Project : DAMOSA IT 3 BUILDING

Location : Damosa IT Park, J.P. Laurel Avenue, Lanang, Davao City

Contract Package : GENERAL CONSTRUCTION WORKS, CP-1
Owner : DAMOSA LAND INCORPORATED
Subject : CONTRACTOR'S BID BREAKDOWN

ITEM DESCRIPTION QTY

V. ELECTRICAL WORKS
20 ELECTRICAL WORKS
20.1 Equipment and Devices
• Load Break Switch, SF6 type (Included in unitized MVSG)
• Medium Voltage Switch Gear 1.00
• Transformer-1, 2MVA, 15kV/ 0.4kV, ONAF, Z=6.5%, Dyn 12, oil-type
• Transformer-2, 2MVA, 15kV/ 0.4kV, ONAF, Z=6.5%, Dyn 11, oil-type
• Low Voltage Switchgear (MDB-2) 1.00
• Low Voltage Switchgear (MDB-1) 1.00
• Auto-transfer circuit breaker (ACB), 3000A, normally open (INCLUDED ALREADY IN UNITIZE
• Capacitor-1, 450kVAR
• Capacitor-2, 450kVAR
• Auto-Tranfer Switch (INCLUDED ALREADY IN UNITIZE
• Generator set, 1.5MVA, 1200kW, 400V, 60Hz, 3Ph, 4Wire N/A
20.2 Busducts
• Busduct-1, 2250A, 4-busbar + G, 400V, 60Hz, 3Ph N/A
• Busduct accessories and supports
20.3 Meter Centers
• Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph
• Terminal lug
• Meter base
• Meter box
• Enclosed circuit breaker, 200AT
• Enclosed circuit breaker, 300AT
OTHERS:
Capacitor-1, 600kVAR 1.00
• Capacitor-2, 600kVAR 1.00
• 15KV Termination Kit, Outdoor 2.00
• Cross Arm Support for Fuse Cut-Out 1.00
• Busducts
• Busduct -1, 3000A, 4-busbar + G, 400V, 60Hz, 3Ph, (MDP-1) 1.00
• Busduct accessories and supports
• Busduct- 2, 3000A, 4-busbar + G, 400V, 60Hz, 3Ph (MDB-2) 1.00
• Busduct accessories and supports
 • Busduct-1, 3500A, 4-busbar + G, 400V, 60Hz, 3Ph, (TRANSFORMER-1) 1.00
• Busduct accessories and supports
• Busduct-2, 3500A, 4-busbar + G, 400V, 60Hz, 3Ph, (TRANSFORMER-2) 1.00
• Busduct accessories and supports
Meter Centers - G (Meter Base and KWH Meter to be supplied by DLPC) 1.00
Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph
Meter Centers - 3F-12F, 14F-15F(Meter Base and KWH Meter to be supplied 12.00
Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph
20.4 Panelboards (see components and details)
• STP N/A
• PP-SN 13 N/A
• PP-01 N/A
• PP-02 to 6
• PP-G 1.00
• PP-PUMP 1.00
• PP-SN-G 1.00
• ELPP-SPB & FM ELEV (NOT INCLUDED)
• PP-SPB & FM ELEV 1.00
• PR-SN (NOT INCLUDED)
• Retail-1 (GF to 6F) N/A
• SDP-G 1.00
• ELP-G (NOT INCLUDED)
• ELP-3 (3F to 12F) (NOT INCLUDED)
• ELPP/SPB (NOT INCLUDED)
• EMDP (NOT INCLUDED)
• LP-3 (typical 3F - 12F) 10.00
• LP-G 1.00
• LP-K 1.00
• EPPO office (NOT INCLUDED) N/A
• Control panels (INCLUDED IN MECHANICAL W
OTHERS:
LP-2 1.00
PP-K-(AC) 1.00
PP-F(JET FAN) 1.00
LP-RD 1.00
LP-SN RD 1.00
LP-14F - 15F 2.00
PP-02 N/A
PP-03 N/A
PP-04 N/A
PP-05 N/A
PP-06 N/A

20.5 Enclosed Circuit Breaker (ECB)

• Enclosed circuit breaker (ECB-FP), 175AT,3Ph 2.00
 • Enclosed circuit breaker (ECB-BP), 30AT, 3Ph 1.00
• Enclosed circuit breaker (ECB-JP), 50AT, 3Ph 1.00
• Enclosed circuit breaker (ECB-TP), 30AT,3Ph 1.00
• Enclosed circuit breaker (ECB-GCE), 20AT,1Ph 1.00
• Enclosed circuit breakers (ECB-ELEV), 60AT
• Enclosed circuit breakers (ECB-BF), 40AT,
• Enclosed circuit breakers (ECB-SF), 50AT,3Ph 1.00
• Enclosed circuit breakers (ECB-TEF), 30AT,3Ph 1.00
• Enclosed circuit breakers (ECB-EPZF), 50AT,3Ph 1.00
• Enclosed circuit breakers (ECB-EF), 20AT,1Ph 3.00
• Enclosed circuit breakers (ECB-STP-TP), 60AT, 3Ph, 2.00
• Enclosed circuit breakers (ECB-STP-BP), 40AT,3Ph 1.00
• Enclosed circuit breakers (ECB-STP-TF), 60AT,3Ph 1.00
• Enclosed circuit breakers (ECB-STP-BP), 30AT,3Ph 1.00
• Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph 1.00
• Enclosed circuit breakers (ECB-STP-SPEP), 30AT,1Ph 1.00
• Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph 1.00
• Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph 1.00
• Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph 1.00
OTHERS:
Enclosed circuit breakers (ECB-ELEV), 100AT,3ph 4.00
Enclosed circuit breakers (ECB-SMEF), 40AT,3ph 1.00
Enclosed circuit breakers (ECB-JETFAN), 30AT,3ph 9.00
Enclosed circuit breaker (ECB-ACCU HALLWAY), 40AT,1Ph 36.00
Enclosed circuit breaker (ECB-ACCU OFFICES), 40AT,1Ph 348.00
Enclosed circuit breaker (ECB-AC DINING), 20AT,1Ph 10.00
Enclosed circuit breaker (ECB-AC GRND RM), 30AT,1Ph (deleted) 4.00
Enclosed circuit breaker (ECB-AC GRND HALLWAY/LOBBY), 40AT,1Ph 2.00
Enclosed circuit breaker (ECB-AC DINING), 30AT,1Ph (deleted) 6.00
Enclosed circuit breaker (ECB-WATER PUMP), 30AT,1Ph 1.00
Enclosed circuit breaker (ECB-RETAIL), 30AT,1Ph 2.00
Enclosed circuit breakers (ECB-EF), 40AT,3Ph 1.00
Enclosed circuit breakers (ECB-MAF), 40AT,3Ph 1.00
Enclosed circuit breakers (ECB-PZF), 50AT,3Ph 2.00

20.6 Load provisions

• Flourescent lighting, box type, 2 x 40Watts 285.00
• Flourescent lighting, box type, 1 x 40Watts
• Flourescent lighting, box type, 4 x 18Watts
• Pinlight, ceiling / recessed type N/A
• Pinlight, wall mounted
• Exit light, 2-face, wall mounted 34.00
• Emergency light, battery, with CO 128.00
• Switch, 1-gang 52.00
• Switch, 2-gang 7.00
 • Switch, 3-gang -
• Switch, 3-way 60.00
• Switch bank 16.00
• Disconnecting switch -
• Convenience outlet, 2-gang, grounding type 136.00
• Convenience outlet, 2-gang, grounding type, weather proof -
• Floor mounted 3-outlet box, (for CO, telephone and data) 5.00
• Floor mounted 4-outlet box, (for CO, EO, telephone and data) N/A
• Hand dryer, with CO 28.00
• ACU, with CO 495.00
• Signage provision 6.00
OTHERS:
LED 52W LIGHTING FIXTURES (Philips) 250.00
Pinlight 23W, ceiling / recessed type (Philips) 1,216.00
Lighting Fixtures, Wall Mounted Weather Proof 36.00

20.7 Roughing ins

• Conduit, PVC, 20 mm dia. (EMERALD 23,925.00
• Conduit, RSC, 32mm dia. (MAYER) 421.00
• Conduit, RSC, 40 mm dia.
• Conduit, RSC, 50 mm dia. (MAYER) 732.60
• Conduit, RSC, 80mm dia. (MAYER) 34.10
• Conduit, RSC, __mm dia
• Conduit, FMT, 20mm dia. 2,145.00
• Conduit, FMT, 32mm dia.
• Adapter, uPVC, 20mm dia. 6,028.00
• Adapter, RSC, 32mm dia.
• Adapter, RSC, 40mm dia.
• Adapter, RSC, 50mm dia.
• Adapter, RSC, 80mm dia.
• Adapter, RSC, __mm dia.
• Coupling, RSC, 32mm dia. (MAYER) 39.00
• Coupling, RSC, 40mm dia.
• Coupling, RSC, 50mm dia. (MAYER) 418.00
• Coupling, RSC, 80mm dia. (MAYER) 5.00
• Cable ladder (no details, from MVSG to Transformer)
• Cable trench (no details, from MVSG to Transformer) 14.00
• Cable tray (no detail)
• Juntion box, 100 x 100 x 50mm 1,966.80
• Utility box, 100 x 50 x 50mm 1,047.20
• Pullboxes 80.00
• Tap boxes 85.00
• OTHERS:
• Conduit, EMT, 25 mm dia. 414.70
• Conduit, RSC, 65mm dia. (MAYER) 17.60
 • Elbow, RSC, 65mm dia. (MAYER) 3.00
• Conduit, RSC, 100mm dia. (MAYER) 42.00
• Elbow, RSC, 100mm dia. (MAYER) 14.00
• Elbow, RSC, 80mm dia. (MAYER) 4.00
• Elbow,RSC, 32mm dia. (MAYER) 30.00
• Elbow,RSC, 50mm dia. (MAYER) 239.00
• Conduit, PVC, 75mm dia. 150.00
• Elbow, PVC, 75mm dia. 10.00
Cable tray 300x300mm dia. 814.00
vertical elbow 13.00
horizontal 26.00
Cable tray 300x100mm dia. 81.00
vertical elbow 4.00
horizontal 1.00
Cable tray 100x100mm dia. 8.00
vertical elbow 2.00
horizontal 2.00
Liquid Tight Flexible Metallic Conduit 32.00
LTFMC Straight Connector 20.00
LTFMC Angle Connector 20.00
Cable tray 800x100mm dia. 161.00
vertical elbow 28.00
horizontal 12.00

20.7 Hangers and Supports

• Unistrut channel 39.00
• Unistrut clamp, 80mm dia. 26.00
• Unistrut clamp, 50mm dia. 455.00
• Unistrut clamp, 40mm dia.
• Unistrut clamp, 32mm dia.
• Unistrut clamp, __mm dia.
• Round bar, 3/8" dia. 452.00
• Nut and washer, 10mm dia. 1,722.40
• Anchor bolt, 10 mm dia. 1,058.40
• Angular bar, 50 x 5 x 6000mm 19.00
Others:
• Unistrut clamp, 100mm dia. 23.00
Unistrut clamp, 65mm dia. 21.00
Conduit clamp, 32mm dia. 60.00
Conduit clamp, 50mm dia. 409.00

20.8 Wiring-ins
• Wire, THHN, 500mm2 2,233.00
 • Wire, THHN, 325mm2 -
• Wire, THHN, 125mm2 140.30
• Wire, THHN, 80mm2 72.00
• Wire, THHN, 60mm2 424.60
• Wire, THHN, 50mm2
• Wire, THHN, 38mm2 215.60
• Wire, THHN, 30mm2 374.00
• Wire, THHN, 14mm2 302.90
• Wire, THHN, 8.0mm2 413.10
• Wire, THHN, 5.5mm2 30,115.80
• Wire, THHN, 3.5mm2 25,998.30
• Wire, THHN, 2.0mm2 36,702.45
• Wire, THHN, __mm2
• Wire, THW, 400mm2 573.00
• Wire, THW, 38mm2
• Wire, THW, 22mm2 47.00
• Wire, THW, 14mm2 327.00
• Wire, THW, 5.5mm2 47.00
• Wire, THW, 2.0mm2
• Wire, TW, 250mm2
• Wire, TW, 30mm2 46.50
• Wire, TW, 22mm2 -
• Wire, TW, 14mm2 -
• Wire, TW, 8.0mm2 -
• Wire, TW, 5.5mm2 717.00
• Wire, TW, 3.5mm2 231.00
• Wire, TW, 2.0mm2
• Wire, TW, __mm2 -
• Wire, XLPE / SWA / LLDPE , 100mm2 , 15kV (1 Core) 65.00
• Wire, XLPE / SWA / LLDPE , 95mm2, 15kV (4 Core) 244.00
• Terminal lugs, 500mm2
• Terminal lugs, 400mm2
• Termina lugs, 125mm2
• Terminal lugs, __mm2
• Transformer terminal kit, 500mm2
• Transformer terminal kit, 400mm2
20.9 Other materials (please specify)
• Wire, THHN, 150mm2 112.00
• Wire, THHN, 200mm2 662.00
Wire, THHN, 250mm2 78.00
• Wire, THW, 50mm2 24.00
• Wire, THW, 30mm2 30.00
• Wire, THW, 8.0mm2 348.00

20.10 Testing and Commisioning

 • Functionality test 1.00
• High potential (Hipot) test 1.00
• Insulation Resistance test 1.00
• Earth resistance test 1.00

SUBTOTAL V-20

TOTAL V :

Vl. TELEPHONE SYSTEM

21 GROUND FLOOR LEVEL
21.1 Roughing-in works
21.1.1 50mmø uPVC Pipe
21.1.2 50mmø uPVC Elbow
21.1.3 50mmø uPVC End Bell
21.1.4 50mmø Service Entrance Cap
21.1.5 20mmø uPVC Pipe 99.00
21.1.6 20mmø uPVC Elbow
21.1.7 5.5 mm2 TW Ground Wire
21.1.8 Grounding Rod 20mmø x 3m 1.00
21.1.9 Utility Boxes ga.16
21.1.10 TTC Boxes ga. # 16 with cover and lockset, pre painted (deleted) 1.00
> Note that TTC box dimension shall consider the numbers of telephone wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
21.1.11 Main Telephone Terminal Cabinet with terminal blocks and baking board 1.00
21.1.12 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.) 1.00
OTHERS:
Conduit, RSC, 20mm dia. 52.80
Coupling, RSC, 20mm dia. 26.40
• Trunking, 200 x 100mm 63.00
• Trunking, 300 x 100mm (RISER) 75.00
• Trunking, Horizontal Elbow 200 x 100mm 1.00
• Trunking, Vertical Elbow 200 x 100mm 1.00
• Trunking, Horizontal Elbow 300 x 100mm 3.00
• Trunking, Vertical Elbow 300 x 100mm 2.00
31.6 Hanger and supports (truncking)
• Anchor bolt, 10 mm dia. 170.00
• Round bar, 3/8" dia. 60.00
• Angular bar, 50 x 5 x 6000mm 5.00
• Hexagonal nut and washer, 8.0mm dia. 340.00
Conduit clamp, 20mm dia. 32.00

