DETAILED COST ESTIMATE

Name of Project: DATE:

PROPOSED POWER HOUSE 2 AND ELECTRICAL SYSTEM
Location:
Estimated No. of Construction Days: 60.00 Calendar Days
Estimated Project Cost: ₱ 17,068,760.67
Item unit cost MP
DESCRIPTION Qty Unit unit cost material cost labor cost Total Cost
No. material labor S L
I GENERAL REQUIREMENTS
Permits and Clearances 1 l.s. 20,000.00 20,000.00 - 20,000.00 20,000.00
Project Billboard/ Signboard 1 ea 3,250.00 1,000.00 4,250.00 3,250.00 1,000.00 4,250.00
Occupational Safety and Health Program 1 l.s. 90,000.00 90,000.00 - 90,000.00 90,000.00
Mobilization/Demobilization 1 l.s. 30,000.00 30,000.00 30,000.00 - 30,000.00
Temporary Facilities (rental basis) 2 months 6,000.00 6,000.00 12,000.00 - 12,000.00

II STRUCTURAL WORKS
II.a EARTHWORKS 2 10
Supply of Equipments, Materials, Labor and Installation on Site.

Soil Leveling/Grading, Soil Excavation for Footing, Tie Beam and 60.00 cu.m. 150.00 500.00 650.00 9,000.00 30,000.00 39,000.00
Earthfilling, Grading and Compaction. 30.00 cu.m. 150.00 500.00 650.00 4,500.00 15,000.00 19,500.00
100 mm thk Gravel Bed For Footing, Tie Beam, Septic Vault and
15.00 cu.m. 150.00 500.00 650.00 2,250.00 7,500.00 9,750.00
Slab on Grade.
Anti Terminte/Soil Poisioning. 1.00 lot 6,500.00 1,950.00 8,450.00 6,500.00 1,950.00 8,450.00

II.b FORMWORKS 2 6
Supply, fabrication, installation, stripping and/or leaving of
formworks with the actual surface in contact with the concrete,
including provision of block-outs, chamfered edges, notching, and
overlaps, necessary greasing and/or coating with form oil, all
necessary hardware, fixing accessories, scaffolding, shoring, and
staging, usage of plant, equipment and tools.
Column Footing, Footing Tie beam, Septic Vault, Slab on Grade and
90.00 sq.m. 1,700.00 510.00 2,210.00 153,000.00 45,900.00 198,900.00
Columns.
Columns, Beams and Slabs 200.00 sq.m. 1,700.00 510.00 2,210.00 340,000.00 102,000.00 442,000.00

II.c CONCRETING WORKS 2 10

Supply of Concrete, Labor, Transportion to Site, Tools,
Equipments and Cast in place member. Estimate includes
Scaffoldings and Bracing supports.
Column Footing, Footing Tie beam, Septic Vault, Slab on Grade,
50.00 cu.m. 5,300.00 1,590.00 6,890.00 265,000.00 79,500.00 344,500.00
Suspended Slab, Beams and Columns.

II.d REBAR WORKS 2 10

Fabrication, and All materials needed for Installation are included.
Use Grade 40 Deformed Rebar for Structural members exposed to
Soil, Columns, Beams and Suspended Slab. Only masonry Wall
uses Grade 33 Reinforcing Bar.

16mmø Reinforcing Bar for Column Footing, 16mmø for Footing Tie
beam, 20mmø for Columns, 12mmø for Septic Vault, 12mmø for
5,000.00 kgs. 50.00 15.00 65.00 250,000.00 75,000.00 325,000.00
Slabs and 12mm for Parapet wall and columns. (All RSB are Grade
40)

II.e ROOFING WORKS 2 4

0.60mm Thk. DURARIB HI-RIB Pre-Painted Roof, 12mmø Sag
Rod, 2"x3" C-Purlins, 6mm thk. Gusset Plate, 1/4" x 2"x 2" Angle
Bar, 12mmø x 5omm W/Nut and Washer, 3/4" x 4' x 8' Hardiflex 150 sq.m. 1,300.00 390.00 1,690.00 195,000.00 58,500.00 253,500.00
Fascia Board, G.I. 26 Pre-Painted End Flashing, and 50mm x
50mm x 100mm Clip Angle.

III ARCHITECTURAL WORKS

III.a MASONRY WORKS 2 6
Supply of Materials, Mortar, 12mmø-Grade 33 Reinforcement and
Plaster are included in the estimate.

