COMPANY NAME RECKON INCORPORATION

PROJECT MRT 7 (WAREHOUSE)

LOCATION Quezon city - San Jose Delmonte, Bulacan
DATE 19-Apr-23
UNIT COST
DESCRIPTION QTY UNIT TOTAL AMOUNT
MATERIAL SAFETY FACTOR LABOR TOTAL UNIT COST
Item No. GENERAL REQUIREMENTS

1 Mobilization/Demobilization 1.00 lot

2 Bonds and Insurances 1.00 lot
2.1 Security Bond for the Down Payment 1.00 lot
2.2 Performance Bond 1.00 lot
2.3 Guarantee Bond 1.00 lot
2.4 Contractor's All Risk Insurance (w/ TPL) 1.00 lot
3 As-Built Plans + Shop Drawings 1.00 lot 186,000.00 186,000.00 186,000.00
4 Dismantling and Hauling/Disposal of Debris 1.00 lot
5 Legworks 1.00 lot
Health and Safety (COVID 19 Prevention including Health Certification for
1.00Workers)
lot
EE & ECE As-built + Signing 1.00 lot
Delivery of Owner Supplied Materials 1.00 lot
Sub-total Item 186,000.00

CONDUITS AND ACCESSORIES

15mm ø IMC Conduit 653.00 PCS 695.00 729.75 104.25 834.00 544,602.00
15mm ø IMC Elbow 94.00 PCS 127.00 133.35 19.05 152.40 14,325.60
15mm ø IMC Coupling 638.00 PCS 45.00 47.25 6.75 54.00 34,452.00
15mm ø IMC Locknut and Bushing 157.00 PCS 25.50 26.78 3.83 30.60 4,804.20
15mm ø IMC Conduit Body "T" 28.00 PCS 142.20 149.31 21.33 170.64 4,777.92
20mm ø IMC Conduit 29.00 PCS 1,000.00 1,050.00 150.00 1,200.00 34,800.00
20mm ø IMC Elbow 4.00 PCS 205.00 215.25 30.75 246.00 984.00
20mm ø IMC Coupling 28.00 PCS 71.00 74.55 10.65 85.20 2,385.60
20mm ø IMC Locknut and Bushing 6.00 PCS 39.50 41.48 5.93 47.40 284.40
25mm ø IMC Conduit 3.00 PCS 1,450.00 1,522.50 217.50 1,740.00 5,220.00
25mm ø IMC Elbow 2.00 PCS 400.00 420.00 60.00 480.00 960.00
25mm ø IMC Locknut and Bushing 2.00 PCS 62.50 65.63 9.38 75.00 150.00
32mm ø IMC Conduit 20.00 PCS 1,755.00 1,842.75 263.25 2,106.00 42,120.00
32mm ø IMC Coupling 19.00 PCS 133.00 139.65 19.95 159.60 3,032.40
32mm ø IMC Locknut and Bushing 2.00 PCS 90.00 94.50 13.50 108.00 216.00
20mm ø PVC Conduit 142.00 PCS 108.00 113.40 16.20 129.60 18,403.20
20mm ø PVC Adapter 65.00 PCS 10.00 10.50 1.50 12.00 780.00
20mm ø PVC Coupling 141.00 PCS 5.00 5.25 0.75 6.00 846.00
20mm ø PVC Locknut and Bushing 68.00 PCS 15.00 15.75 2.25 18.00 1,224.00
7,654.44 714,367.32

WIRES & CABLES

3.5mm² THHN 4,800.00 Meters 32.75 34.39 4.91 39.30 188640

5.5mm² THHN 85.00 Meters 48.50 50.93 7.28 58.20 4947
8.0mm² THHN 80.00 Meters 105.00 110.25 15.75 126.00 10080
14mm² THHN 135.00 Meters 145.00 152.25 21.75 174.00 23490
30mm² THHN 475.00 Meters 205.35 215.62 30.80 246.42 117049.5
643.92 344,206.50

ELECTRICAL DEVICES

Duplex Receptacle Outlet 24.00 PCS 325.00 341.25 48.75 390.00 9360
Simplex Receptacle Outlet 25.00 PCS 120.00 126.00 18.00 144.00 3600
Single Pole, one-gang switch 6.00 PCS 110.00 115.50 16.50 132.00 792
Hand Drier 2.00 PCS 15,199.00 15,958.95 2,279.85 18,238.80 36477.6
18,904.80 50,229.60