SUBTOTAL VI-21
 22 SECOND FLOOR LEVEL
22.1 Roughing-in works
22.2 100mmø uPVC Pipe
22.3 100mmø uPVC Elbow
22.4 100mmø uPVC End Bell
22.5 20mmø uPVC Pipe 36.30
22.6 20mmø uPVC Elbow
22.7 Utility Boxes ga.16 24.00
22.8 TTC Boxes ga. # 16 with cover and lockset, pre painted (deleted) 1.00
> Note that TTC box dimension shall consider the numbers of telephone wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
22.1.9 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.) 1.00

SUBTOTAL VI-22

23 THIRD FLOOR LEVEL

23.1 Roughing-in works
23.1.1 100mmø uPVC Pipe
23.1.2 100mmø uPVC Elbow
23.1.3 100mmø uPVC End Bell
23.1.4 20mmø uPVC Pipe
23.1.5 20mmø uPVC Elbow
23.1.6 Utility Boxes ga.16
23.1.7 TTC Boxes ga.#16 with cover and lockset,pre painted (deleted) 1.00
> Note that TTC box dimension shall consider the numbers of telephone wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
23.1.8 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.) 1.00
OTHERS:
Conduit, RSC, 20mm dia. 26.40
Coupling, RSC, 20mm dia. 6.00
• Trunking, 200 x 100mm 64.60
• Trunking, Horizontal Elbow 200 x 100mm 1.00
• Trunking, Vertical Elbow 200 x 100mm 1.00
31.6 Hanger and supports (truncking)
• Anchor bolt, 10 mm dia. 81.00
• Round bar, 3/8" dia. 29.00
• Angular bar, 50 x 5 x 6000mm 2.00
• Hexagonal nut and washer, 8.0mm dia. 162.00
Conduit clamp, 20mm dia. 16.00

SUBTOTAL VI-23
23 FOURTH - TWELVE FLOOR , FOURTENTH - FIFTEENTH LEVEL
 23.1 Roughing-in works
23.1.1 100mmø uPVC Pipe
23.1.2 100mmø uPVC Elbow
23.1.3 100mmø uPVC End Bell
23.1.4 20mmø uPVC Pipe 0.00
23.1.5 20mmø uPVC Elbow
23.1.6 Utility Boxes ga.16
23.1.7 TTC Boxes ga.#16 with cover and lockset,pre painted (deleted) 11.00
> Note that TTC box dimension shall consider the numbers of telephone wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
23.1.8 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.) 1.00
Others
Conduit, RSC, 20mm dia. 290.40
Coupling, RSC, 20mm dia. 66.00
• Trunking, 200 x 100mm 710.60
• Trunking, Horizontal Elbow 200 x 100mm 11.00
• Trunking, Vertical Elbow 200 x 100mm 11.00
31.6 Hanger and supports (truncking)
• Anchor bolt, 10 mm dia. 968.00
• Round bar, 3/8" dia. 340.00
• Angular bar, 50 x 5 x 6000mm 18.00
• Hexagonal nut and washer, 8.0mm dia. 1,936.00
Conduit clamp, 20mm dia. 176.00

SUBTOTAL FOR ADDITIONAL FLOOR BREAKDOWN (4th-12th, 14th-15th)

TOTAL Vl :

VlI. CATV SYSTEM (NOT INCLUDED)

24 GROUND FLOOR LEVEL
24.1.1 Roughing-in works
24.1.2 50mmø uPVC Pipe
24.1.3 50mmø uPVC Elbow
24.1.4 50mmø uPVC End Bell
24.1.5 50mmø Service Entrance Cap
24.1.6 20mmø uPVC Pipe
24.1.7 20mmø uPVC Elbow
24.1.8 5.5 mm2 TW Ground Wire
24.1.9 Grounding Rod 20mmø x 3m
24.1.10 Utility Boxes ga.16
24.1.11 CATV or S/T Boxes ga.#16 with cover and lockset,pre painted
> Note that S/T box dimension shall consider the numbers of cable wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
24.1.12 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.)

SUBTOTAL VlI-24

25 SECOND FLOOR LEVEL (NOT INCLUDED)

25.1 Roughing-in works
25.1.1 50mmø uPVC Elbow
25.1.2 50mmø uPVC End Bell
25.1.3 50mmø Service Entrance Cap
25.1.4 20mmø uPVC Pipe
25.1.5 20mmø uPVC Elbow
25.1.6 Utility Boxes ga.16
25.1.7 CATV or S/T Boxes ga.#16 with cover and lockset,pre painted
> Note that S/T box dimension shall consider the numbers of cable wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
25.1.8 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.)

SUBTOTAL VlI-25

26 THIRD FLOOR LEVEL (NOT INCLUDED)

26.1 Roughing-in works
26.1.1 50mmø uPVC Elbow
26.1.2 50mmø uPVC End Bell
26.1.3 50mmø Service Entrance Cap
26.1.4 20mmø uPVC Pipe
26.1.5 20mmø uPVC Elbow
26.1.6 Utility Boxes ga.16
26.1.7 CATV or S/T Boxes ga.#16 with cover and lockset,pre painted
> Note that S/T box dimension shall consider the numbers of cable wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
26.1.8 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.)

SUBTOTAL VlI-26

TOTAL Vll :

VlIl. LOCAL AREA NETWORK (LAN) / DATA SYSTEM (NOT INCLUDED)

27 GROUND FLOOR LEVEL
27.1 Roughing-in works
27.1.1 50mmø uPVC Pipe
27.1.2 50mmø uPVC Elbow
27.1.3 50mmø uPVC End Bell
27.1.4 50mmø Service Entrance Cap
27.1.5 20mmø uPVC Pipe
27.1.6 20mmø uPVC Elbow
27.1.7 5.5 mm2 TW Ground Wire
27.1.8 Grounding Rod 20mmø x 3m
27.1.9 Utility Boxes ga.16
27.1.10 LAN Pull Boxes ga.#16 with cover and lockset
> Note that LAN pull box dimension shall consider the numbers of LAN wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
27.1.11 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.)

SUBTOTAL VllI-27

28 SECOND FLOOR LEVEL (NOT INCLUDED)

28.1 Roughing-in works
28.1.1 50mmø uPVC Pipe
28.1.2 50mmø uPVC Elbow
28.1.3 50mmø uPVC End Bell
28.1.4 50mmø Service Entrance Cap
28.1.5 20mmø uPVC Pipe
28.1.6 20mmø uPVC Elbow
28.1.7 Utility Boxes ga.16
28.1.8 LAN Pull Boxes ga.#16 with cover and lockset
> Note that LAN pull box dimension shall consider the numbers of LAN wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
28.1.9 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.)

SUBTOTAL VllI-28

29 THIRD FLOOR LEVEL (NOT INCLUDED)

29.1 Roughing-in works
29.1.1 50mmø uPVC Pipe
29.1.2 50mmø uPVC Elbow
29.1.3 50mmø uPVC End Bell
29.1.4 50mmø Service Entrance Cap
29.1.5 20mmø uPVC Pipe
29.1.6 20mmø uPVC Elbow
29.1.7 Utility Boxes ga.16
29.1.8 LAN Pull Boxes ga.#16 with cover and lockset
> Note that LAN pull box dimension shall consider the numbers of LAN wires
entering to the pull box and still subject to provide sample/shopdrawing for
approval.
29.1.9 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.)
 SUBTOTAL VllI-29

TOTAL VIII
VI.
30 CLOSED CIRCUIT TELEVISION (CCTV) WORKS
30.1 Terminal Components, Cabinets, Boxes and Accessories
• CCTV distribution terminals (CDT-1F)
• RJ45 patch panel
• Network video recording (NVR)
• Gigabit ethernet core switch with fiber modules, 24 ports
• Dual redundant back up IP CCTV servers
• Other components and accessories
• Wall mounted cabinet, __ x __ x __mm 14.00
30.2 Monitoring and Computer sets
• Monitor screen, LED, 21"
• Monitor screen, LED, 40"
• Microphone and speaker
• Other computer set components
30.3 Roughing ins
• Trunking, 100 x 100mm
• Conduit, uPVC, 20mm dia. 277.20
• Conduit, EMT, 20mm dia. 295.90
• Octagonal box, 10mm 81.00
• Adapter, uPVC, 20mm dia. 22.00
• Adapter, EMT, 20mm dia. 162.00
30.4 Cable ins
• Fiber optic cable, multimode, 2core
• Cable, CAT-6, 4 pair
30.5 Cameras ins
• Camera, bullet type, IP, outdoor
• Camera, bullet type, IP, indoor
30.6 Hangers, Rack and Supports
• Unistrut channel
• Unistrut clamp, 20mm dia.
• Angular bar, 50 x 5 x 6000mm 24.00
• Threaded bar, 8.0mm dia. 380.00
• C-clamp, 20mm dia. 180.00
• Anchor bolt, 8.0mm dia. 1,094.00
• Hexagonal nut and washer, 8.0mm dia. 2,187.00
• Tox screw, 4.1mm dia. (M5)
• Screw, 4.1mm dia. (M5)
• U-bolt, 4.1mm x 20mm dia.
30.7 Consumables (Primer Paint, Gas for Pipe Bending, Solvent, Etc.)
30.8 Others (pls. specify)
• Trunking, 200 x 100mm 839.00
 • Trunking, 300 x 100mm 75.00
• Flexible Metal Conduit 20mm dia. 90.20
FMC Connector 20mm dia. 180.40
• Trunking, Horizontal Elbow 200 x 100mm 13.00
• Trunking, Vertical Elbow 200 x 100mm 13.00
• Trunking, Horizontal Elbow 300 x 100mm 3.00
• Trunking, Vertical Elbow 300 x 100mm 2.00
30.9 Testing and Commisioning

TOTAL IX :

31 PUBLIC ADDRESS AND VOICE ALARM (PAVA) WORKS

31.1 Terminal Components, Cabinets, Boxes and Accessories
• Distribution/Pull box 15.00
• Interface cabinet and accessories
› Interface cabinet
› PAVA DSP controller
› Compact disc (CD) player
› Frequency tuner, AM / FM
› Power amplifier, 200W, 2-Channel
› Power amplifier, 400W, 1-Channel
› Batteries
› Other interface cabinet accessories
31.2 Interface networks
• Emergency touch screen paging microphone
31.3 Roughing-ins
• Cable trunking, 100 x 100mm
• Tap box, __ x __ x __mm
• Conduit, uPVC, 20mm dia.
• Conduit, EMT, 20mm dia. 2,796.20
• Adapter, uPVC, 20mm dia.
• Adapter, EMT, 20mm dia. 176.00
• Octagonal box, 100mm 81.00
31.4 Cable / cord ins
• Cable, speaker/audio-type, 2.5mm2, fire-rated type
• Cable, audio, __mm2
• Cable, CAT-6
• Cable adapter
• Patch adapter
31.5 Speaker Devices
• PAVA speaker, ceiling mounted
• PAVA speaker, wall mounted
• PAVA speaker, wall mounted, with flasher
• PAVA speaker, wall mounted, with flasher, weather proof
31.6 Hanger, rack and supports
• Anchor bolt, 8.0mm dia. 1,651.00
• Angular bar, __ x __ x __mm
• Hexagonal nut and washer, 8.0mm dia. 3,302.00
31.7 Others (pls. specify)
• Threaded bar, 8.0mm dia. 688.00
• C-clamp, 20mm dia. 1,651.00
• Flexible Metal Conduit 20mm dia. 221.10
• FMC Connector 20mm dia. 442.20
31.8 Testing and Commisioning

SUBTOTAL VII-31

TOTAL VII :

VIII FIRE DETECTION AND ALARM SYSTEM (FDAS) WORKS (PROTEC BRAND)
32.1 Terminal Components, Cabinets, Boxes and Accessories
• Fire Alarm Control Panel (FACP) 1.00
• Fire Alarm Repeater Panel (FARP) 1.00
• Fire Alarm Box (FAB) 15.00
32.2 Roughing ins
• Adapter, EMT, 20mm dia. 1,468.00
• Adapter, IMC, 50mm dia. 26.00
• Conduit, EMT, 20mm dia. 5,588.00
• Conduit, IMC, 50mm dia. 77.00
• Coupling, EMT, 20mm dia., set-screw 3,387
• Coupling, IMC, 50mm dia. 23.00
• Octagonal box, 10mm 991.00
32.3 Hanger and supports
• Unistrut channel
• Unistrut clamp, 20mm dia.
• Anchor bolt, 8.0mm dia. 3,387.00
• Hexagonal nut and washer, 8.0mm dia. 6,867.00
• Round bar, 8.0mm dia. 1,420.00
32.4 Detectors, alarm and devices
• Ditto, but with built-in sounder
• Fireman's telephone jack 30.00
• Smoke detector, photo-electric type 496.00
• Heat detector 7.00
• Manual pull station 164.00
• Monitor module
• Notifier
32.5 Others (pls. specify)
• Notifier/Monitor Module 53.00
• Monitor Module for Flow Switch & Supervisory Switch 15.00
 • Control Module for Bell 164.00
• Control Module for Interface to Lift Control Panel 1.00
• Control Module for Interface to HVAC System 1.00
• Control Module for Interface to Stair Pressurization Fan 1.00
• Control Module for Interface to Fire Fighting System 1.00
• Control Module for Interface to Security and Access Control Panel 1.00
• Control Module for Interface to Smoke Extract Fans 1.00
• Control Module for Interface to Lighting Control System 1.00
• Control Module for Interface to Public Address & Voice Alarm System 1.00
• LCD Annunciator 15.00
Necessary to complete
Fireman's Telephone Handset 1.00
Fireman's Master Telephone Station 1.00
16 Way Zone Monitor Alarm Interface 1.00
650VA AVR 1.00
Power Supply 5A 24V DC 1.00
Backup Battery for FACP 12V 12AH 2.00
• Flexible Metal Conduit 20mm dia. 560.40
• FMC Connector 20mm dia. 1,027.40
• Conduit, PVC, 32mm dia. 74.80
Conduit Clamp, 20mm dia. 3,387.00
Unistrut clamp, 50mm dia. 49.50
Unistrut channel 20.00
32.6 Testing and Commisioning 1.00

SUBTOTAL VIII-32

TOTAL VIII :

IX MASTER ANTENNA TELEVISION (MATV) WORKS

33.1 Satellite dish and antenna
• Satellite dish - Cignal
• Satellite dish - G-sat
• Satellite dish - Sky cable
• Antenna (Local)
33.2 Terminal Components, Cabinets, Boxes and Accessories
• Distribution cabinet / box
• Head end station
• Digital feed-in multi-switch
• IF splitter, 2-way
• Amplifier
• Terminal box
33.3 Roughing ins
• Adapter, IMC, 50mm dia.
• Adapter, uPVC, 20mm dia.
 • Conduit, IMC, 50mm dia.
• Conduit, uPVC, 20mm dia.
• Coupling, IMC, 50mm dia.
• Octagonal box, 10mm
• Utility box, 100 x 50 x 50mm 79.00
33.4 Wiring and fixture ins
• Adaptor, coaxial
• Cable, coaxial, _-type
• Outlet, RJ-6
33.5 Hanger and supports
• Anchor bolt, 8.0mm dia. 168.00
• Hexagonal nut and washer, 8.0mm dia. 336.00
• Unistrut channel
33.6 Others (pls. specify)
Conduit Clamp, 20mm dia. 184.80
Conduit, RSC, 20mm dia. 1,153.90
Adapter, RSC, 20mm dia. 158.00
Coupling RSC, 20mm dia. 539.00
33.7 Testing and Commisioning 1.00

SUBTOTAL IX-35

GROUNDING & LIGHTNING PROTECTION SYSTEM

32mmØ PVC Conduit 345.00
60mmØ PVC Conduit 75.00
100mm² BCW, Softdrawn 322.00
60mm² BCW, Softdrawn 75.00
50mm² BCW, Softdrawn 36.00
Grounding Rod 27.00
Grounding Well 2.00
Lightning Protection Air terminal and accessories 1.00
Miscellaneous (Cable grip, Bolt, Nuts, graphite molder) 1.00
Other Items not included but necessary to complete the project please specify:
Weld Metal Powder 200 gms 58.00
Pullbox 5.00
SUBTOTAL IX-36

TOTAL IX :

TOTAL DIRECT COST:

PROFIT & CONTINGENCIES: (indicate % consideration) (10.647%)

12 % VAT: (For Labor & Profit Only)

 2 % Witholding Tax

TOTAL BID AMOUNT:

Submitted by:

CARWILL CONSTRUCTION INC.