Septic Vault (6" CHB Load Bearing) 17 sq.m. 750.00 225.00 975.00 12,750.00 3,825.00 16,575.00
12mmø Deformed, Grade 40 Reinforcing Steel 200 kgs. 50.00 15.00 65.00 10,000.00 3,000.00 13,000.00
6" CHB Non-Load Bearing for Exterior Walls 80 sq.m. 750.00 225.00 975.00 60,000.00 18,000.00 78,000.00
4" CHB Non-Load Bearing for Interior Walls 90 sq.m. 650.00 195.00 845.00 58,500.00 17,550.00 76,050.00
12mmø Deformed, Grade 33 Reinforcing Steel 650 kgs. 40.00 12.00 52.00 26,000.00 7,800.00 33,800.00

III.a CARPENTRY WORKS 2 3

Ceiling Works: 1/4" thk. Gympsum Board with Metal Framing (See
80 sq.m. 400.00 120.00 520.00 32,000.00 9,600.00 41,600.00
Drawing for Details)

III.b FINISHING WORKS

Tile Works 2 3
600mm x 600mm Carpet Tiles 80 sq.m. 1,000.00 300.00 1,300.00 80,000.00 24,000.00 104,000.00
600mm x 600mm Ceramic Tiles 69 sq.m. 1,000.00 300.00 1,300.00 69,000.00 20,700.00 89,700.00

Painting Works (Walls And Ceiling) 2 4

Exterior walls 180 sq.m. 350.00 105.00 455.00 63,000.00 18,900.00 81,900.00
Interior Walls 170 sq.m. 350.00 105.00 455.00 59,500.00 17,850.00 77,350.00
Ceiling 98 sq.m. 350.00 105.00 455.00 34,300.00 10,290.00 44,590.00

Doors And Window

See Drawing for details and location 2 6
D1, Swing Glass Door with Aluminum Frame 5 set 7,000.00 2,100.00 9,100.00 35,000.00 10,500.00 45,500.00
D2, Steel Louver Type Bi-fold Door 5 set 35,500.00 10,650.00 46,150.00 177,500.00 53,250.00 230,750.00
D3, Flush Door 4 set 2,500.00 750.00 3,250.00 10,000.00 3,000.00 13,000.00
D4, Flush Door 5 set 2,500.00 750.00 3,250.00 12,500.00 3,750.00 16,250.00
D5, Steel Swing Door 1 set 15,000.00 4,500.00 19,500.00 15,000.00 4,500.00 19,500.00
W1, Sliding Window 6 set 4,000.00 1,200.00 5,200.00 24,000.00 7,200.00 31,200.00
W2, Awning Window 8 set 1,400.00 420.00 1,820.00 11,200.00 3,360.00 14,560.00
W3, Steel Louver Type Fixed Window 2 set 35,000.00 10,500.00 45,500.00 70,000.00 21,000.00 91,000.00
 DETAILED COST ESTIMATE

Name of Project: DATE:

PROPOSED POWER HOUSE 2 AND ELECTRICAL SYSTEM
Location:
Estimated No. of Construction Days: 60.00 Calendar Days
Estimated Project Cost: ₱ 17,068,760.67
IV ELECTRICAL WORKS
Material supply/fabrication and installation of the these item,
including all necessary accessories to complete the works in 8 4
accordance to plans and specification requirements.
PHASE- 1
wire gutter (0.50Hx0.50Wx1.20L meters) powder coated 1 pcs 3000.00 900.00 3,900.00 3,000.00 900.00 3,900.00
heavy duty secondary rack 3 spool 3 sets 850.00 255.00 1,105.00 2,550.00 765.00 3,315.00
Soulderless Connector 500mcm 5 sets 2500.00 750.00 3,250.00 12,500.00 3,750.00 16,250.00
60.0mm² thhn cu.wire 400 mts 810.00 243.00 1,053.00 324,000.00 97,200.00 421,200.00
125.0mm² thhn cu.wire 150 mts 1700.00 510.00 2,210.00 255,000.00 76,500.00 331,500.00
Soulderless Connector 4/0 awg 12 sets 1300.00 390.00 1,690.00 15,600.00 4,680.00 20,280.00
octagonal steel pole support 40ft (galvanized anchor rod, anchor expanding,
1 sets 30000.00 9,000.00 39,000.00 30,000.00 9,000.00 39,000.00
guy clamp, guy wire, loop clamp & other accessories
Circuit Breaker
Panel Boards Powder Coated or Approved Equal HxLxW,
(1500x1200x800 mm) cabinet type w/ volt ampere meter guage
each breaker.
-8 branches,MDP 3 phase bolt on with mechanical lug 3 hole per
phase for main mccb. 1 lot 450000.00 135,000.00 585,000.00 450,000.00 135,000.00 585,000.00
- 1250AT, 3 phase Bolt-on type Circuit Breaker ( main), automatic
on/off push button type branches
-800AT, 3 phase Bolt-on type Circuit Breaker -2pcs
-400AT , 3 phase Bolt-on type Circuit Breaker -6 pcs
Grounding and Bonding
50.0mm² THHN/THWN stranded copper Wire (Ground wire) must
10 mtrs 700.00 210.00 910.00 7,000.00 2,100.00 9,100.00
be color white
Grounding clamp 1 pcs 670.00 201.00 871.00 670.00 201.00 871.00
Grounding Rod 3 mts 1 pcs 2500.00 750.00 3,250.00 2,500.00 750.00 3,250.00

