100AF 3P,230V, 22KAIC 0 -
2-SPARE 20AT 100AF 3P,230V, 22KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
31. Panel PP4 1 set 12,960.00 12,960.00 2,400.00 2,400.00 15,360.00
Main: 60AT 100AF 3P,230V, 25KAIC 0 -
BRS: 4-30AT 100AF 2P,230V, 10KAIC 0 -
2-20AT 100AF 2P,230V, 10KAIC 0 -
2-SPARE 20AT 100AF 2P,230V, 10KAIC 0 -
NEMA 1 Enclosure 0 -
0 -
32. Manual Transfer Switch 1 set 466,320.00 466,320.00 102,000.00 102,000.00 568,320.00
1000AT 3P,230V ( CB TYPE )
Sub-total 5.1

5.2 ECB-ACU
125AT 3P,230V IN NEMA 3R ENCLOSURE 3 pc - - -
90AT 3P,230V IN NEMA 3R ENCLOSURE 1 pc - - -
50AT 2P,230V IN NEMA 3R ENCLOSURE 7 pc
40AT 2P,230V IN NEMA 3R ENCLOSURE 8 pc INCLUDED MECHANICAL PORTION
30AT 2P,230V IN NEMA 3R ENCLOSURE 11 pc
60AT 3P,230V IN NEMA 3R ENCLOSURE 2 pc - - -
40AT 3P,230V IN NEMA 3R ENCLOSURE 1 pc - - -
30AT 3P,230V IN NEMA 3R ENCLOSURE 1 pc - - -
Sub-total 5.2 -

5.3 WIRE GUTTER

1. 30cm x 280cm x 25cm 1 pc 6,195.00 6,195.00 1,300.92 1,300.92 7,495.92
2. 20cm x 280cm x 25cm 2 pc 5,125.92 10,251.84 1,076.40 2,152.80 12,404.64
3. 20cm x 150cm x 25cm 3 pc 2,761.20 8,283.60 579.84 1,739.52 10,023.12
4. 25cm x 240cm x 25cm 2 pc 4,849.80 9,699.60 1,018.44 2,036.88 11,736.48
5. 30cm x 30cm x 20cm 14 pc 608.88 8,524.32 127.80 1,789.20 10,313.52
6. 20cm x 20cm x 15cm 14 pc 354.00 4,956.00 74.28 1,039.92 5,995.92
7. 80cm x 50cm x 20cm 2 pc 2,230.20 4,460.40 468.24 936.48 5,396.88
8. 60cm x 20cm x 20cm 1 pc 991.20 991.20 207.60 207.60 1,198.80
Sub-total 5.3 53,361.96 11,203.32 64,565.28

Sub-total 5.0 2,596,701.96 452,923.32 3,049,625.28

SUB-TOTAL V (Panel Boards & ECB) 2,596,701.96 452,923.32 3,049,625.28

GRAND TOTAL MATERIALS & LABOR COST 1 lot 5,104,847.36 1,252,244.50 6,357,091.86

VAT 12% 1 lot 762,851.02

1 lot

GRAND TOTAL COST 7,119,942.88

OTHERS:
A FIRE DETECTION & ALARM SYSTEM - FDAS
CONDUITS
15mmØ EMT Pipe 1,266 lm 90.33 114,357.78 15.00 18,990.00 133,347.78
15mmØ Flexible Metallic Conduit 90 lm 25.00 2,250.00 5.00 450.00 2,700.00
FITINGS & ACCS.
15mmØ EMT Elbow 80 pcs 55.30 4,424.00 10.00 800.00 5,224.00
15mmØ LB Condulet 50 pcs 125.00 6,250.00 25.00 1,250.00 7,500.00
15mmØ EMT Coupling 422 pcs 23.61 9,963.42 5.00 2,110.00 12,073.42
15mmØ EMT Straight Connector 302 pcs 24.50 7,399.00 10.00 3,020.00 10,419.00
15mmØ Flexible Straight Connector 310 pcs 29.40 9,114.00 5.00 1,550.00 10,664.00
1/2"Ø C-clamp 1,200 pcs 6.50 7,800.00 2.00 2,400.00 10,200.00
Tox w/ screw 6mm 10 boxes 250.00 2,500.00 650.00 6,500.00 9,000.00
BOXES
Junction Box w/ cover w/ cover metallic, deep type 204 pcs 61.30 12,505.20 25.00 5,100.00 17,605.20
 Square Box 4" x 4" w/ cover metallic, deep type 24 pcs 75.50 1,812.00 35.00 840.00 2,652.00
FAPB - Pull Box 200 x 200 x 150mm 4 pcs 750.00 3,000.00 100.00 400.00 3,400.00
WIRES & CABLES
1.25mm2 TF Wire 1,885 lm 10.00 18,850.00 2.00 3,770.00 22,620.00
2.0mm2 TF Wire 320 lm 12.50 4,000.00 5.00 1,600.00 5,600.00
FIRE ALARM DEVICES
Simplex USA, Smoke Detector, photoelectric ionization, 4" 101 pcs 3,835.00 387,335.00 310.00 31,310.00 418,645.00
Fire Alarm Bell 6" dia. 12 pcs 1,380.00 16,560.00 168.00 2,016.00 18,576.00
Manual Pull Station 12 pcs 2,580.00 30,960.00 260.00 3,120.00 34,080.00
Annunciator panel 12 pcs 3,950.00 47,400.00 420.00 5,040.00 52,440.00
FACP - simplex MAIN Control Panel - Conventional type 1 set 88,720.00 88,720.00 18,235.00 18,235.00 106,955.00
Zone Relay module 1 set 14,500.00 14,500.00 2,350.00 2,350.00 16,850.00
Misc. & Consumables 1 lot 4,500.00 4,500.00 1,500.00 1,500.00 6,000.00
Testing & Commissioning 1 lot - 35,000.00 35,000.00 35,000.00
Sub-total A (FDAS) 794,200.40 147,351.00 941,551.40