 UNIT Materials Labor Equipment
Unit Cost Amount Unit Cost Amount Unit Cost

- - - -
set/s 3,500,000.00 3,500,000.00 200,000.00 200,000.00
set/s - -
set/s - -
set/s 2,348,420.00 2,348,420.00 120,000.00 120,000.00
set/s 2,418,400.00 2,418,400.00 120,000.00 120,000.00
ALREADY IN UNITIZE - - - -
- - - -
- - - -
ALREADY IN UNITIZE - - - -
- - - -

set/s -
- - - -

set/s - - -
- -
- - - -
- - - -
set/s - - -
set/s - - -

set/s 1,599,450.00 1,599,450.00 80,000.00 80,000.00

set/s 1,599,450.00 1,599,450.00 80,000.00 80,000.00
set/s 30,000.00 60,000.00 6,000.00 12,000.00
lot 50,000.00 50,000.00 10,000.00 10,000.00
set/s - - -
set/s 4,406,460.00 4,406,460.00 915,420.00 915,420.00
set/s - - -
set/s 3,583,340.00 3,583,340.00 858,414.00 858,414.00
set/s - - -
 set/s - -

set/s - -

set/s 65,140.00 65,140.00 6,000.00 6,000.00

set/s 125,700.00 1,508,400.00 8,000.00 96,000.00

set/s - - - -
set/s - - - -
set/s - -
set/s - - - -
set/s 22,300.00 22,300.00 1,561.00 1,561.00
set/s 66,080.00 66,080.00 4,625.60 4,625.60
set/s 20,700.00 20,700.00 1,449.00 1,449.00
set/s - -
set/s 236,690.00 236,690.00 11,834.50 11,834.50
- - - -
set/s - -
set/s 82,860.00 82,860.00 5,800.20 5,800.20
set/s - -
set/s - -
set/s - -
set/s - -
set/s 29,430.00 294,300.00 2,060.10 20,601.00
set/s 35,610.00 35,610.00 2,492.70 2,492.70
set/s 25,620.00 25,620.00 1,793.40 1,793.40
set/s - -
IN MECHANICAL W - - - -
-
set/s 32,330.00 32,330.00 2,263.10 2,263.10
set/s 24,580.00 24,580.00 1,720.60 1,720.60
set/s 24,630.00 24,630.00 1,724.10 1,724.10
set/s 24,240.00 24,240.00 1,696.80 1,696.80
set/s 20,700.00 20,700.00 1,449.00 1,449.00
set/s 29,430.00 58,860.00 2,060.10 4,120.20
set/s - -
set/s - -
set/s - -
set/s - -
set/s - -

set/s 13,130.00 26,260.00 919.10 1,838.20

set/s 6,920.00 6,920.00 484.40 484.40
set/s 6,980.00 6,980.00 488.60 488.60
set/s 6,920.00 6,920.00 484.40 484.40
set/s 1,860.00 1,860.00 130.20 130.20
set/s - - - -
set/s - - - -
set/s 6,980.00 6,980.00 488.60 488.60
set/s 6,920.00 6,920.00 484.40 484.40
set/s 6,980.00 6,980.00 488.60 488.60
set/s 1,860.00 5,580.00 130.20 390.60
set/s 7,300.00 14,600.00 1,095.00 2,190.00
set/s 6,980.00 6,980.00 1,047.00 1,047.00
set/s 7,300.00 7,300.00 1,095.00 1,095.00
set/s 6,920.00 6,920.00 1,038.00 1,038.00
set/s 6,980.00 6,980.00 1,047.00 1,047.00
set/s 4,520.00 4,520.00 678.00 678.00
set/s 6,980.00 6,980.00 1,047.00 1,047.00
set/s 4,520.00 4,520.00 678.00 678.00
set/s 4,520.00 4,520.00 678.00 678.00
-
set/s 6,910.00 27,640.00 483.70 1,934.80
set/s 6,980.00 6,980.00 488.60 488.60
set/s 7,266.00 65,394.00 508.62 4,577.58
set/s 4,530.00 163,080.00 317.10 11,415.60
set/s 4,530.00 1,576,440.00 317.10 110,350.80
set/s 1,953.00 19,530.00 136.71 1,367.10
set/s 4,520.00 18,080.00 316.40 1,265.60
set/s 4,530.00 9,060.00 317.10 634.20
set/s 4,520.00 27,120.00 316.40 1,898.40
set/s 4,520.00 4,520.00 316.40 316.40
set/s 4,520.00 9,040.00 316.40 632.80
set/s 6,980.00 6,980.00 488.60 488.60
set/s 6,980.00 6,980.00 488.60 488.60
set/s 6,980.00 13,960.00 488.60 977.20

set/s 700.00 199,500.00 105.00 29,925.00

set/s - - -
set/s - - -
set/s - -
set/s - - -
set/s 1,400.00 47,600.00 210.00 7,140.00
set/s 1,700.00 217,600.00 255.00 32,640.00
set/s 93.00 4,836.00 13.95 725.40
set/s 150.00 1,050.00 22.50 157.50
set/s - - -
set/s 140.00 8,400.00 21.00 1,260.00
set/s 600.00 9,600.00 90.00 1,440.00
set/s - - -
set/s 250.00 34,000.00 37.50 5,100.00
set/s - - -
set/s 1,300.00 6,500.00 195.00 975.00
set/s 1,500.00 - 225.00 -
set/s 9,650.00 270,200.00 1,930.00 54,040.00
set/s 245.00 121,275.00 36.75 18,191.25
set/s 500.00 3,000.00 125.00 750.00

set/s 4,558.40 1,139,600.00 525.00 131,250.00

set/s 1,045.00 1,270,720.00 209.00 254,144.00
set/s 1,100.00 39,600.00 165.00 5,940.00
- - -

lm 24.00 574,200.00 4.80 114,840.00

lm 188.60 79,400.60 37.72 15,880.12
lm - - -
lm 318.00 232,966.80 63.60 46,593.36
lm 624.00 21,278.40 93.60 3,191.76
lm - - - -
lm 31.90 68,425.50 4.79 10,263.83
lm - - -
lm 13.20 79,569.60 1.98 11,935.44
lm - -
lm - - -
lm - - -
lm - - -
lm - - - -
lm 42.00 1,638.00 8.40 327.60
lm - - -
lm 82.50 34,485.00 16.50 6,897.00
lm 240.00 1,200.00 48.00 240.00
lm - - -
lm 3,000.00 42,000.00 450.00 6,300.00
lm - - - -
pc/s 57.75 113,582.70 8.66 17,037.41
pc/s 49.00 51,312.80 9.80 10,262.56
pc/s 1,800.00 144,000.00 270.00 21,600.00
pc/s 1,500.00 127,500.00 105.00 8,925.00

ln.m. 150.00 62,205.00 10.50 4,354.35

lm 402.50 7,084.00 60.38 1,062.60
lm 280.00 840.00 42.00 126.00
lm 693.00 29,106.00 103.95 4,365.90
lm 855.00 11,970.00 128.25 1,795.50
lm 425.00 1,700.00 63.75 255.00
pcs 132.00 3,960.00 9.24 277.20
pcs 237.00 56,643.00 16.59 3,965.01
lm 150.00 22,500.00 30.00 4,500.00
lm 204.00 2,040.00 42.00 420.00
lm 8,137.50 6,623,925.00 569.63 463,674.75
pcs 17,577.00 228,501.00 2,636.55 34,275.15
pcs 17,577.00 457,002.00 2,636.55 68,550.30
lm 2,445.63 198,095.63 366.84 29,714.34
pcs 4,704.00 18,816.00 705.60 2,822.40
pcs 4,704.00 4,704.00 705.60 705.60
lm 1,631.88 13,055.00 244.78 1,958.25
pcs 3,139.50 6,279.00 470.92 941.85
pcs 3,139.50 6,279.00 470.92 941.85
lm 1,525.70 48,822.40 10.92 349.52
pcs 1,039.50 20,790.00 155.92 3,118.50
pcs 2,215.50 44,310.00 332.33 6,646.50
lm 4,125.00 664,125.00 618.75 99,618.75
pcs 8,300.00 232,400.00 1,245.00 34,860.00
pcs 8,300.00 99,600.00 1,245.00 14,940.00

pc/s 975.45 38,042.55 146.32 5,706.38

pc/s 43.00 1,118.00 8.60 223.60
pc/s 27.30 12,421.50 4.10 1,863.23
pc/s - - - -
pc/s - - - -
- - - -
pc/s 149.10 67,393.20 22.37 10,108.98
pc/s 10.00 17,224.00 1.50 2,583.60
pc/s 54.00 57,153.60 8.10 8,573.04
pc/s 1,303.00 24,757.00 195.45 3,713.55

pc/s 48.40 1,113.20 5.36 123.17

pc/s 35.70 749.70 5.36 112.46
pc/s 24.15 1,449.00 3.62 217.35
pc/s 27.30 11,165.70 4.10 1,674.85

lm 2,479.00 5,535,607.00 495.80 1,107,121.40

 lm - - -
lm 698.00 97,929.40 104.70 14,689.41
lm 444.00 31,968.00 66.60 4,795.20
lm 359.00 152,431.40 53.85 22,864.71
lm 278.00 - 27.80 -
lm 260.00 56,056.00 39.00 8,408.40
lm 179.00 66,946.00 26.85 10,041.90
lm 78.00 23,626.20 11.70 3,543.93
lm 49.00 20,241.90 7.35 3,036.29
lm 32.00 963,705.60 4.80 144,555.84
lm 21.00 545,964.30 3.15 81,894.65
lm 14.00 513,834.30 2.10 77,075.15
lm - - - -
lm 2,050.00 1,174,650.00 410.00 234,930.00
lm - - -
lm 123.00 5,781.00 18.45 867.15
lm 78.00 25,506.00 11.70 3,825.90
lm 32.00 1,504.00 - -
lm - - -
lm - - -
lm 162.00 7,533.00 24.30 1,129.95
lm - - -
lm - - -
lm - - -
lm 29.00 20,793.00 5.80 4,158.60
lm 20.00 4,620.00 3.00 693.00

lm - - - -
lm 1,167.00 75,855.00 175.05 11,378.25
lm 4,304.00 1,050,176.00 645.60 157,526.40
pc/s - - - -
pc/s - - - -
pc/s - - - -
pc/s - - - -
set/s - - - -
set/s - - - -

lm 833.00 93,296.00 124.95 13,994.40

lm 1,048.00 693,776.00 157.20 104,066.40
lm 1,349.00 105,222.00 202.35 15,783.30
lm 292.00 7,008.00 43.80 1,051.20
lm 179.00 5,370.00 26.85 805.50
lm 49.00 17,052.00 7.35 2,557.80
 lot 100,000.00 100,000.00 15,000.00 15,000.00
lot 100,000.00 100,000.00 15,000.00 15,000.00
lot 50,625.75 50,625.75 7,593.86 7,593.86
lot 60,000.00 60,000.00 9,000.00 9,000.00

49,851,541.73 6,427,077.81

49,851,541.73 6,427,077.81

ln.m. - - -
pcs - - -
pcs - - -
pcs - - -
ln.m. 24.00 2,376.00 4.80 475.20
pcs - - -
ln.m. - - -
pc 1,800.00 1,800.00 270.00 270.00
- - -
pc 10,000.00 10,000.00 1,500.00 1,500.00

lot 50,000.00 50,000.00 7,500.00 7,500.00

lot 10,000.00 10,000.00 1,500.00 1,500.00

ln.m. 77.00 4,065.60 11.55 609.84

pcs 18.00 475.20 2.70 71.28
m 2,466.20 155,370.60 369.93 23,305.59
m 2,563.00 192,225.00 384.45 28,833.75
pcs 4,532.00 4,532.00 679.80 679.80
pcs 4,532.00 4,532.00 679.80 679.80
pcs 4,928.00 14,784.00 739.20 2,217.60
pcs 4,928.00 9,856.00 739.20 1,478.40

pcs 54.00 9,180.00 8.10 1,377.00

pc/s 149.10 8,946.00 22.37 1,341.90
pcs 1,303.00 6,515.00 195.45 977.25
pair 10.00 3,400.00 1.50 510.00
pcs 12.00 384.00 1.80 57.60

488,441.40 73,385.01
ln.m. - - -
pcs - - -
pcs - - -
ln.m. 24.00 871.20 4.80 174.24
pcs - - -
pcs 38.85 932.40 5.83 139.86
pc 10,000.00 10,000.00 1,500.00 1,500.00
- -
- -
- -
lot 5,000.00 5,000.00 750.00 750.00

16,803.60 2,564.10

ln.m. - - -
pcs - - -
pcs - - -
ln.m. 216.00 - 32.40 -
pcs - - -
pcs - - -
pc 10,000.00 10,000.00 1,500.00 1,500.00
- -
- -
- -
lot 10,000.00 10,000.00 1,500.00 1,500.00
- -
ln.m. 77.00 2,032.80 11.55 304.92
pcs 18.00 108.00 2.70 16.20
m 2,466.20 159,316.52 281.25 18,168.75
pcs 4,532.00 4,532.00 281.25 281.25
pcs 4,532.00 4,532.00 281.25 281.25
- -
pcs 54.00 4,374.00 8.10 656.10
pc/s 150.00 4,350.00 22.50 652.50
pcs 1,303.00 2,606.00 195.45 390.90
pair 10.00 1,620.00 1.50 243.00
pcs 12.00 192.00 1.80 28.80
- -

203,663.32 24,023.67
- -
 - -
ln.m. - -
pcs - -
pcs - -
ln.m. 216.00 - 32.40 -
pcs - -
pcs - -
pc 10,000.00 110,000.00 1,500.00 16,500.00
- -
- -
- -
lot 80,000.00 80,000.00 12,000.00 12,000.00
- -
ln.m. 77.00 22,360.80 11.55 3,354.12
pcs 18.00 1,188.00 2.70 178.20
m 2,466.20 1,752,481.72 281.25 199,856.25
pcs 4,532.00 49,852.00 281.25 3,093.75
pcs 4,532.00 49,852.00 281.25 3,093.75
- -
pcs 54.00 52,272.00 8.10 7,840.80
pc/s 122.00 41,480.00 18.30 6,222.00
pcs 1,303.00 23,454.00 195.45 3,518.10
pair 10.00 19,360.00 1.50 2,904.00
pcs 12.00 2,112.00 1.80 316.80
- -
2,204,412.52 258,877.77