PHASE- 2
Distribution Transformer., 7620v/13,200v - 240v/480v single phase,
60hz, cu.winding, silicon core, NEA standard core & copper loss:
3 set 655000.00 196,500.00 851,500.00 1,965,000.00 589,500.00 2,554,500.00
250 kva (including the installation, cut out arreste & bracket
accessories,current transformer and other accessories.)
wire gutter (50Hx50Wx120L cm) powder coated 1 pcs 3000.00 900.00 3,900.00 3,000.00 900.00 3,900.00
Entrance cap 105mmΦ (heavy duty) 4 sets 3000.00 900.00 3,900.00 12,000.00 3,600.00 15,600.00
IMC CONDUIT PIPE105mmø 4 pcs 5500.00 1,650.00 7,150.00 22,000.00 6,600.00 28,600.00
IMC Long Elbow 105mm Ф 90 Degree 4 pcs 3800.00 1,140.00 4,940.00 15,200.00 4,560.00 19,760.00
IMC Coupling 105mm Ф 4 pcs 800.00 240.00 1,040.00 3,200.00 960.00 4,160.00
pvc pipe 3inΦ 2 pcs 2200.00 660.00 2,860.00 4,400.00 1,320.00 5,720.00
Locknut & Bushing 105mmɸ 4 sets 450.00 135.00 585.00 1,800.00 540.00 2,340.00
heavy duty secondary rack 3 spool 10 sets 850.00 255.00 1,105.00 8,500.00 2,550.00 11,050.00
250.0mm² THHN/THWN stranded copper Wire 120 mts 4800.00 1,440.00 6,240.00 576,000.00 172,800.00 748,800.00
Soulderless Connector 500mcm 12 sets 2500.00 750.00 3,250.00 30,000.00 9,000.00 39,000.00
Soulderless Connector 4/0 awg 15 sets 1300.00 390.00 1,690.00 19,500.00 5,850.00 25,350.00
octagonal steel pole support 40ft (galvanized anchor rod, anchor expanding,
4 sets 30000.00 9,000.00 39,000.00 120,000.00 36,000.00 156,000.00
guy clamp, guy wire, loop clamp & other accessories
Circuit Breaker
Panel Boards Powder Coated or Approved Equal HxLxW,
(1500x1200x800 mm) cabinet type w/ volt ampere meter guage
each breaker.
-8 branches,MDP 3 phase bolt on with mechanical lug 3 holes per
phase for main mccb. 1 lot 550000.00 165,000.00 715,000.00 550,000.00 165,000.00 715,000.00
- 1800AT, 2000AF 3 phase Bolt-on type Circuit Breaker (
main), automatic on/off push button type branches
-800AT, 3 phase Bolt-on type Circuit Breaker - 2pcs
-400AT , 3 phase Bolt-on type Circuit Breaker- 6pcs
wires
power house-2 to buildings
100.0mm² thhn cu.wire (cit acad & foods building) 350 mts 1500.00 450.00 1,950.00 525,000.00 157,500.00 682,500.00
100.0mm² thhn cu.wire (supply office & elect/mech) 400 mts 1500.00 450.00 1,950.00 600,000.00 180,000.00 780,000.00
125.0mm² thhn cu.wire (convension) 950 mts 1700.00 510.00 2,210.00 1,615,000.00 484,500.00 2,099,500.00
125.0mm² thhn cu.wire (men & womens dorm) 60 mts 1700.00 510.00 2,210.00 102,000.00 30,600.00 132,600.00
30.0mm² thhn cu.wire (hub to guindance) 150 mts 400.00 120.00 520.00 60,000.00 18,000.00 78,000.00
14.0mm² thhn cu.wire (canteen, welding shop) 150 mts 180.00 54.00 234.00 27,000.00 8,100.00 35,100.00

