National Housing Authority

Northern Central Luzon Management Office

Summary of Cost Estimate for Individual Power and Water Service Connection

Project : Balagtas Heights Resettlement Project

Location : Brgy. Santol, Balagtas, Bulacan

C.S. GARCIA CONSTRUCTION NHA

PARTICULARS UNIT
QTY. UNIT COST SUB-TOTAL QTY. UNIT COST SUB-TOTAL
1. ELECTRICAL SUPPLY
A. Grounding System
A.1. Materials
TW Wire #8 m 4.5 53.00 238.50 4.5 35.30 158.85
Grounding Rod Clamp ⅝ pc 1 72.00 72.00 1 85.00 85.00
Grounding Rod pc 1 570.00 570.00 1 320.00 320.00
PVC Elbow ½" Ø pc 1 17.00 17.00 1 14.00 14.00
PVC Clamp pc 5 10.00 50.00 5 12.00 60.00
PVC Pipe ½" Ø lm. 4.5 90.00 405.00 4.5 90.00 405.00
Adaptor ½" Ø pc 3 20.00 60.00 3 14.00 42.00
Junction Box with Plate Cover set 1 42.00 42.00 1 35.00 35.00
Terminal Lug pc 1 75.00 75.00 1 75.00 75.00
Electrical Tape pc 1 30.00 30.00 1 25.00 25.00
Solvent Cement (100cc) can 1 65.00 65.00 1 70.00 70.00
Sub-Total: Materials 1,624.50 1,289.85
A.2. Installation of Grounding Pipe 500.00 500.00
B. Meralco Service Connection Fee/ Deposit 990.00 990.00
C. Permit Fees (Electrical/ Occupancy/ 769.00 769.00
Master Electrician Fee) with Individual
Power Service Installation
Total Electrical Distribution Cost 3,883.50 3,548.85
say 3,800.00 say 3,550.00
1. WATER SUPPLY
A. Waterline to Individual Unit
A.1. Materials (4 units)
Saddle Clamp 3" pc 1 300.00 300.00 1 350.00 350.00
P.E. Hose 1"Ø lm. 1 43.00 43.00 1 43.00 43.00
P.E. Connector 1"Ø pc 2 76.00 152.00 2 80.00 160.00
G.I. Reducer 1"x¾"Ø pc 1 22.00 22.00 1 24.00 24.00
G.I. Nipple ¾"x3" Ø pc 4 20.00 80.00 4 18.00 72.00
G.I. Tee Reducer ¾"x½"Ø pc 3 24.00 72.00 3 32.00 96.00
G.I. Elbow Reducer ¾"x½"Ø pc 1 14.00 14.00 1 20.00 20.00
G.I. Nipple ½"x6" Ø pc 8 24.00 192.00 8 25.00 200.00
Ball Valve ½" pc 4 150.00 600.00 4 125.00 500.00
G.I. Straight Elbow ½" Ø pc 4 13.00 52.00 4 12.00 48.00
Water Meter pc 4 250.00 1,000.00 4 280.00 1,120.00
G.I. Elbow ½"Ø pc 8 13.00 104.00 8 12.00 96.00
P.E. Adaptor ½"Ø pc 8 50.00 400.00 8 50.00 400.00
Blue PVC Pipe ½"Ø lm. 40 30.00 1,200.00 40 30.00 1,200.00
Solvent Cement (100cc) pc 1 65.00 65.00 1 70.00 70.00
Teflon Tape pc 2 11.00 22.00 2 12.00 24.00
Materials Cost (4 units/cluster) 4,318.00 4,423.00
Sub-Total: Materials Cost/ Unit 1,079.50 1,105.75
A.2. Labor Cost
Plumber 500.00 500.00
Laborer 300.00 400.00
A. Water Service Connection Fee 3,500.00 3,500.00
Total Water Distribution Cost 5,379.50 5,505.75
say 5,300.00 say 5,500.00
Total Power and Water Distribution Cost 9,263.00 9,054.60
9,100.00 9,050.00

Prepared by: Verified by: Conforme:

CESAR A. JONOS RAMON S. PARAGAS CRISANTO S. GARCIA

Supervising Engineer Manager Owner/ Manager
Region III-A Region III-A C.S. Garcia Construction
 National Housing Authority
Northern Central Luzon Management Office
Summary of Cost Estimate for Individual Power and Water Service Connection