2,913,320.84 358,850.55

ln.m. - - -
pcs - - -
pcs - - -
pc - - -
ln.m. - - -
pcs - - -
ln.m. - - -
pc - - -
pcs - - -
pcs - - -
 lot - - -

pcs - - -
pcs - - -
pc - - -
ln.m - - -
pcs - - -
pcs - - -
pcs - - -

lot - - - -

pcs - - -
pcs - - -
pc - - -
ln.m - - -
pcs - - -
pcs - - -
pcs - - -

lot - - - -

ln.m. - - -
pcs - - -
pcs - - -
pc - - -
ln.m. - - -
pcs - - -
ln.m. - - -
pc - - -
pcs - - -
pcs - - -

lot - - - -

ln.m. - - -
pcs - - -
pcs - - -
pc - - -
ln.m. - - -
pcs - - -
pcs - - -
pcs - - -

lot - - - -

ln.m. - - -
pcs - - -
pcs - - -
pc - - -
ln.m. - - -
pcs - - -
pcs - - -
pcs - - -

lot - - - -
 - -
unit DIRECT WORKS -
unit DIRECT WORKS -
unit DIRECT WORKS -
unit DIRECT WORKS -
unit DIRECT WORKS -
set DIRECT WORKS -
assy 8,000.00 112,000.00 525.00 7,350.00
- - -
unit DIRECT WORKS -
unit DIRECT WORKS -
set DIRECT WORKS -
lot DIRECT WORKS -
- - -
m - - -
m 24.00 6,652.80 4.80 1,330.56
m 67.55 19,988.05 10.13 2,998.21
pcs 55.00 4,455.00 8.25 668.25
pcs 11.00 242.00 1.65 36.30
pcs 27.30 4,422.60 4.095 663.39

m DIRECT WORKS
m DIRECT WORKS

unit DIRECT WORKS

unit DIRECT WORKS

m - - -
set - - -
pcs 1,303.00 31,272.00 195.45 4,690.80
pc/s 150.00 57,000.00 22.50 8,550.00
pcs 12.00 2,160.00 1.80 324.00
pcs 54.00 59,076.00 8.10 8,861.40
pair 10.00 21,870.00 1.50 3,280.50
pcs - - -
pcs - - -
pcs - - -

m 2,466.20 2,069,141.80 281.25 235,968.75

 m 2,563.00 192,225.00 312.60 23,445.00
m 30.45 2,746.59 4.57 411.99
pcs 40.00 7,216.00 6.00 1,082.40
pcs 4,532.00 58,916.00 679.80 8,837.40
pcs 4,532.00 58,916.00 679.80 8,837.40
pcs 4,928.00 14,784.00 739.20 2,217.60
pcs 4,928.00 9,856.00 739.20 1,478.40
lot DIRECT WORKS

2,732,939.84 321,032.35

sets 3,500.00 52,500.00 700.00 10,500.00

assy DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS
lot DIRECT WORKS

unit DIRECT WORKS

lm - - - -
pcs - - - -
lm - - - -
lm 67.55 188,883.31 10.13 28,332.50
pcs - - - -
pcs 27.30 4,804.80 4.10 720.72
pcs 54.00 4,374.00 6.77 548.57

m DIRECT WORKS
m DIRECT WORKS
m DIRECT WORKS
pcs DIRECT WORKS
pcs DIRECT WORKS

unit DIRECT WORKS

unit DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS
 pcs 54.00 89,154.00 22.50 37,147.50
m - - - -
pair 10.00 33,020.00 22.50 74,295.00

pc/s 150.00 103,200.00 22.50 15,480.00

pcs 12.00 19,812.00 1.80 2,971.80
m 30.45 6,732.50 6.09 1,346.50
pcs 40.00 17,688.00 8.00 3,537.60
lot DIRECT WORKS -

520,168.61 174,880.19

520,168.61 174,880.19

unit 271,975.00 271,975.00 54,395.00 54,395.00

unit 46,805.00 46,805.00 9,361.00 9,361.00
pcs 5,000.00 75,000.00 1,000.00 15,000.00

pcs 27.30 40,076.40 4.10 6,011.46

pcs 151.20 3,931.20 22.68 589.68
m 67.55 377,469.40 10.13 56,620.41
m 410.20 31,585.40 61.53 4,737.81
pcs 10.50 35,563.50 1.58 5,334.53
pcs 87.15 2,004.45 13.07 300.67
pcs 45.15 44,743.65 6.77 6,711.55

m - - - -
pair - - - -
pcs 54.00 182,898.00 10.80 36,579.60
set 10.00 68,670.00 2.00 13,734.00
m 150.00 213,000.00 30.00 42,600.00

device - - -
device 3,190.00 95,700.00 638.00 19,140.00
device 2,477.20 1,228,691.20 495.44 245,738.24
device 2,310.00 16,170.00 462.00 3,234.00
device 12,397.00 2,033,108.00 2,479.40 406,621.60
device - - -
device - - -

device 3,201.00 169,653.00 640.20 33,930.60

device 3,201.00 48,015.00 640.20 9,603.00
device 3,410.00 559,240.00 682.00 111,848.00
device 3,410.00 3,410.00 682.00 682.00
device 3,410.00 3,410.00 682.00 682.00
device 3,410.00 3,410.00 682.00 682.00
device 3,410.00 3,410.00 682.00 682.00
device 3,410.00 3,410.00 682.00 682.00
device 3,410.00 3,410.00 682.00 682.00
device 3,410.00 3,410.00 682.00 682.00
device 3,410.00 3,410.00 682.00 682.00
device

pcs 11,972.40 11,972.40 2,394.48 2,394.48

pcs 31,311.50 31,311.50 6,262.30 6,262.30
pcs 33,396.00 33,396.00 6,679.20 6,679.20
pcs 1,265.00 1,265.00 253.00 253.00
pcs 40,535.00 40,535.00 8,107.00 8,107.00
pcs 2,310.00 4,620.00 462.00 924.00
m 30.45 17,064.18 6.09 3,412.84
pcs 40.00 41,096.00 8.00 8,219.20
m 48.00 3,590.40 9.60 718.08
pcs 11.13 37,704.08 2.23 7,540.82
pcs 27.30 1,351.35 5.46 270.27
m 406.44 8,128.75 81.29 1,625.75
lot 495,000.00 495,000.00 99,000.00 99,000.00

6,298,613.86 1,232,954.07

6,298,613.86 1,232,954.07

assy DIRECT WORKS

assy DIRECT WORKS
assy DIRECT WORKS
assy DIRECT WORKS

set DIRECT WORKS

unit DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS
unit DIRECT WORKS

pcs - - - -
pcs - - - -
 m - - - -
m - - - -
pcs - - - -
pcs - - - -
pcs 53.90 4,258.10 10.78 851.62

pcs DIRECT WORKS

m DIRECT WORKS
pcs DIRECT WORKS

pcs 54.00 9,072.00 10.80 1,814.40

pair 10.00 3,360.00 2.00 672.00
m - - - -

pcs 11.13 2,057.19 2.23 411.44

lm 77.00 88,850.30 11.45 13,212.16
lm 76.33 12,060.67 11.45 1,809.10
pcs 18.00 9,702.00 2.70 1,455.30
lot DIRECT WORKS

129,360.26 20,226.01

lm 48.00 16,560.00 6.44 2,220.08

lm 107.00 8,025.00 14.40 1,080.00
ln.m. 653.10 210,298.20 97.97 31,544.73
ln.m. 412.65 30,948.75 61.90 4,642.31
ln.m. 328.65 11,831.40 49.30 1,774.71
pcs 1,890.00 51,030.00 283.50 7,654.50
pcs 5,250.00 10,500.00 787.50 1,575.00
set 350,000.00 350,000.00 52,500.00 52,500.00
lot 30,000.00 30,000.00 4,500.00 4,500.00

pcs 661.50 38,367.00 99.23 5,755.05

pcs 900.00 4,500.00 135.00 675.00
762,060.35 113,921.38

891,420.61 134,147.39

397,701,000.63 107,312,413.85
Equipment Total
Amount Unit Cost Amount

- -
3,700,000.00 3,700,000.00 6%
- -
- -
2,468,420.00 2,468,420.00 5%
2,538,400.00 2,538,400.00 5%
- -
- -
- -
- -
- -

-
-

- -
-
- -
- -
- -
- - 3,198,900.00

1,679,450.00 1,679,450.00
1,679,450.00 1,679,450.00
36,000.00 72,000.00
60,000.00 60,000.00
- -
5,321,880.00 5,321,880.00
- -
4,441,754.00 4,441,754.00
- -
 - -
- -
- -
- -
71,140.00 71,140.00
- -
133,700.00 1,604,400.00
- -
- -
- -
- -
- -
- -
23,861.00 23,861.00
70,705.60 70,705.60
22,149.00 22,149.00
- -
248,524.50 248,524.50
- -
- -
88,660.20 88,660.20
- -
- -
- -
- -
31,490.10 314,901.00
38,102.70 38,102.70
27,413.40 27,413.40

- -
- -
34,593.10 34,593.10
26,300.60 26,300.60
26,354.10 26,354.10
25,936.80 25,936.80
22,149.00 22,149.00
31,490.10 62,980.20
- -
- -
- -
- -
- -
- -
- -
14,049.10 28,098.20
7,404.40 7,404.40
7,468.60 7,468.60
7,404.40 7,404.40
1,990.20 1,990.20
- -
- -
7,468.60 7,468.60
7,404.40 7,404.40
7,468.60 7,468.60
1,990.20 5,970.60
8,395.00 16,790.00
8,027.00 8,027.00
8,395.00 8,395.00
7,958.00 7,958.00
8,027.00 8,027.00
5,198.00 5,198.00
8,027.00 8,027.00
5,198.00 5,198.00
5,198.00 5,198.00
- -
7,393.70 29,574.80
7,468.60 7,468.60
7,774.62 69,971.58
4,847.10 174,495.60
4,847.10 1,686,790.80
2,089.71 20,897.10
4,836.40 19,345.60
4,847.10 9,694.20
4,836.40 29,018.40
4,836.40 4,836.40
4,836.40 9,672.80
7,468.60 7,468.60
7,468.60 7,468.60
7,468.60 14,937.20
- -
- -
805.00 229,425.00
- -
- -
- -
- -
1,610.00 54,740.00
1,955.00 250,240.00
106.95 5,561.40
172.50 1,207.50
 - -
161.00 9,660.00
690.00 11,040.00
- -
287.50 39,100.00
- -
1,495.00 7,475.00
1,725.00 -
11,580.00 324,240.00
281.75 139,466.25
625.00 3,750.00
- -
5,083.40 1,270,850.00
1,254.00 1,524,864.00
1,265.00 45,540.00
- -
- -
28.80 689,040.00
226.32 95,280.72
- -
381.60 279,560.16
717.60 24,470.16
- -
36.69 78,689.33
- -
15.18 91,505.04
- -
- -
- -
- -
- -
50.40 1,965.60
- -
99.00 41,382.00
288.00 1,440.00
- -
3,450.00 48,300.00
- -
66.41 130,620.11
58.80 61,575.36
2,070.00 165,600.00
1,605.00 136,425.00
- -
160.50 66,559.35
462.88 8,146.60
 322.00 966.00
796.95 33,471.90
983.25 13,765.50
488.75 1,955.00
141.24 4,237.20
253.59 60,608.01
180.00 27,000.00
246.00 2,460.00
8,707.13 7,087,599.75
20,213.55 262,776.15
20,213.55 525,552.30
2,812.47 227,809.97
5,409.60 21,638.40
5,409.60 5,409.60
1,876.66 15,013.25
3,610.43 7,220.85
3,610.43 7,220.85
1,536.62 49,171.92
1,195.43 23,908.50
2,547.83 50,956.50
4,743.75 763,743.75
9,545.00 267,260.00
9,545.00 114,540.00

- -
- -
1,121.77 43,748.93
51.60 1,341.60
31.40 14,284.73
- -
- -
- -
171.47 77,502.18
11.50 19,807.60
62.10 65,726.64
1,498.45 28,470.55
- -
53.76 1,236.37
41.06 862.16
27.77 1,666.35
31.40 12,840.56

- -
- -
2,974.80 6,642,728.40 2479 5,535,607.00 -
 - -
802.70 112,618.81 666 93,439.80 4,489.60
510.60 36,763.20 423.87 30,518.64 1,449.36
412.85 175,296.11 342.03 145,225.94 7,205.46
305.80 -
299.00 64,464.40 247.46 53,352.38 2,703.62
205.85 76,987.90 170.35 63,710.90 3,235.10
89.70 27,170.13 74.44 22,547.88 1,078.32
56.35 23,278.19 46.77 19,320.69 921.21
36.80 1,108,261.44 29.9 900,462.42 63,243.18
24.15 627,858.95 19.54 508,006.78 37,957.52
16.10 590,909.45 13.32 488,876.63 24,957.67
- -
2,460.00 1,409,580.00 2049.8 1,174,535.40 114.60
- -
141.45 6,648.15 116.92 5,495.24 285.76
89.70 29,331.90 74.44 24,341.88 1,164.12
32.00 1,504.00 29.9 1,405.30 98.70
- -
- -
186.30 8,662.95 161.14 7,493.01 39.99
- -
- -
- -
34.80 24,951.60 29 20,793.00 -
23.00 5,313.00 18.48 4,268.88 351.12
- -
- -
1,342.05 87,233.25 1571.01 102,115.65 (26,260.65)
4,949.60 1,207,702.40 5100.9 1,244,619.60 (194,443.60)
- -
- -
- -
- -
- -
- -
- -
957.95 107,290.40 794.76 89,013.12 4,282.88
1,205.20 797,842.40 1000.48 662,317.76 31,458.24
1,551.35 121,005.30 1287.6 100,432.80 4,789.20
335.80 8,059.20 277.94 6,670.56 337.44
205.85 6,175.50 170.35 5,110.50 259.50
56.35 19,609.80 46.77 16,275.96 776.04

- -
 115,000.00 115,000.00
115,000.00 115,000.00
58,219.61 58,219.61
69,000.00 69,000.00

- 56,278,619.53

56,278,619.53

- -
- -
- -
- -
28.80 2,851.20
- -
- -
2,070.00 2,070.00
- -
11,500.00 11,500.00

57,500.00 57,500.00
11,500.00 11,500.00

88.55 4,675.44
20.70 546.48
2,836.13 178,676.19
2,947.45 221,058.75
5,211.80 5,211.80
5,211.80 5,211.80
5,667.20 17,001.60
5,667.20 11,334.40

62.10 10,557.00
171.47 10,287.90
1,498.45 7,492.25
11.50 3,910.00
13.80 441.60

- 561,826.41
 - -
- -
- -
28.80 1,045.44
- -
44.68 1,072.26
11,500.00 11,500.00
- -
- -
- -
5,750.00 5,750.00

