CREATE A SPREADSHEET (EXCEL) THAT WILL AUTOMATICALLY COMPUTE THE FOLLOWING:

a. Amount
b. Subtotal
c. Total Cost
d. Summary (A,B,C,D)
e. Grand Total
f. Create a PIE Chart on the Summary

Electrical Estimates for proposed 3-storey Building with 12 classrooms at Maluso, Basilan Province
No. PARTICULAR QNT UNIT UNIT AMOUNT
Y COST

I. WIRING DEVICES/FIXTURES 87 sets 2,5000 217,500.00

1 2x28w T-5 Fluorescent Fixture 19 sets .00 15,200.00
2 1x23w CFL Pinlight 3 sets 800.00 4,500.00
3 1x90w Exhaust Fan 54 sets 1,500.00 43,200.00
4 Duplex Universal Convenience Outlet w/ 21 sets 800.00 6,300.00
5 plate Single-gang-switch w/ plate 15 sets 300.00 6,750.00
6 Two-gang switch w/ plate 5 sets 450.00 3,000.00
7 3-way-switch w/ plate 6 pcs 600.00 4,800.00
8 Fire Alarm Bell 6 pcs 800.00 3,000.00
9 Fire Alarm Pull Switch 500.00

subtotal 304,250.00

II. WIRES/CABLES 20 mtrs 450.00 9,000.00

1 50MM2THHN 5 mtrs 120.00 600.00
2 14MM2THHN(green) 30 mtrs 120.00 3,600.00
3 14MM2THHN 15 mtrs 60.00 900.00
4 5.5MM2THHN(green) 2520 mtrs 35.00 88,200.00
5 3.5MM2THHN 300 mtrs 35.00 10,500.00
6 3.5MM2THHN(green)

subtotal 112,800.00

III. CONDUITS/BOXES/FITTINGS 3 pcs 600.00 1,800.00

1 40MM ø x 3M RSC 9 pcs 250.00 2,250.00
2 40MM ø RSC Coupling 2 pcs 350.00 700.00
3 40MM ø RSC Elbow 2 pcs 25.00 50.00
4 40MM ø RSC Straight Connector with 1 pc 500.00 500.00
5 locknut 40MM ø RSC Service Entrance Cap
10 pcs 120.00 1,200.00
6 32MM ø x 3M RPVC Conduit 2 pcs 50.00 100.00
7 32MM ø PVC Coupling 4 pcs 80.00 320.00
8 32MM ø PVC Elbow 7 pcs 40.00 280.00
 9 32MM ø PVC Adaptor with locknut
12 pcs 80.00 960.00
10 25MM ø x 3M RPVC Conduit

11 25MM ø PVC Coupling 3 pcs 30.00 90.00

12 25MM ø PVC Elbow 5 pcs 40.00 200.00
13 25MM ø PVC Adaptor with locknut 6 pcs 25.00 150.00

14 15MM ø x 3M RPVC 840 pcs 90.00 76,600.00

15 15MM ø PVC Coupling 20 pcs 90.00 1,800.00
16 15MM ø PVC Elbow 300 pcs 30.00 9,000.00
17 15MM ø PVC Adaptor with locknut 6 pcs 20.00 120.00

18 4” ø PVC Junction Box with Cover 120 pcs 40.00 4,800.00

19 2” x 4” PVC Utility Box 100 pcs 30.00 3,000.00
20 Electrical Tape 20 rolls 60.00 1,200.00
21 Rubber Tape 10 rolls 150.00 1,500.00
22 Solvent Cement 5 cans 150.00 750.00

subtotal 106,370.00

IV. PANEL BOARDS/BREAKERS 3 Assy. 15,000 45,500.00

1 Panel Board 100AF,2P,250V,Copper
Bus, 6 Branches
Main: 60AT, 2P,250V,Bolt-on
Branches: 6x20AT,2P,250V,Circuit
Breaker, Bolt-on
1 Assy. .00 20,000.00
2 Panel Board 225AF,2P,250V,Copper
Bus, 6 Branches
Main: 150AT2P,250V,MCCB
Branches: 6x20AT,2P,250V,Circuit
Breaker, Bolt-on
20,000
 .00

subtotal 65,000.00

588,420.00
TOTAL COST:

SUMMARY

A. TOTAL COST OF MATERIALS PHP 588,420.00 B. ELECTRICAL (7% of A) PHP 41,189.40 C.

PLUMBING (5% of A) PHP 29,421.00 D. LABOR COST (45% Of A) PHP 264,789.00 GRAND
TOTAL PHP 923,819.40

GRAND TOTAL PHP 1,986,754.15

Prepared by: Engr. Full name