LIGHTING FIXTURES

38W Surface Mounted Led Lighting Fixtures IP20 30.00 PCS 899.00 943.95 134.85 1,078.80 32364
20W Recessed Mounted Led Down Lighting IP20 15.00 PCS 775.00 813.75 116.25 930.00 13950
95W Led Low Bay Lighting IP65 46.00 PCS 940.00 987.00 141.00 1,128.00 51888
Wall Mounted Emergency Light (2x3 Led Lamp) 23.00 PCS 2,299.75 2,414.74 344.96 2,759.70 63473.1
5W Self-Contained, Maintained Led Exit Light 2.00 SETS 1,199.00 1,258.95 179.85 1,438.80 2877.6
5,896.50 161,675.10

ELECTRICAL BOXES

Junction Box 125.00 PCS 867.30 910.67 130.10 1,040.76 130095

Utility Box 60.00 PCS 670.87 704.41 100.63 805.04 48302.64
Wire Gutter 1.00 PCS 3,000.00 3,150.00 450.00 3,600.00 3600
PullBoxes 20.00 PCS 360.00 378.00 54.00 432.00 8640
5,877.80 190,637.64

ELECTRICAL PANELBAORD & ECB

LP-DEPOT-DAB 1.00 ASSY. 31,395.58 32,965.36 4,709.34 37,674.70 37674.696
PP-DEPOT-DAB 1.00 ASSY. 40,270.49 42,284.01 6,040.57 48,324.59 48324.588
DP-DEPOT-DAB 1.00 ASSY. 1,459.00 1,531.95 218.85 1,750.80 1750.8
ECB-SF-GF 1.00 PCS 3,500.00 3,675.00 525.00 4,200.00 4200
ECB-EF-GF 26.00 PCS 2,925.00 3,071.25 438.75 3,510.00 91260
ECB-TEF-GF-01 1.00 PCS 1,987.00 2,086.35 298.05 2,384.40 2384.4
ECB-SMEF-GF-01 2.00 PCS 2,495.00 2,619.75 374.25 2,994.00 5988
ECB-OCH 1.00 PCS 2,799.00 2,938.95 419.85 3,358.80 3358.8
Fire Alarm Control Panel 1.00 SETS 17,373.00 18,241.65 2,605.95 20,847.60 20847.6
Card Reader Module 10.00 SETS 1,349.00 1,416.45 202.35 1,618.80 16188
Access Gathering Panel 1.00 SETS 5,800.00 6,090.00 870.00 6,960.00 6960
Switch Bank 1.00 SETS 15,743.00 16,530.15 2,361.45 18,891.60 18891.6
` 104,197.28 194,941.28

GROUNDING SYSTEM

100mm² Bare Copper Wire 271.00 Meters 1,200 1,260 180 1,440 390,240.00
Ground Rod 29.00 PCS 500 525 75 600 17,400.00
Ground Bar 1.00 PCS 1,580.58 1,660 237.087 1,897 1,896.70
Grounding Rod Well 2.00 PCS 475 499 71.25 570 1,140.00
Exothermic Welding Connector 3.00 PCS 15,199 15,959 2279.85 18,239 54,716.40
4506.696 410,676.70

HANGER & SUPPORTS

Unistrut Channel 41mmX41mm 60.00 PCS 355.00 372.75 53.25 426.00 25560
Conduit C-Clamp 15mm Dia 55.00 PCS 49.00 51.45 7.35 58.80 3234
Unistrut C-Clamp 15mm Dia 900.00 PCS 18.00 18.90 2.70 21.60 19440
Threaded Rod 3/8" 130.00 PCS 67.00 70.35 10.05 80.40 10452
Threaded Coupling 130.00 PCS 15.00 15.75 2.25 18.00 2340
Nut and Washer 3/8" 500.00 PCS 9.00 9.45 1.35 10.80 5400
615.60 66,426.00

TESTING AND COMMISSIONING

Operation and Maintenance 300,000.00

TOTAL AMOUNT FOR ELECTRICAL WORKS

148,297.04 2,619,160.14
PROFIT 523,832.03
MISCELLANEOUS AND CONSUMABLES (15%) 392,874.02
Plus 14% (VAT AND WITH HOLDING TAX) 366,682.42
OVERHEAD/CONTINGENCIES (10%) 261,916.01
TOTAL PROJECT COST (VAT INCLUDED) 4,164,464.62