- 19,367.70

- -
- -
- -
248.40 -
- -
- -
11,500.00 11,500.00
- -
- -
- -
11,500.00 11,500.00
- -
88.55 2,337.72
20.70 124.20
2,747.45 177,485.27
4,813.25 4,813.25
4,813.25 4,813.25
- -
62.10 5,030.10
172.50 5,002.50
1,498.45 2,996.90
11.50 1,863.00
13.80 220.80
- -

- 227,686.99
- -
 - -
- -
- -
- -
248.40 -
- -
- -
11,500.00 126,500.00
- -
- -
- -
92,000.00 92,000.00
- -
88.55 25,714.92
20.70 1,366.20
2,747.45 1,952,337.97
4,813.25 52,945.75
4,813.25 52,945.75
- -
62.10 60,112.80
140.30 47,702.00
1,498.45 26,972.10
11.50 22,264.00
13.80 2,428.80
- -
- 2,463,290.29

- 3,272,171.39

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- -

- -
- -
- -
- -
- -
- -
- -

- -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- -

- -
- -
- -
- -
- -
- -
- -
- -

- -

- -
- -
- -
- -
- -
- -
- -
- -

- -
 - -
-
-
-
-
-
-
8,525.00 119,350.00 7%
- -
-
-
-
-
- -
- -
28.80 7,983.36 20%
77.68 22,986.25 15%
63.25 5,123.25 15%
12.65 278.30 15%
31.40 5,085.99 15%

- -
- -
1,498.45 35,962.80
172.50 65,550.00
13.80 2,484.00
62.10 67,937.40
11.50 25,150.50
- -
- -
- -

2,747.45 2,305,110.55
 2,875.60 215,670.00
35.02 3,158.58
46.00 8,298.40
5,211.80 67,753.40
5,211.80 67,753.40
5,667.20 17,001.60
5,667.20 11,334.40

- 3,053,972.18

4,200.00 63,000.00

- -
- -
- -
77.68 217,215.81
- -
31.40 5,525.52
60.77 4,922.57
- -

- -
 - -
76.50 126,301.50
- -
32.50 107,315.00
- -
172.50 118,680.00
13.80 22,783.80
36.54 8,078.99
48.00 21,225.60
-

- 695,048.79

695,048.79

326,370.00 326,370.00
56,166.00 56,166.00
6,000.00 90,000.00

31.40 46,087.86
173.88 4,520.88
77.68 434,089.81
471.73 36,323.21
12.08 40,898.02
100.22 2,305.12
51.92 51,455.20

- -
- -
64.80 219,477.60
12.00 82,404.00
180.00 255,600.00
- -
- -
3,828.00 114,840.00
2,972.64 1,474,429.44
2,772.00 19,404.00
14,876.40 2,439,729.60
- -
- -

3,841.20 203,583.60
3,841.20 57,618.00
 4,092.00 671,088.00
4,092.00 4,092.00
4,092.00 4,092.00
4,092.00 4,092.00
4,092.00 4,092.00
4,092.00 4,092.00
4,092.00 4,092.00
4,092.00 4,092.00
4,092.00 4,092.00

14,366.88 14,366.88
37,573.80 37,573.80
40,075.20 40,075.20
1,518.00 1,518.00
48,642.00 48,642.00
2,772.00 5,544.00
36.54 20,477.02
48.00 49,315.20
57.60 4,308.48
13.36 45,244.90
32.76 1,621.62
487.73 9,754.50
594,000.00 594,000.00

7,531,567.94

7,531,567.94

- -
- -
 - -
- -
- -
- -
64.68 5,109.72
- -

- -
64.80 10,886.40
12.00 4,032.00
- -
- -
13.36 2,468.63
88.45 102,062.46
87.78 13,869.77
20.70 11,157.30

- 149,586.27

54.44 18,780.08
121.40 9,105.00
751.07 241,842.93 492.96 158,733.12 51,565.08
474.55 35,591.06 311.84 23,388.00 7,560.75
377.95 13,606.11 247.84 8,922.24 2,909.16
2,173.50 58,684.50
6,037.50 12,075.00 32,529.38
402,500.00 402,500.00
34,500.00 34,500.00

760.73 44,122.05
1,035.00 5,175.00
- 875,981.73

1,025,568.00

39,482,331.63 544,495,746.10

57,970,641.89

19,833,612.01
 12,700,000.00

635,000,000.00

0.0200000
Project : DAMOSA IT 3 BUILDING
Location : Damosa IT Park, J.P. Laurel Avenue, Lanang, Davao City
Contract Package : GENERAL CONSTRUCTION WORKS, CP-1
Owner : DAMOSA LAND INCORPORATED
Subject : REVISED SCHEDULE FOR ELECTRICAL WORKS

MATERIALS LABOR EQUIPMENT TOTAL SCHEDULE

ITEM DESCRIPTION QTY UNIT WITHHOLDING GROSS

Direct Cost Profit VAT Net Direct Cost VAT PROFIT VAT NET DIRECT COST PROFIT VAT NET DIRECT COST NET % Wt
TAX (Net + W.Hldg Tax) DURATION START FINISH

Unit Cost Amount 10.647% 12.000% Amount Unit Cost Amount 12.000% 10.647% 12.000% Amount Unit Cost Amount 10.647% 12.000% Amount Amount Amount 2.041% Amount
ELECTRICAL WORKS
1 ELECTRICAL WORKS
1.1 Equipment and Devices 9,997,797.36 1.57% 21 10-Dec-19 31-Dec-19
• Medium Voltage Switch Gear 1.00 set/s 3,500,000.00 3,500,000.00 372,633.30 44,715.20 3,917,348.50 200,000.00 200,000.00 23,999.57 21,293.33 2,555.15 247,848.06 3,700,000.00 4,165,196.55 85,004.01 4,250,200.56 0.67%
• Low Voltage Switchgear (MDB-2) 1.00 set/s 2,348,420.00 2,348,420.00 250,028.43 30,002.87 2,628,451.30 120,000.00 120,000.00 14,399.74 12,776.00 1,533.09 148,708.83 2,468,420.00 2,777,160.14 56,676.74 2,833,836.87 0.45%
• Low Voltage Switchgear (MDB-1) 1.00 set/s 2,418,400.00 2,418,400.00 257,478.96 30,896.92 2,706,775.89 120,000.00 120,000.00 14,399.74 12,776.00 1,533.09 148,708.83 2,538,400.00 2,855,484.72 58,275.20 2,913,759.92 0.46%

20.3 Meter Centers 17,303,375.44 2.72% 35 14-Jan-20 10-Feb-20

OTHERS:
Capacitor-1, 600kVAR 1.00 set/s 1,599,450.00 1,599,450.00 170,288.09 20,434.21 1,790,172.30 80,000.00 80,000.00 9,599.83 8,517.33 1,022.06 99,139.22 1,679,450.00 1,889,311.52 38,557.38 1,927,868.90 0.30%
• Capacitor-2, 600kVAR 1.00 set/s 1,599,450.00 1,599,450.00 170,288.09 20,434.21 1,790,172.30 80,000.00 80,000.00 9,599.83 8,517.33 1,022.06 99,139.22 1,679,450.00 1,889,311.52 38,557.38 1,927,868.90 0.30%
• 15KV Termination Kit, Outdoor 2.00 set/s 30,000.00 60,000.00 6,388.00 766.55 67,154.55 6,000.00 12,000.00 1,439.97 1,277.60 153.31 14,870.88 72,000.00 82,025.43 1,673.99 83,699.42 0.01%
• Cross Arm Support for Fuse Cut-Out 1.00 lot 50,000.00 50,000.00 5,323.33 638.79 55,962.12 10,000.00 10,000.00 1,199.98 1,064.67 127.76 12,392.40 60,000.00 68,354.52 1,394.99 69,749.51 0.01%
• Busducts set/s
• Busduct -1, 3000A, 4-busbar + G, 400V, 60Hz, 3Ph, (MDP-1) 1.00 set/s 4,406,460.00 4,406,460.00 469,141.07 56,295.92 4,931,896.99 915,420.00 915,420.00 109,848.44 97,461.71 11,695.20 1,134,425.34 5,321,880.00 6,066,322.33 123,802.50 6,190,124.82 0.97%
• Busduct accessories and supports set/s
• Busduct- 2, 3000A, 4-busbar + G, 400V, 60Hz, 3Ph (MDB-2) 1.00 set/s 3,583,340.00 3,583,340.00 381,506.23 45,779.93 4,010,626.16 858,414.00 858,414.00 103,007.84 91,392.47 10,966.90 1,063,781.21 4,441,754.00 5,074,407.37 103,559.33 5,177,966.70 0.82%
Meter Centers - G (Meter Base and KWH Meter to be supplied by DLPC) 1.00 set/s 65,140.00 65,140.00 6,935.24 832.21 72,907.45 6,000.00 6,000.00 719.99 638.80 76.65 7,435.44 71,140.00 80,342.89 1,639.65 81,982.54 0.01%
Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph
Meter Centers - 3F-12F, 14F-15F (Meter Base and KWH Meter to be supplied by DLPC) 12.00 set/s 125,700.00 1,508,400.00 160,594.31 19,270.97 1,688,265.28 8,000.00 96,000.00 11,519.79 10,220.80 1,226.47 118,967.07 1,604,400.00 1,807,232.34 36,882.29 1,844,114.64 0.29%
Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph
1.2 Panelboards (see components and details) 1,187,081.90 0.19% 21 10-Dec-19 31-Dec-19
• PP-G 1.00 set/s 22,300.00 22,300.00 2,374.21 284.90 24,959.11 1,561.00 1,561.00 187.32 166.19 19.94 1,934.45 23,861.00 26,893.56 548.85 27,442.41 0.00%
• PP-PUMP 1.00 set/s 66,080.00 66,080.00 7,035.32 844.22 73,959.54 4,625.60 4,625.60 555.06 492.47 59.10 5,732.23 70,705.60 79,691.77 1,626.36 81,318.13 0.01%
• PP-SN-G 1.00 set/s 20,700.00 20,700.00 2,203.86 264.46 23,168.32 1,449.00 1,449.00 173.88 154.27 18.51 1,795.66 22,149.00 24,963.98 509.47 25,473.45 0.00%
• PP-SPB & FM ELEV 1.00 set/s 236,690.00 236,690.00 25,199.59 3,023.90 264,913.49 11,834.50 11,834.50 1,420.11 1,259.98 151.19 14,665.79 248,524.50 279,579.28 5,705.70 285,284.98 0.04%
• SDP-G 1.00 set/s 82,860.00 82,860.00 8,821.83 1,058.60 92,740.43 5,800.20 5,800.20 696.01 617.53 74.10 7,187.84 88,660.20 99,928.27 2,039.35 101,967.62 0.02%
• LP-3 (typical 3F - 12F) 10.00 set/s 29,430.00 294,300.00 31,333.14 3,759.91 329,393.05 2,060.10 20,601.00 2,472.08 2,193.32 263.19 25,529.59 314,901.00 354,922.64 7,243.32 362,165.95 0.06%
• LP-G 1.00 set/s 35,610.00 35,610.00 3,791.28 454.95 39,856.22 2,492.70 2,492.70 299.12 265.39 31.85 3,089.05 38,102.70 42,945.28 876.43 43,821.71 0.01%
• LP-K 1.00 set/s 25,620.00 25,620.00 2,727.68 327.32 28,674.99 1,793.40 1,793.40 215.20 190.94 22.91 2,222.45 27,413.40 30,897.44 630.56 31,528.00 0.00%
OTHERS:
LP-2 1.00 set/s 32,330.00 32,330.00 3,442.07 413.04 36,185.11 2,263.10 2,263.10 271.57 240.94 28.91 2,804.52 34,593.10 38,989.63 795.71 39,785.34 0.01%
PP-K-(AC) 1.00 set/s 24,580.00 24,580.00 2,616.95 314.03 27,510.98 1,720.60 1,720.60 206.47 183.19 21.98 2,132.24 26,300.60 29,643.22 604.96 30,248.18 0.00%
PP-F(JET FAN) 1.00 set/s 24,630.00 24,630.00 2,622.27 314.67 27,566.94 1,724.10 1,724.10 206.89 183.56 22.03 2,136.57 26,354.10 29,703.52 606.19 30,309.71 0.00%
LP-RD 1.00 set/s 24,240.00 24,240.00 2,580.75 309.68 27,130.44 1,696.80 1,696.80 203.61 180.65 21.68 2,102.74 25,936.80 29,233.18 596.60 29,829.77 0.00%
LP-SN RD 1.00 set/s 20,700.00 20,700.00 2,203.86 264.46 23,168.32 1,449.00 1,449.00 173.88 154.27 18.51 1,795.66 22,149.00 24,963.98 509.47 25,473.45 0.00%
LP-14F - 15F 2.00 set/s 29,430.00 58,860.00 6,266.63 751.98 65,878.61 2,060.10 4,120.20 494.42 438.66 52.64 5,105.92 62,980.20 70,984.53 1,448.66 72,433.19 0.01%