B PA/BGM SYSTEM
20mmØ PVC Pipe 450 lm 19.55 8,797.50 8.50 3,825.00 12,622.50
20mmØ PVC Adapter 100 pcs 3.76 376.00 2.00 200.00 576.00
20mmø PVC Coupling 200 pcs 5.00 1,000.00 2.00 400.00 1,400.00
15mm PVC PIPE (Atlanta) 120 lgt 65.00 7,800.00 45.00 5,400.00 13,200.00
15mm PVC Adapter 80 pc 12.00 960.00 5.00 400.00 1,360.00
15mmØ Locknut 100 pcs 3.26 326.00 2.00 200.00 526.00
15mmØ Straight Connector 100 pcs 29.40 2,940.00 5.00 500.00 3,440.00
15mmØ Flexible Metallic Conduit 100 lm 30.00 3,000.00 5.00 500.00 3,500.00
Junction Box w/ cover metallic deep type 80 pcs 61.30 4,904.00 25.00 2,000.00 6,904.00
Speaker Wires 1 lot 29,760.00 29,760.00 6,850.00 6,850.00 36,610.00
EQUIPMENTS & DEVICES
System amplifier - TOA Japan 2240 1 set 68,550.00 68,550.00 8,500.00 8,500.00 77,050.00
Ceiling speaker, 6W 34 pcs 1,550.00 52,700.00 225.00 7,650.00 60,350.00
Wall mount speakers, 6W 12 pcs 1,835.00 22,020.00 225.00 2,700.00 24,720.00
Remote Microphone unit 1 set 28,350.00 28,350.00 2,200.00 2,200.00 30,550.00
Pioneer DVD Player 1 set 12,500.00 12,500.00 1,800.00 1,800.00 14,300.00
Enclosed Rack for Equipments 1 set 14,500.00 14,500.00 2,500.00 2,500.00 17,000.00
Power strips, 8P 1 set 2,200.00 2,200.00 200.00 200.00 2,400.00
AVR & power supply 1 set 4,500.00 4,500.00 500.00 500.00 5,000.00
Misc. & Consumables 1 lot 4,500.00 4,500.00 1,500.00 1,500.00 6,000.00
Testing & Commissioning 1 lot - 15,000.00 15,000.00 15,000.00
Sub-total B (PA/BGM) 269,683.50 62,825.00 332,508.50

C CATV SYSTEM
CONDUIT (ATLANTA)
20mmø PVC Pipe 50 lm 18.34 917.00 8.50 425.00 1,342.00
32mmø PVC Pipe 135 lm 45.00 6,075.00 10.00 1,350.00 7,425.00
FITTINGS & ACCS.
20mmø PVC Adapter 2 pcs 3.76 7.52 2.00 4.00 11.52
32mmø PVC Adapter 2 pcs 10.00 20.00 2.00 4.00 24.00
32mmø Locknut 2 pcs 3.26 6.52 2.00 4.00 10.52
32mmø PVC endbell 16 pcs 15.00 240.00 5.00 80.00 320.00
32mmø PVC elbow 4 pcs 35.00 140.00 15.00 60.00 200.00
32mmø PVC coupling 40 pcs 12.00 480.00 2.00 80.00 560.00
1"ø Service Entrance Cap 2 pcs 100.00 200.00 35.00 70.00 270.00
BOXES
Utility Box 2" x 4" deep type 1 pc 40.25 40.25 25.00 25.00 65.25
TV Pull Box 4 pcs 750.00 3,000.00 150.00 600.00 3,600.00
Main TV Cabinet (MTVC) 1 assy 4,500.00 4,500.00 1,500.00 1,500.00 6,000.00
TV Outlet 1 pc 350.00 350.00 95.00 95.00 445.00
CATV splitter + Cable connector + accs. 1 lot 2,000.00 2,000.00 500.00 500.00 2,500.00
Miscellaneous & Consumables 1 lot 3,000.00 3,000.00 650.00 650.00 3,650.00
Testing & Commissioning 1 lot - 5,000.00 5,000.00 5,000.00
Sub-total C (CATV)) 20,976.29 10,447.00 31,423.29