Project : Balagtas Heights Resettlement Project

Location : Brgy. Santol, Balagtas, Bulacan

C.S. GARCIA CONSTRUCTION NHA

PARTICULARS UNIT
QTY. UNIT COST SUB-TOTAL QTY. UNIT COST SUB-TOTAL
1. ELECTRICAL SUPPLY
A. Grounding System
A.1. Materials
TW Wire #8 m 4.5 53.00 238.50 4.5 35.30 158.85
Grounding Rod Clamp ⅝ pc 1 72.00 72.00 1 85.00 85.00
Grounding Rod pc 1 570.00 570.00 1 320.00 320.00
PVC Elbow ½" Ø pc 1 17.00 17.00 1 14.00 14.00
PVC Clamp pc 5 10.00 50.00 5 12.00 60.00
PVC Pipe ½" Ø lm. 4.5 30.00 135.00 4.5 30.00 135.00
Adaptor ½" Ø pc 3 20.00 60.00 3 14.00 42.00
Junction Box with Plate Cover set 1 42.00 42.00 1 37.00 37.00
Terminal Lug pc 1 75.00 75.00 1 75.00 75.00
Electrical Tape pc 1 30.00 30.00 1 25.00 25.00
Solvent Cement (100cc) can 1 65.00 65.00 1 70.00 70.00
Sub-Total: Materials 1,354.50 1,021.85
A.2. Installation of Grounding Pipe 350.00 500.00
B. Meralco Service Connection Fee/ Deposit 990.00 990.00
C. Permit Fees (Electrical/ Occupancy/ 769.00 769.00
Master Electrician Fee) with Individual
Power Service Installation
Total Electrical Distribution Cost 3,463.50 3,280.85
say 3,500.00 3,300.00
1. WATER SUPPLY
A. Waterline to Individual Unit
A.1. Materials (4 units)
Saddle Clamp 2"x1" pc 1 300.00 300.00 1 340.00 340.00
P.E. Hose 1"Ø lm. 1 43.00 43.00 1 43.00 43.00
P.E. Connector 1"Ø pc 2 76.00 152.00 2 320.00 640.00
G.I. Reducer 1"x¾"Ø pc 1 22.00 22.00 1 30.00 30.00
G.I. Nipple ¾"x3" Ø pc 4 20.00 80.00 4 18.00 72.00
G.I. Tee Reducer ¾"x½"Ø pc 3 24.00 72.00 3 50.00 150.00
G.I. Elbow Reducer ¾"x½"Ø pc 1 14.00 14.00 1 35.00 35.00
G.I. Nipple ½"x6" Ø pc 8 24.00 192.00 8 23.00 184.00
Ball Valve ½" pc 4 150.00 600.00 4 240.00 960.00
G.I. Straight Elbow ½" Ø pc 4 13.00 52.00 4 13.00 52.00
Water Meter pc 4 250.00 1,000.00 4 280.00 1,120.00
G.I. Elbow ½"Ø pc 8 13.00 104.00 8 13.00 104.00
P.E. Adaptor ½"Ø pc 8 50.00 400.00 8 15.00 120.00
Blue PVC Pipe ½"Ø lm. 40 30.00 1,200.00 40 30.00 1,200.00
Solvent Cement (100cc) pc 1 65.00 65.00 1 70.00 70.00
Teflon Tape pc 2 11.00 22.00 2 12.00 24.00
Materials Cost (4 units/cluster) 4,318.00 5,144.00
Sub-Total: Materials Cost/ Unit 1,079.50 1,286.00
A.2. Labor Cost
Plumber 500.00 500.00
Laborer 300.00 400.00
A. Water Service Connection Fee 3,500.00 3,500.00
Total Water Distribution Cost 5,379.50 5,686.00
say 5,400.00 5,700.00
Total Power and Water Distribution Cost Php 8,900.00 Php 9,000.00

Prepared by: Verified by: Conforme:

CESAR A. JONOS RAMON S. PARAGAS CRISANTO S. GARCIA

Supervising Engineer Manager Owner/ Manager
Region III-A Region III-A C.S. Garcia Construction