20.5 Enclosed Circuit Breaker (ECB) 2,582,698.91 0.41% 63 10-Dec-19 17-Feb-20

• Enclosed circuit breaker (ECB-FP), 175AT,3Ph 2.00 set/s 13,130.00 26,260.00 2,795.81 335.49 29,391.31 919.10 1,838.20 220.58 195.71 23.48 2,277.97 28,098.20 31,669.28 646.31 32,315.59 0.01%
• Enclosed circuit breaker (ECB-BP), 30AT, 3Ph 1.00 set/s 6,920.00 6,920.00 736.75 88.41 7,745.16 484.40 484.40 58.13 51.57 6.19 600.29 7,404.40 8,345.45 170.32 8,515.76 0.00%
• Enclosed circuit breaker (ECB-JP), 50AT, 3Ph 1.00 set/s 6,980.00 6,980.00 743.14 89.17 7,812.31 488.60 488.60 58.63 52.02 6.24 605.49 7,468.60 8,417.80 171.79 8,589.60 0.00%
• Enclosed circuit breaker (ECB-TP), 30AT,3Ph 1.00 set/s 6,920.00 6,920.00 736.75 88.41 7,745.16 484.40 484.40 58.13 51.57 6.19 600.29 7,404.40 8,345.45 170.32 8,515.76 0.00%
• Enclosed circuit breaker (ECB-GCE), 20AT,1Ph 1.00 set/s 1,860.00 1,860.00 198.03 23.76 2,081.79 130.20 130.20 15.62 13.86 1.66 161.35 1,990.20 2,243.14 45.78 2,288.92 0.00%
• Enclosed circuit breakers (ECB-SF), 50AT,3Ph 1.00 set/s 6,980.00 6,980.00 743.14 89.17 7,812.31 488.60 488.60 58.63 52.02 6.24 605.49 7,468.60 8,417.80 171.79 8,589.60 0.00%
• Enclosed circuit breakers (ECB-TEF), 30AT,3Ph 1.00 set/s 6,920.00 6,920.00 736.75 88.41 7,745.16 484.40 484.40 58.13 51.57 6.19 600.29 7,404.40 8,345.45 170.32 8,515.76 0.00%
• Enclosed circuit breakers (ECB-EPZF), 50AT,3Ph 1.00 set/s 6,980.00 6,980.00 743.14 89.17 7,812.31 488.60 488.60 58.63 52.02 6.24 605.49 7,468.60 8,417.80 171.79 8,589.60 0.00%
• Enclosed circuit breakers (ECB-EF), 20AT,1Ph 3.00 set/s 1,860.00 5,580.00 594.08 71.29 6,245.37 130.20 390.60 46.87 41.59 4.99 484.05 5,970.60 6,729.42 137.34 6,866.76 0.00%
• Enclosed circuit breakers (ECB-STP-TP), 60AT, 3Ph, 2.00 set/s 7,300.00 14,600.00 1,554.41 186.53 16,340.94 1,095.00 2,190.00 262.80 233.16 27.98 2,713.94 16,790.00 19,054.88 388.88 19,443.75 0.00%
• Enclosed circuit breakers (ECB-STP-BP), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 743.14 89.17 7,812.31 1,047.00 1,047.00 125.64 111.47 13.38 1,297.48 8,027.00 9,109.80 185.91 9,295.71 0.00%
• Enclosed circuit breakers (ECB-STP-TF), 60AT,3Ph 1.00 set/s 7,300.00 7,300.00 777.21 93.26 8,170.47 1,095.00 1,095.00 131.40 116.58 13.99 1,356.97 8,395.00 9,527.44 194.44 9,721.88 0.00%
• Enclosed circuit breakers (ECB-STP-BP), 30AT,3Ph 1.00 set/s 6,920.00 6,920.00 736.75 88.41 7,745.16 1,038.00 1,038.00 124.56 110.51 13.26 1,286.33 7,958.00 9,031.49 184.32 9,215.81 0.00%
• Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 743.14 89.17 7,812.31 1,047.00 1,047.00 125.64 111.47 13.38 1,297.48 8,027.00 9,109.80 185.91 9,295.71 0.00%
• Enclosed circuit breakers (ECB-STP-SPEP), 30AT,1Ph 1.00 set/s 4,520.00 4,520.00 481.23 57.75 5,058.98 678.00 678.00 81.36 72.18 8.66 840.20 5,198.00 5,899.18 120.39 6,019.57 0.00%
• Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 743.14 89.17 7,812.31 1,047.00 1,047.00 125.64 111.47 13.38 1,297.48 8,027.00 9,109.80 185.91 9,295.71 0.00%
• Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph 1.00 set/s 4,520.00 4,520.00 481.23 57.75 5,058.98 678.00 678.00 81.36 72.18 8.66 840.20 5,198.00 5,899.18 120.39 6,019.57 0.00%
• Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph 1.00 set/s 4,520.00 4,520.00 481.23 57.75 5,058.98 678.00 678.00 81.36 72.18 8.66 840.20 5,198.00 5,899.18 120.39 6,019.57 0.00%
OTHERS:
Enclosed circuit breakers (ECB-ELEV), 100AT,3ph 4.00 set/s 6,910.00 27,640.00 2,942.74 353.12 30,935.86 483.70 1,934.80 232.17 205.99 24.72 2,397.68 29,574.80 33,333.54 680.28 34,013.82 0.01%
Enclosed circuit breakers (ECB-SMEF), 40AT,3ph 1.00 set/s 6,980.00 6,980.00 743.14 89.17 7,812.31 488.60 488.60 58.63 52.02 6.24 605.49 7,468.60 8,417.80 171.79 8,589.60 0.00%
Enclosed circuit breakers (ECB-JETFAN), 30AT,3ph 9.00 set/s 7,266.00 65,394.00 6,962.28 835.46 73,191.74 508.62 4,577.58 549.30 487.36 58.48 5,672.72 69,971.58 78,864.46 1,609.48 80,473.94 0.01%
Enclosed circuit breaker (ECB-ACCU HALLWAY), 40AT,1Ph 36.00 set/s 4,530.00 163,080.00 17,362.58 2,083.47 182,526.06 317.10 11,415.60 1,369.85 1,215.38 145.84 14,146.67 174,495.60 196,672.73 4,013.73 200,686.46 0.03%
Enclosed circuit breaker (ECB-ACCU OFFICES), 40AT,1Ph 348.00 set/s 4,530.00 1,576,440.00 167,838.30 20,140.24 1,764,418.53 317.10 110,350.80 13,241.86 11,748.68 1,409.82 136,751.16 1,686,790.80 1,901,169.69 38,799.38 1,939,969.07 0.31%
Enclosed circuit breaker (ECB-AC DINING), 20AT,1Ph 10.00 set/s 1,953.00 19,530.00 2,079.29 249.51 21,858.80 136.71 1,367.10 164.05 145.55 17.47 1,694.17 20,897.10 23,552.97 480.67 24,033.64 0.00%
Enclosed circuit breaker (ECB-AC GRND RM), 30AT,1Ph (deleted) 4.00 set/s 4,520.00 18,080.00 1,924.92 230.99 20,235.90 316.40 1,265.60 151.87 134.74 16.17 1,568.38 19,345.60 21,804.29 444.99 22,249.27 0.00%
Enclosed circuit breaker (ECB-AC GRND HALLWAY/LOBBY), 40AT,1Ph 2.00 set/s 4,530.00 9,060.00 964.59 115.75 10,140.34 317.10 634.20 76.10 67.52 8.10 785.93 9,694.20 10,926.26 222.98 11,149.25 0.00%
Enclosed circuit breaker (ECB-AC DINING), 30AT,1Ph (deleted) 6.00 set/s 4,520.00 27,120.00 2,887.38 346.48 30,353.85 316.40 1,898.40 227.80 202.12 24.25 2,352.57 29,018.40 32,706.43 667.48 33,373.91 0.01%
Enclosed circuit breaker (ECB-WATER PUMP), 30AT,1Ph 1.00 set/s 4,520.00 4,520.00 481.23 57.75 5,058.98 316.40 316.40 37.97 33.69 4.04 392.10 4,836.40 5,451.07 111.25 5,562.32 0.00%
Enclosed circuit breaker (ECB-RETAIL), 30AT,1Ph 2.00 set/s 4,520.00 9,040.00 962.46 115.49 10,117.95 316.40 632.80 75.93 67.37 8.08 784.19 9,672.80 10,902.14 222.49 11,124.64 0.00%
Enclosed circuit breakers (ECB-EF), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 743.14 89.17 7,812.31 488.60 488.60 58.63 52.02 6.24 605.49 7,468.60 8,417.80 171.79 8,589.60 0.00%
Enclosed circuit breakers (ECB-MAF), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 743.14 89.17 7,812.31 488.60 488.60 58.63 52.02 6.24 605.49 7,468.60 8,417.80 171.79 8,589.60 0.00%
Enclosed circuit breakers (ECB-PZF), 50AT,3Ph 2.00 set/s 6,980.00 13,960.00 1,486.27 178.35 15,624.62 488.60 977.20 117.26 104.04 12.48 1,210.99 14,937.20 16,835.61 343.58 17,179.19 0.00%

20.6 Load provisions 4,540,296.86 0.72% 89 1-Nov-19 28-Feb-20

• Flourescent lighting, box type, 2 x 40Watts 285.00 set/s 700.00 199,500.00 21,240.10 2,548.77 223,288.86 105.00 29,925.00 3,590.94 3,186.01 382.31 37,084.27 229,425.00 260,373.13 5,313.74 265,686.87 0.04%
• Exit light, 2-face, wall mounted 34.00 set/s 1,400.00 47,600.00 5,067.81 608.13 53,275.94 210.00 7,140.00 856.78 760.17 91.22 8,848.18 54,740.00 62,124.12 1,267.84 63,391.95 0.01%
• Emergency light, battery, with CO 128.00 set/s 1,700.00 217,600.00 23,167.14 2,780.01 243,547.15 255.00 32,640.00 3,916.73 3,475.07 417.00 40,448.80 250,240.00 283,995.96 5,795.84 289,791.79 0.05%
• Switch, 1-gang 52.00 set/s 93.00 4,836.00 514.87 61.78 5,412.66 13.95 725.40 87.05 77.23 9.27 898.94 5,561.40 6,311.60 128.81 6,440.41 0.00%
• Switch, 2-gang 7.00 set/s 150.00 1,050.00 111.79 13.41 1,175.20 22.50 157.50 18.90 16.77 2.01 195.18 1,207.50 1,370.38 27.97 1,398.35 0.00%
• Switch, 3-way 60.00 set/s 140.00 8,400.00 894.32 107.32 9,401.64 21.00 1,260.00 151.20 134.15 16.10 1,561.44 9,660.00 10,963.08 223.74 11,186.82 0.00%
• Switch bank 16.00 set/s 600.00 9,600.00 1,022.08 122.65 10,744.73 90.00 1,440.00 172.80 153.31 18.40 1,784.51 11,040.00 12,529.23 255.70 12,784.93 0.00%
• Convenience outlet, 2-gang, grounding type 136.00 set/s 250.00 34,000.00 3,619.87 434.38 38,054.24 37.50 5,100.00 611.99 542.98 65.16 6,320.13 39,100.00 44,374.37 905.60 45,279.97 0.01%
• Floor mounted 3-outlet box, (for CO, telephone and data) 5.00 set/s 1,300.00 6,500.00 692.03 83.04 7,275.08 195.00 975.00 117.00 103.80 12.46 1,208.26 7,475.00 8,483.34 173.13 8,656.46 0.00%
• Hand dryer, with CO 28.00 set/s 9,650.00 270,200.00 28,767.29 3,452.01 302,419.30 1,930.00 54,040.00 6,484.68 5,753.46 690.40 66,968.54 324,240.00 369,387.85 7,538.53 376,926.38 0.06%
• ACU, with CO 495.00 set/s 245.00 121,275.00 12,911.74 1,549.38 135,736.13 36.75 18,191.25 2,182.91 1,936.76 232.41 22,543.33 139,466.25 158,279.46 3,230.19 161,509.65 0.03%
• Signage provision 6.00 set/s 500.00 3,000.00 319.40 38.33 3,357.73 125.00 750.00 90.00 79.85 9.58 929.43 3,750.00 4,287.16 87.49 4,374.65 0.00%
OTHERS:
LED 52W LIGHTING FIXTURES (Philips) 250.00 set/s 4,558.40 1,139,600.00 121,329.40 14,559.27 1,275,488.67 525.00 131,250.00 15,749.72 13,973.75 1,676.82 162,650.29 1,270,850.00 1,438,138.96 29,349.77 1,467,488.73 0.23%
Pinlight 23W, ceiling / recessed type (Philips) 1,216.00 set/s 1,045.00 1,270,720.00 135,289.31 16,234.43 1,422,243.74 209.00 254,144.00 30,496.73 27,057.86 3,246.89 314,945.48 1,524,864.00 1,737,189.22 35,452.84 1,772,642.06 0.28%
Lighting Fixtures, Wall Mounted Weather Proof 36.00 set/s 1,100.00 39,600.00 4,216.08 505.92 44,322.00 165.00 5,940.00 712.79 632.41 75.89 7,361.09 45,540.00 51,683.09 1,054.76 52,737.84 0.01%