D CCTV Security Surveillance System

Industrial type 16-Channel DVR system, Real time display &
recording, supports up to 6x1.5TB, DSL or broadband 1 set 98,500.00 98,500.00 10,000.00 10,000.00 108,500.00
connection for remote link
Dome type, High Resolution @480 TVL, varifocal lens 4-9mm,
12 sets 6,500.00 78,000.00 350.00 4,200.00 82,200.00
Day & night features, AGC,
Bullet type, Long range, High Resolution @480 TVL, varifocal
4 sets 5,800.00 23,200.00 350.00 1,400.00 24,600.00
lens 4-9mm, Day & night features, AGC,
CCTV Grade HDD, 1.5TB SV35 Series, 7200rpm, internal 2 sets 8,500.00 17,000.00 850 1,700.00 18,700.00
Power supply, 1.5Amps, 12V, 220AC 16 pcs 420.00 6,720.00 150.00 2,400.00 9,120.00
22" Samsung TFT Color LCD Monitor 1 unit 14,200.00 14,200.00 1,800.00 1,800.00 16,000.00
AVR 1000W with Power on Delay (POD) 1 lot 3,100.00 3,100.00 220.00 220.00 3,320.00
Miscellaneous & Consumables 1 lot 3,500.00 3,500.00 250.00 250.00 3,750.00
Testing & Commissioning 1 lot - 4,500.00 4,500.00 4,500.00
CONDUIT (PVC)
20mmØ 278 lm 18.34 5,098.52 8.50 2,363.00 7,461.52
25mmø 75 lm 25.43 1,907.25 8.50 637.50 2,544.75
40mmØ 90 lm 54.52 4,906.80 15.00 1,350.00 6,256.80
15mm PVC PIPE (Atlanta) 128 lgt 65.00 8,320.00 45.00 5,760.00 14,080.00
15mm PVC Adapter 70 pc 12.00 840.00 5.00 350.00 1,190.00
15mmØ Locknut 100 pcs 3.26 326.00 2.00 200.00 526.00
FITTINGS & ACCS.
Utility Box 2" x 4" deep type 16 pcs 40.25 644.00 25.00 400.00 1,044.00
Junction Box 4" x 4" deep type 30 pcs 61.30 1,839.00 25.00 750.00 2,589.00
20mmØ PVC Adapter 55 pcs 3.75 206.25 2.00 110.00 316.25
25mmø " " 4 pcs 5.23 20.92 2.00 8.00 28.92
40mmØ PVC Elbow 10 pcs 55.00 550.00 15.00 150.00 700.00
40mmØ PVC Endbell 6 pcs 15.00 90.00 5.00 30.00 120.00
Wires & Cables
3.5mm2 stranded cables for power supply 4 boxes 3,650.00 14,600.00 750.00 3,000.00 17,600.00
2.0mm2 stranded cables for ground 1 box 2,650.00 2,650.00 750.00 750.00 3,400.00
Endura RG59 Coaxial cable with 95% braide shield 1,150 lm 29.50 33,925.00 9.00 10,350.00 44,275.00
Sub-total D (CCTV)) 320,143.74 52,678.50 372,822.24

E. VOICE & DATA Cabling

 Re-testing of all ports from End to End 1.0 lot
Re-termination & Re-commissioning 1.0 lot
Labeling & tagging 1.0 lot
Sub-total E (Voice & Data Cabling) -

F EARTH GROUNDING System

Grounding Rod, 25mm 3.0 sets 1,375.00 4,125.00 275.00 825.00 4,950.00
Bare copper wire 100mm 80.0 mtr 688.00 55,040.00 135.00 10,800.00 65,840.00
Exotermic Weld Connection 4.0 sets 5,600.00 22,400.00 1,120.00 4,480.00 26,880.00
Solderless Connector 4.0 sets 280.00 1,120.00 50.00 200.00 1,320.00
MS consumables 1.0 lot 3,000.00 3,000.00 200.00 200.00 3,200.00
Testing & Commissioning 1.0 lot - 25,000.00 25,000.00 25,000.00
PIPES, FITTINGS & ACCS.
40mmØ PVC pipes 90 lm 54.52 4,906.80 15.00 1,350.00 6,256.80
40mmØ PVC Elbow 4 pcs 55.00 220.00 15.00 60.00 280.00
40mmØ PVC Endbell 3 pcs 15.00 45.00 5.00 15.00 60.00
Junction Box 4" x 4" deep type 12 pcs 61.30 735.60 25.00 300.00 1,035.60
Hanger & Support 1.0 lot 5,000.00 5,000.00 1,000.00 1,000.00 6,000.00
Sub-total F (Grounding) 96,592.40 44,230.00 140,822.40

GRAND TOTAL…. (OTHERS) 1,501,596.33 317,531.50 1,819,127.83