Grounding and Bonding

50.0mm² THHN/THWN stranded copper Wire (Ground wire) must
50 mtrs 700.00 210.00 910.00 35,000.00 10,500.00 45,500.00
be color white
Grounding clamp 3 pcs 670.00 201.00 871.00 2,010.00 603.00 2,613.00
Grounding Rod 3 mts 3 pcs 2500.00 750.00 3,250.00 7,500.00 2,250.00 9,750.00
 DETAILED COST ESTIMATE

Name of Project: DATE:

PROPOSED POWER HOUSE 2 AND ELECTRICAL SYSTEM
Location:
Estimated No. of Construction Days: 60.00 Calendar Days
Estimated Project Cost: ₱ 17,068,760.67
power house-2
Circuit Breaker
Panel Boards Powder Coated or Approved Equal
-6 branches, PB single phase bolt on with center main
- 60AT, 100AF 3 phase Bolt-on type Circuit BreakeR ( main),
1 lot 5000.00 1,500.00 6,500.00 5,000.00 1,500.00 6,500.00
branches -
20AT, single phase plug in type Circuit Breaker - 1pcs
-30AT , single phase plug in type Circuit Breaker- 5pcs
wires
5.5mm² THHN/THWN stranded copper Wire 1 boxes 8,000.00 2,400.00 10,400.00 8,000.00 2,400.00 10,400.00
3.5mm² THHN/THWN stranded copper Wire 2 boxes 4,500.00 1,350.00 5,850.00 9,000.00 2,700.00 11,700.00
2.0mm² THHN/THWN stranded copper Wire 2 boxes 3,500.00 1,050.00 4,550.00 7,000.00 2,100.00 9,100.00
20mm Φ PVC Conduit pipe, Thick wall 20 pcs 150.00 45.00 195.00 3,000.00 900.00 3,900.00
20mm Φ flexible pvc hose 30 meters 25.00 7.50 32.50 750.00 225.00 975.00
pvc male adapter w/ locknut 20mm Φ 20 sets 12.00 3.60 15.60 240.00 72.00 312.00
Boxes (Complete Set)
square box 2 sets 150.00 45.00 195.00 300.00 90.00 390.00
heavy duty metal Junction Box w/ cover 20 sets 55.00 16.50 71.50 1,100.00 330.00 1,430.00
heavy duty metal utility Box 25 sets 55.00 16.50 71.50 1,375.00 412.50 1,787.50
Convenience Outlet and Switches (Panasonic or approved equal)
2 gang 3 prong convenience outlet, 16A/250V 11 sets 300.00 90.00 390.00 3,300.00 990.00 4,290.00
1 gang 3 prong convenience outlet, 16A/250V 3 sets 200.00 60.00 260.00 600.00 180.00 780.00
3-gang Luminous Switch (S3), 10A/240V w/ plate 1 sets 400.00 120.00 520.00 400.00 120.00 520.00
2-gang Luminous Switch (S2), 10A/240V w/ plate 3 sets 350.00 105.00 455.00 1,050.00 315.00 1,365.00
1-gang Luminous Switch (S1w), 10A/240V w/ plate 3 sets 450.00 135.00 585.00 1,350.00 405.00 1,755.00
Nema 3R, 30amp Bolt On CB 2 Pole Enclosure Weatherproof Outdoor
1 sets 800.00 240.00 1,040.00 800.00 240.00 1,040.00
Panel Board
Lighting Fixture (complete set)
LED lamp T8 40w office support single tube 6 sets 500.00 150.00 650.00 3,000.00 900.00 3,900.00
circular led light 15 watts 6 sets 700.00 210.00 910.00 4,200.00 1,260.00 5,460.00
circular led light 9w watts 2 sets 400.00 120.00 520.00 800.00 240.00 1,040.00
orbit fan with control 2 sets 2,200.00 660.00 2,860.00 4,400.00 1,320.00 5,720.00
exhaust fan 3 sets 1,500.00 450.00 1,950.00 4,500.00 1,350.00 5,850.00
Other Electrical Accessories such as cable tray, & bracket
1 lot 20000.00 6,000.00 26,000.00 20,000.00 6,000.00 26,000.00
accessories rubber tape, and etc.to Complete The Work.

9,617,845.00 3,030,553.50

c. Equipment Expenses 151,527.68

a. Materials 9,617,845.00
b. Cost of Labor UNIT 3,030,553.50
General Forman 1
skilled 28
labor 66
Estimated Direct Cost (EDC) 12,799,926.18
Indirect Cost
Overhead,Contingencies,Miscellaneuos (OCM) Expenses: 1,897,259.78
Contractor's Profit: 1,264,839.85
VAT Component 1,106,734.87
Total Project Cost 17,068,760.67