20.7 Roughing ins 13,257,693.63 2.09% 215 1-Jul-19 31-Jan-20

• Conduit, PVC, 20 mm dia. (EMERALD 23,925.00 lm 24.00 574,200.00 61,133.15 7,335.85 642,669.00 4.80 114,840.00 13,780.55 12,226.63 1,467.17 142,314.35 689,040.00 784,983.36 16,020.07 801,003.42 0.13%
• Conduit, RSC, 32mm dia. (MAYER) 421.00 lm 188.60 79,400.60 8,453.52 1,014.40 88,868.52 37.72 15,880.12 1,905.58 1,690.70 202.88 19,679.28 95,280.72 108,547.80 2,215.26 110,763.07 0.02%
• Conduit, RSC, 50 mm dia. (MAYER) 732.60 lm 318.00 232,966.80 24,803.20 2,976.33 260,746.33 63.60 46,593.36 5,591.10 4,960.64 595.27 57,740.37 279,560.16 318,486.70 6,499.73 324,986.42 0.05%
• Conduit, RSC, 80mm dia. (MAYER) 34.10 lm 624.00 21,278.40 2,265.44 271.85 23,815.69 93.60 3,191.76 383.00 339.82 40.78 3,955.36 24,470.16 27,771.05 566.76 28,337.80 0.00%
• Conduit, FMT, 20mm dia. 2,145.00 lm 31.90 68,425.50 7,285.03 874.19 76,584.72 4.79 10,263.83 1,231.64 1,092.76 131.13 12,719.35 78,689.33 89,304.07 1,822.53 91,126.60 0.01%
• Adapter, uPVC, 20mm dia. 6,028.00 lm 13.20 79,569.60 8,471.51 1,016.56 89,057.67 1.98 11,935.44 1,432.23 1,270.73 152.48 14,790.88 91,505.04 103,848.55 2,119.36 105,967.91 0.02%
• Coupling, RSC, 32mm dia. (MAYER) 39.00 lm 42.00 1,638.00 174.39 20.93 1,833.32 8.40 327.60 39.31 34.88 4.19 405.98 1,965.60 2,239.29 45.70 2,284.99 0.00%
• Coupling, RSC, 50mm dia. (MAYER) 418.00 lm 82.50 34,485.00 3,671.50 440.57 38,597.08 16.50 6,897.00 827.63 734.30 88.11 8,547.04 41,382.00 47,144.12 962.12 48,106.24 0.01%
• Coupling, RSC, 80mm dia. (MAYER) 5.00 lm 240.00 1,200.00 127.76 15.33 1,343.09 48.00 240.00 28.80 25.55 3.07 297.42 1,440.00 1,640.51 33.48 1,673.99 0.00%
• Cable trench (no details, from MVSG to Transformer) 14.00 lm 3,000.00 42,000.00 4,471.60 536.58 47,008.18 450.00 6,300.00 755.99 670.74 80.49 7,807.21 48,300.00 54,815.40 1,118.68 55,934.08 0.01%
• Juntion box, 100 x 100 x 50mm 1,966.80 pc/s 57.75 113,582.70 12,092.77 1,451.11 127,126.58 8.66 17,037.41 2,044.45 1,813.92 217.67 21,113.44 130,620.11 148,240.02 3,025.31 151,265.32 0.02%
 • Utility box, 100 x 50 x 50mm 1,047.20 pc/s 49.00 51,312.80 5,463.10 655.56 57,431.46 9.80 10,262.56 1,231.49 1,092.62 131.11 12,717.78 61,575.36 70,149.24 1,431.62 71,580.86 0.01%
• Pullboxes 80.00 pc/s 1,800.00 144,000.00 15,331.20 1,839.71 161,170.91 270.00 21,600.00 2,591.95 2,299.68 275.96 26,767.59 165,600.00 187,938.50 3,835.48 191,773.98 0.03%
• Tap boxes 85.00 pc/s 1,500.00 127,500.00 13,574.50 1,628.91 142,703.41 105.00 8,925.00 1,070.98 950.21 114.02 11,060.22 136,425.00 153,763.63 3,138.03 156,901.66 0.02%
• OTHERS:
• Conduit, EMT, 25 mm dia. 414.70 ln.m. 150.00 62,205.00 6,622.76 794.72 69,622.48 10.50 4,354.35 522.51 463.59 55.63 5,396.09 66,559.35 75,018.56 1,530.99 76,549.55 0.01%
• Conduit, RSC, 65mm dia. (MAYER) 17.60 lm 402.50 7,084.00 754.21 90.50 7,928.71 60.38 1,062.60 127.51 113.13 13.58 1,316.82 8,146.60 9,245.53 188.68 9,434.21 0.00%
• Elbow, RSC, 65mm dia. (MAYER) 3.00 lm 280.00 840.00 89.43 10.73 940.16 42.00 126.00 15.12 13.41 1.61 156.14 966.00 1,096.31 22.37 1,118.68 0.00%
• Conduit, RSC, 100mm dia. (MAYER) 42.00 lm 693.00 29,106.00 3,098.82 371.85 32,576.67 103.95 4,365.90 523.90 464.82 55.78 5,410.40 33,471.90 37,987.07 775.25 38,762.32 0.01%
• Elbow, RSC, 100mm dia. (MAYER) 14.00 lm 855.00 11,970.00 1,274.41 152.93 13,397.33 128.25 1,795.50 215.46 191.16 22.94 2,225.06 13,765.50 15,622.39 318.82 15,941.21 0.00%
• Elbow, RSC, 80mm dia. (MAYER) 4.00 lm 425.00 1,700.00 180.99 21.72 1,902.71 63.75 255.00 30.60 27.15 3.26 316.01 1,955.00 2,218.72 45.28 2,264.00 0.00%
• Elbow,RSC, 32mm dia. (MAYER) 30.00 pcs 132.00 3,960.00 421.61 50.59 4,432.20 9.24 277.20 33.26 29.51 3.54 343.52 4,237.20 4,775.72 97.46 4,873.18 0.00%
• Elbow,RSC, 50mm dia. (MAYER) 239.00 pcs 237.00 56,643.00 6,030.59 723.66 63,397.25 16.59 3,965.01 475.79 422.14 50.66 4,913.60 60,608.01 68,310.85 1,394.10 69,704.95 0.01%
• Conduit, PVC, 75mm dia. 150.00 lm 150.00 22,500.00 2,395.50 287.45 25,182.95 30.00 4,500.00 539.99 479.10 57.49 5,576.58 27,000.00 30,759.54 627.75 31,387.28 0.00%
• Elbow, PVC, 75mm dia. 10.00 lm 204.00 2,040.00 217.19 26.06 2,283.25 42.00 420.00 50.40 44.72 5.37 520.48 2,460.00 2,803.74 57.22 2,860.95 0.00%
Cable tray 300x300mm dia. 814.00 lm 8,137.50 6,623,925.00 705,227.15 84,625.74 7,413,777.90 569.63 463,674.75 55,639.97 49,365.90 5,923.80 574,604.43 7,087,599.75 7,988,382.32 163,028.21 8,151,410.53 1.28%
vertical elbow 13.00 pcs 17,577.00 228,501.00 24,327.74 2,919.28 255,748.01 2,636.55 34,275.15 4,112.94 3,649.16 437.89 42,475.15 262,776.15 298,223.16 6,086.19 304,309.35 0.05%
horizontal 26.00 pcs 17,577.00 457,002.00 48,655.48 5,838.55 511,496.03 2,636.55 68,550.30 8,225.89 7,298.32 875.78 84,950.29 525,552.30 596,446.32 12,172.37 608,618.69 0.10%
Cable tray 300x100mm dia. 81.00 lm 2,445.63 198,095.63 21,090.58 2,530.82 221,717.03 366.84 29,714.34 3,565.66 3,163.59 379.62 36,823.21 227,809.97 258,540.24 5,276.33 263,816.57 0.04%
vertical elbow 4.00 pcs 4,704.00 18,816.00 2,003.28 240.39 21,059.67 705.60 2,822.40 338.68 300.49 36.06 3,497.63 21,638.40 24,557.30 501.17 25,058.47 0.00%
horizontal 1.00 pcs 4,704.00 4,704.00 500.82 60.10 5,264.92 705.60 705.60 84.67 75.12 9.01 874.41 5,409.60 6,139.32 125.29 6,264.62 0.00%
Cable tray 100x100mm dia. 8.00 lm 1,631.88 13,055.00 1,389.92 166.79 14,611.71 244.78 1,958.25 234.99 208.49 25.02 2,426.74 15,013.25 17,038.45 347.72 17,386.18 0.00%
vertical elbow 2.00 pcs 3,139.50 6,279.00 668.50 80.22 7,027.72 470.92 941.85 113.02 100.28 12.03 1,167.18 7,220.85 8,194.90 167.24 8,362.14 0.00%
horizontal 2.00 pcs 3,139.50 6,279.00 668.50 80.22 7,027.72 470.92 941.85 113.02 100.28 12.03 1,167.18 7,220.85 8,194.90 167.24 8,362.14 0.00%
Liquid Tight Flexible Metallic Conduit 32.00 lm 1,525.70 48,822.40 5,197.96 623.74 54,644.10 10.92 349.52 41.94 37.21 4.47 433.14 49,171.92 55,077.25 1,124.03 56,201.27 0.01%
LTFMC Straight Connector 20.00 pcs 1,039.50 20,790.00 2,213.44 265.61 23,269.05 155.92 3,118.50 374.21 332.02 39.84 3,864.57 23,908.50 27,133.62 553.75 27,687.37 0.00%
LTFMC Angle Connector 20.00 pcs 2,215.50 44,310.00 4,717.54 566.09 49,593.63 332.33 6,646.50 797.57 707.63 84.91 8,236.61 50,956.50 57,830.24 1,180.21 59,010.45 0.01%
Cable tray 800x100mm dia. 161.00 lm 4,125.00 664,125.00 70,707.17 8,484.71 743,316.88 618.75 99,618.75 11,954.04 10,606.08 1,272.71 123,451.57 763,743.75 866,768.44 17,689.15 884,457.60 0.14%
vertical elbow 28.00 pcs 8,300.00 232,400.00 24,742.85 2,969.09 260,111.94 1,245.00 34,860.00 4,183.13 3,711.43 445.36 43,199.92 267,260.00 303,311.86 6,190.04 309,501.89 0.05%
horizontal 12.00 pcs 8,300.00 99,600.00 10,604.08 1,272.47 111,476.55 1,245.00 14,940.00 1,792.77 1,590.61 190.87 18,514.25 114,540.00 129,990.80 2,652.87 132,643.67 0.02%

20.7 Hangers and Supports 309,766.82 0.05% 123 1-Oct-19 31-Jan-20

• Unistrut channel 39.00 pc/s 975.45 38,042.55 4,050.26 486.02 42,578.84 146.32 5,706.38 684.75 607.54 72.90 7,071.58 43,748.93 49,650.42 1,013.27 50,663.69 0.01%
• Unistrut clamp, 80mm dia. 26.00 pc/s 43.00 1,118.00 119.03 14.28 1,251.31 8.60 223.60 26.83 23.81 2.86 277.09 1,341.60 1,528.41 31.19 1,559.60 0.00%
• Unistrut clamp, 50mm dia. 455.00 pc/s 27.30 12,421.50 1,322.48 158.69 13,902.67 4.10 1,863.23 223.58 198.37 23.80 2,308.98 14,284.73 16,211.65 330.85 16,542.50 0.00%
• Round bar, 3/8" dia. 452.00 pc/s 149.10 67,393.20 7,175.13 861.00 75,429.33 22.37 10,108.98 1,213.06 1,076.27 129.15 12,527.46 77,502.18 87,956.78 1,795.04 89,751.82 0.01%
• Nut and washer, 10mm dia. 1,722.40 pc/s 10.00 17,224.00 1,833.78 220.05 19,277.83 1.50 2,583.60 310.03 275.07 33.01 3,201.70 19,807.60 22,479.53 458.77 22,938.30 0.00%
• Anchor bolt, 10 mm dia. 1,058.40 pc/s 54.00 57,153.60 6,084.95 730.18 63,968.73 8.10 8,573.04 1,028.75 912.74 109.53 10,624.06 65,726.64 74,592.79 1,522.30 76,115.09 0.01%
• Angular bar, 50 x 5 x 6000mm 19.00 pc/s 1,303.00 24,757.00 2,635.80 316.29 27,709.08 195.45 3,713.55 445.62 395.37 47.44 4,601.98 28,470.55 32,311.07 659.41 32,970.48 0.01%
Others:
• Unistrut clamp, 100mm dia. 23.00 pc/s 48.40 1,113.20 118.52 14.22 1,245.94 5.36 123.17 14.78 13.11 1.57 152.63 1,236.37 1,398.57 28.54 1,427.11 0.00%
Unistrut clamp, 65mm dia. 21.00 pc/s 35.70 749.70 79.82 9.58 839.10 5.36 112.46 13.49 11.97 1.44 139.36 862.16 978.45 19.97 998.42 0.00%
Conduit clamp, 32mm dia. 60.00 pc/s 24.15 1,449.00 154.27 18.51 1,621.78 3.62 217.35 26.08 23.14 2.78 269.35 1,666.35 1,891.13 38.59 1,929.73 0.00%
Conduit clamp, 50mm dia. 409.00 pc/s 27.30 11,165.70 1,188.77 142.65 12,497.13 4.10 1,674.85 200.98 178.32 21.40 2,075.55 12,840.56 14,572.67 297.40 14,870.07 0.00%

20.8 Wiring-ins 14,241,982.50 2.24% 181 1-Sep-19 28-Feb-20

• Wire, THHN, 500mm2 2,233.00 lm 2,479.00 5,535,607.00 589,357.57 70,721.64 6,195,686.22 495.80 1,107,121.40 132,852.19 117,871.51 14,144.33 1,371,989.44 6,642,728.40 7,567,675.65 154,442.36 7,722,118.01 1.22%
• Wire, THHN, 125mm2 140.30 lm 698.00 97,929.40 10,426.22 1,251.12 109,606.74 104.70 14,689.41 1,762.70 1,563.93 187.67 18,203.71 112,618.81 127,810.45 2,608.38 130,418.82 0.02%
• Wire, THHN, 80mm2 72.00 lm 444.00 31,968.00 3,403.53 408.42 35,779.94 66.60 4,795.20 575.41 510.53 61.26 5,942.40 36,763.20 41,722.35 851.48 42,573.82 0.01%
• Wire, THHN, 60mm2 424.60 lm 359.00 152,431.40 16,228.86 1,947.43 170,607.69 53.85 22,864.71 2,743.72 2,434.33 292.11 28,334.87 175,296.11 198,942.56 4,060.05 203,002.61 0.03%
• Wire, THHN, 38mm2 215.60 lm 260.00 56,056.00 5,968.09 716.16 62,740.25 39.00 8,408.40 1,008.99 895.21 107.42 10,420.03 64,464.40 73,160.28 1,493.07 74,653.35 0.01%
• Wire, THHN, 30mm2 374.00 lm 179.00 66,946.00 7,127.52 855.29 74,928.80 26.85 10,041.90 1,205.01 1,069.13 128.29 12,444.33 76,987.90 87,373.13 1,783.13 89,156.26 0.01%
• Wire, THHN, 14mm2 302.90 lm 78.00 23,626.20 2,515.40 301.84 26,443.45 11.70 3,543.93 425.26 377.31 45.28 4,391.78 27,170.13 30,835.23 629.29 31,464.52 0.00%
• Wire, THHN, 8.0mm2 413.10 lm 49.00 20,241.90 2,155.09 258.61 22,655.59 7.35 3,036.29 364.35 323.26 38.79 3,762.69 23,278.19 26,418.28 539.15 26,957.43 0.00%
• Wire, THHN, 5.5mm2 30,115.80 lm 32.00 963,705.60 102,602.51 12,312.08 1,078,620.20 4.80 144,555.84 17,346.39 15,390.38 1,846.81 179,139.42 1,108,261.44 1,257,759.61 25,668.56 1,283,428.18 0.20%
• Wire, THHN, 3.5mm2 25,998.30 lm 21.00 545,964.30 58,126.99 6,975.11 611,066.41 3.15 81,894.65 9,827.18 8,719.05 1,046.27 101,487.14 627,858.95 712,553.55 14,541.91 727,095.46 0.11%
• Wire, THHN, 2.0mm2 36,702.45 lm 14.00 513,834.30 54,706.22 6,564.63 575,105.15 2.10 77,075.15 9,248.85 8,205.93 984.69 95,514.62 590,909.45 670,619.77 13,686.12 684,305.89 0.11%
• Wire, THW, 400mm2 573.00 lm 2,050.00 1,174,650.00 125,061.06 15,007.06 1,314,718.12 410.00 234,930.00 28,191.10 25,012.21 3,001.41 291,134.72 1,409,580.00 1,605,852.84 32,772.51 1,638,625.34 0.26%
• Wire, THW, 22mm2 47.00 lm 123.00 5,781.00 615.48 73.86 6,470.34 18.45 867.15 104.06 92.32 11.08 1,074.61 6,648.15 7,544.95 153.98 7,698.93 0.00%
• Wire, THW, 14mm2 327.00 lm 78.00 25,506.00 2,715.54 325.86 28,547.40 11.70 3,825.90 459.10 407.33 48.88 4,741.21 29,331.90 33,288.61 679.36 33,967.97 0.01%
• Wire, THW, 5.5mm2 47.00 lm 32.00 1,504.00 160.13 19.21 1,683.34 - - - - - - 1,504.00 1,683.34 34.35 1,717.69 0.00%
• Wire, TW, 30mm2 46.50 lm 162.00 7,533.00 802.01 96.24 8,431.25 24.30 1,129.95 135.59 120.30 14.44 1,400.28 8,662.95 9,831.53 200.64 10,032.18 0.00%
• Wire, TW, 5.5mm2 717.00 lm 29.00 20,793.00 2,213.76 265.65 23,272.41 5.80 4,158.60 499.02 442.75 53.13 5,153.50 24,951.60 28,425.91 580.12 29,006.03 0.00%
• Wire, TW, 3.5mm2 231.00 lm 20.00 4,620.00 491.88 59.02 5,170.90 3.00 693.00 83.16 73.78 8.85 858.79 5,313.00 6,029.69 123.05 6,152.75 0.00%
• Wire, XLPE / SWA / LLDPE , 100mm2 , 15kV (1 Core) 65.00 lm 1,167.00 75,855.00 8,076.03 969.11 84,900.13 175.05 11,378.25 1,365.37 1,211.40 145.37 14,100.39 87,233.25 99,000.52 2,020.42 101,020.94 0.02%
• Wire, XLPE / SWA / LLDPE , 95mm2, 15kV (4 Core) 244.00 lm 4,304.00 1,050,176.00 111,808.73 13,416.81 1,175,401.54 645.60 157,526.40 18,902.83 16,771.31 2,012.52 195,213.06 1,207,702.40 1,370,614.60 27,971.73 1,398,586.32 0.22%

20.9 Other materials (please specify) 1,227,518.61 0.19% 181 1-Sep-19 28-Feb-20
• Wire, THHN, 150mm2 112.00 lm 833.00 93,296.00 9,932.91 1,191.93 104,420.84 124.95 13,994.40 1,679.30 1,489.94 178.79 17,342.42 107,290.40 121,763.27 2,484.96 124,248.23 0.02%
• Wire, THHN, 200mm2 662.00 lm 1,048.00 693,776.00 73,864.01 8,863.52 776,503.53 157.20 104,066.40 12,487.74 11,079.60 1,329.53 128,963.27 797,842.40 905,466.81 18,478.91 923,945.72 0.15%
Wire, THHN, 250mm2 78.00 lm 1,349.00 105,222.00 11,202.63 1,344.29 117,768.93 202.35 15,783.30 1,893.96 1,680.40 201.64 19,559.30 121,005.30 137,328.23 2,802.62 140,130.84 0.02%
• Wire, THW, 50mm2 24.00 lm 292.00 7,008.00 746.12 89.53 7,843.65 43.80 1,051.20 126.14 111.92 13.43 1,302.69 8,059.20 9,146.34 186.66 9,333.00 0.00%
• Wire, THW, 30mm2 30.00 lm 179.00 5,370.00 571.73 68.61 6,010.33 26.85 805.50 96.66 85.76 10.29 998.21 6,175.50 7,008.54 143.03 7,151.57 0.00%
• Wire, THW, 8.0mm2 348.00 lm 49.00 17,052.00 1,815.47 217.85 19,085.32 7.35 2,557.80 306.93 272.32 32.68 3,169.73 19,609.80 22,255.05 454.18 22,709.24 0.00%

20.10 Testing and Commisioning 413,680.11 0.07% 46 7-Jan-20 9-Mar-20

• Functionality test 1.00 lot 100,000.00 100,000.00 10,646.67 1,277.58 111,924.24 15,000.00 15,000.00 1,799.97 1,597.00 191.64 18,588.60 115,000.00 130,512.85 2,663.53 133,176.37 0.02%
• High potential (Hipot) test 1.00 lot 100,000.00 100,000.00 10,646.67 1,277.58 111,924.24 15,000.00 15,000.00 1,799.97 1,597.00 191.64 18,588.60 115,000.00 130,512.85 2,663.53 133,176.37 0.02%
• Insulation Resistance test 1.00 lot 50,625.75 50,625.75 5,389.95 646.78 56,662.49 7,593.86 7,593.86 911.25 808.49 97.02 9,410.62 58,219.61 66,073.11 1,348.43 67,421.54 0.01%
• Earth resistance test 1.00 lot 60,000.00 60,000.00 6,388.00 766.55 67,154.55 9,000.00 9,000.00 1,079.98 958.20 114.98 11,153.16 69,000.00 78,307.71 1,598.12 79,905.82 0.01%

SUBTOTAL V-20 49,851,541.73 5,307,527.00 636,891.85 55,795,960.57 6,427,077.81 771,235.55 684,269.49 82,110.87 7,964,693.71 56,278,619.53 63,760,654.29 1,301,237.84 65,061,892.13 10.25%

ELECTRICAL WORKS TOTAL V : 49,851,541.73 5,307,527.00 636,891.85 55,795,960.57 6,427,077.81 771,235.55 684,269.49 82,110.87 7,964,693.71 56,278,619.53 63,760,654.29 1,301,237.84 65,061,892.13 10.25%

Vl. TELEPHONE SYSTEM 3,781,035.05 0.60% 21 10-Dec-19 31-Dec-19

21 GROUND FLOOR LEVEL 650,638.77 0.10%
21.1 Roughing-in works
21.1.5 20mmø uPVC Pipe 99.00 ln.m. 24.00 2,376.00 252.96 30.36 2,659.32 4.80 475.20 57.02 50.59 6.07 588.89 2,851.20 3,248.21 66.29 3,314.50 0.00%
21.1.8 Grounding Rod 20mmø x 3m 1.00 pc 1,800.00 1,800.00 191.64 23.00 2,014.64 270.00 270.00 32.40 28.75 3.45 334.59 2,070.00 2,349.23 47.94 2,397.17 0.00%
21.1.10 TTC Boxes ga. # 16 with cover and lockset, pre painted (deleted) 1.00 pc 10,000.00 10,000.00 1,064.67 127.76 11,192.42 1,500.00 1,500.00 180.00 159.70 19.16 1,858.86 11,500.00 13,051.28 266.35 13,317.64 0.00%
21.1.11 Main Telephone Terminal Cabinet with terminal blocks and baking board 1.00 lot 50,000.00 50,000.00 5,323.33 638.79 55,962.12 7,500.00 7,500.00 899.98 798.50 95.82 9,294.30 57,500.00 65,256.42 1,331.76 66,588.19 0.01%
21.1.12 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.) 1.00 lot 10,000.00 10,000.00 1,064.67 127.76 11,192.42 1,500.00 1,500.00 180.00 159.70 19.16 1,858.86 11,500.00 13,051.28 266.35 13,317.64 0.00%
OTHERS:
Conduit, RSC, 20mm dia. 52.80 ln.m. 77.00 4,065.60 432.85 51.94 4,550.39 11.55 609.84 73.18 64.93 7.79 755.74 4,675.44 5,306.13 108.29 5,414.42 0.00%
Coupling, RSC, 20mm dia. 26.40 pcs 18.00 475.20 50.59 6.07 531.86 2.70 71.28 8.55 7.59 0.91 88.33 546.48 620.20 12.66 632.85 0.00%
• Trunking, 200 x 100mm 63.00 m 2,466.20 155,370.60 16,541.79 1,984.98 173,897.37 369.93 23,305.59 2,796.62 2,481.27 297.75 28,881.23 178,676.19 202,778.59 4,138.34 206,916.93 0.03%
• Trunking, 300 x 100mm (RISER) 75.00 m 2,563.00 192,225.00 20,465.55 2,455.82 215,146.38 384.45 28,833.75 3,459.99 3,069.83 368.37 35,731.94 221,058.75 250,878.32 5,119.97 255,998.29 0.04%
• Trunking, Horizontal Elbow 200 x 100mm 1.00 pcs 4,532.00 4,532.00 482.51 57.90 5,072.41 679.80 679.80 81.57 72.38 8.68 842.44 5,211.80 5,914.84 120.71 6,035.55 0.00%
• Trunking, Vertical Elbow 200 x 100mm 1.00 pcs 4,532.00 4,532.00 482.51 57.90 5,072.41 679.80 679.80 81.57 72.38 8.68 842.44 5,211.80 5,914.84 120.71 6,035.55 0.00%
• Trunking, Horizontal Elbow 300 x 100mm 3.00 pcs 4,928.00 14,784.00 1,574.00 188.88 16,546.88 739.20 2,217.60 266.11 236.10 28.33 2,748.14 17,001.60 19,295.02 393.78 19,688.80 0.00%
• Trunking, Vertical Elbow 300 x 100mm 2.00 pcs 4,928.00 9,856.00 1,049.34 125.92 11,031.25 739.20 1,478.40 177.40 157.40 18.89 1,832.09 11,334.40 12,863.35 262.52 13,125.86 0.00%
31.6 Hanger and supports (truncking)
• Anchor bolt, 10 mm dia. 170.00 pcs 54.00 9,180.00 977.36 117.28 10,274.65 8.10 1,377.00 165.24 146.60 17.59 1,706.43 10,557.00 11,981.08 244.51 12,225.59 0.00%
• Round bar, 3/8" dia. 60.00 pc/s 149.10 8,946.00 952.45 114.29 10,012.74 22.37 1,341.90 161.03 142.87 17.14 1,662.94 10,287.90 11,675.68 238.28 11,913.96 0.00%
• Angular bar, 50 x 5 x 6000mm 5.00 pcs 1,303.00 6,515.00 693.63 83.23 7,291.86 195.45 977.25 117.27 104.04 12.49 1,211.05 7,492.25 8,502.91 173.53 8,676.44 0.00%
• Hexagonal nut and washer, 8.0mm dia. 340.00 pair 10.00 3,400.00 361.99 43.44 3,805.42 1.50 510.00 61.20 54.30 6.52 632.01 3,910.00 4,437.44 90.56 4,528.00 0.00%
Conduit clamp, 20mm dia. 32.00 pcs 12.00 384.00 40.88 4.91 429.79 1.80 57.60 6.91 6.13 0.74 71.38 441.60 501.17 10.23 511.40 0.00%

SUBTOTAL VI-21 488,441.40 52,002.72 6,240.22 546,684.34 73,385.01 8,806.04 7,813.06 937.55 90,941.66 561,826.41 637,626.00 13,012.78 650,638.77 0.10%

22 SECOND FLOOR LEVEL 22,433.51 0.00%

22.1 Roughing-in works
22.5 20mmø uPVC Pipe 36.30 ln.m. 24.00 871.20 92.75 11.13 975.08 4.80 174.24 20.91 18.55 2.23 215.93 1,045.44 1,191.01 24.31 1,215.32 0.00%
22.7 Utility Boxes ga.16 24.00 pcs 38.85 932.40 99.27 11.91 1,043.58 5.83 139.86 16.78 14.89 1.79 173.32 1,072.26 1,216.90 24.83 1,241.74 0.00%
22.8 TTC Boxes ga. # 16 with cover and lockset, pre painted (deleted) 1.00 pc 10,000.00 10,000.00 1,064.67 127.76 11,192.42 1,500.00 1,500.00 180.00 159.70 19.16 1,858.86 11,500.00 13,051.28 266.35 13,317.64 0.00%
22.1.9 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.) 1.00 lot 5,000.00 5,000.00 532.33 63.88 5,596.21 750.00 750.00 90.00 79.85 9.58 929.43 5,750.00 6,525.64 133.18 6,658.82 0.00%
 SUBTOTAL VI-22 16,803.60 1,789.02 214.68 18,807.30 2,260.63 2,564.10 307.69 272.99 32.76 3,177.54 19,367.70 21,984.84 448.67 22,433.51 0.00%

23 THIRD FLOOR LEVEL 262,979.31 0.04%

23.1 Roughing-in works
23.1.7 TTC Boxes ga.#16 with cover and lockset,pre painted (deleted) 1.00 pc 10,000.00 10,000.00 1,064.67 127.76 11,192.42 1,500.00 1,500.00 180.00 159.70 19.16 1,858.86 11,500.00 13,051.28 266.35 13,317.64 0.00%
23.1.8 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.) 1.00 lot 10,000.00 10,000.00 1,064.67 127.76 11,192.42 1,500.00 1,500.00 180.00 159.70 19.16 1,858.86 11,500.00 13,051.28 266.35 13,317.64 0.00%
OTHERS:
Conduit, RSC, 20mm dia. 26.40 ln.m. 77.00 2,032.80 216.43 25.97 2,275.20 11.55 304.92 36.59 32.46 3.90 377.87 2,337.72 2,653.07 54.14 2,707.21 0.00%
Coupling, RSC, 20mm dia. 6.00 pcs 18.00 108.00 11.50 1.38 120.88 2.70 16.20 1.94 1.72 0.21 20.08 124.20 140.95 2.88 143.83 0.00%
• Trunking, 200 x 100mm 64.60 m 2,466.20 159,316.52 16,961.90 2,035.39 178,313.81 281.25 18,168.75 2,180.21 1,934.37 232.12 22,515.45 177,485.27 200,829.26 4,098.56 204,927.81 0.03%
• Trunking, Horizontal Elbow 200 x 100mm 1.00 pcs 4,532.00 4,532.00 482.51 57.90 5,072.41 281.25 281.25 33.75 29.94 3.59 348.54 4,813.25 5,420.94 110.63 5,531.57 0.00%
• Trunking, Vertical Elbow 200 x 100mm 1.00 pcs 4,532.00 4,532.00 482.51 57.90 5,072.41 281.25 281.25 33.75 29.94 3.59 348.54 4,813.25 5,420.94 110.63 5,531.57 0.00%
31.6 Hanger and supports (truncking)
• Anchor bolt, 10 mm dia. 81.00 pcs 54.00 4,374.00 465.69 55.88 4,895.57 8.10 656.10 78.73 69.85 8.38 813.07 5,030.10 5,708.63 116.50 5,825.13 0.00%
• Round bar, 3/8" dia. 29.00 pc/s 150.00 4,350.00 463.13 55.57 4,868.70 22.50 652.50 78.30 69.47 8.34 808.60 5,002.50 5,677.31 115.86 5,793.17 0.00%
• Angular bar, 50 x 5 x 6000mm 2.00 pcs 1,303.00 2,606.00 277.45 33.29 2,916.75 195.45 390.90 46.91 41.62 4.99 484.42 2,996.90 3,401.16 69.41 3,470.58 0.00%
• Hexagonal nut and washer, 8.0mm dia. 162.00 pair 10.00 1,620.00 172.48 20.70 1,813.17 1.50 243.00 29.16 25.87 3.10 301.14 1,863.00 2,114.31 43.15 2,157.46 0.00%
Conduit clamp, 20mm dia. 16.00 pcs 12.00 192.00 20.44 2.45 214.89 1.80 28.80 3.46 3.07 0.37 35.69 220.80 250.58 5.11 255.70 0.00%

SUBTOTAL VI-23 203,663.32 21,683.35 2,601.96 227,948.63 24,023.67 2,882.79 2,557.72 306.92 29,771.10 227,686.99 257,719.73 5,259.59 262,979.31 0.04%

23 FOURTH - TWELVE FLOOR , FOURTENTH - FIFTEENTH LEVEL 2,844,983.45 0.45%

23.1 Roughing-in works
23.1.7 TTC Boxes ga.#16 with cover and lockset,pre painted (deleted) 11.00 pc 10,000.00 110,000.00 11,711.33 1,405.33 123,116.67 1,500.00 16,500.00 1,979.96 1,756.70 210.80 20,447.46 126,500.00 143,564.13 2,929.88 146,494.01 0.02%
23.1.8 Miscellaneous (Male Connectors,Solvent Cement,Conduit Supports,Etc.) 1.00 lot 80,000.00 80,000.00 8,517.33 1,022.06 89,539.39 12,000.00 12,000.00 1,439.97 1,277.60 153.31 14,870.88 92,000.00 104,410.28 2,130.82 106,541.10 0.02%
Others
Conduit, RSC, 20mm dia. 290.40 ln.m. 77.00 22,360.80 2,380.68 285.68 25,027.16 11.55 3,354.12 402.49 357.10 42.85 4,156.56 25,714.92 29,183.72 595.59 29,779.30 0.00%
Coupling, RSC, 20mm dia. 66.00 pcs 18.00 1,188.00 126.48 15.18 1,329.66 2.70 178.20 21.38 18.97 2.28 220.83 1,366.20 1,550.49 31.64 1,582.14 0.00%
• Trunking, 200 x 100mm 710.60 m 2,466.20 1,752,481.72 186,580.87 22,389.30 1,961,451.89 281.25 199,856.25 23,982.32 21,278.03 2,553.32 247,669.92 1,952,337.97 2,209,121.81 45,084.12 2,254,205.93 0.35%
• Trunking, Horizontal Elbow 200 x 100mm 11.00 pcs 4,532.00 49,852.00 5,307.58 636.90 55,796.47 281.25 3,093.75 371.24 329.38 39.53 3,833.90 52,945.75 59,630.37 1,216.95 60,847.32 0.01%
• Trunking, Vertical Elbow 200 x 100mm 11.00 pcs 4,532.00 49,852.00 5,307.58 636.90 55,796.47 281.25 3,093.75 371.24 329.38 39.53 3,833.90 52,945.75 59,630.37 1,216.95 60,847.32 0.01%
31.6 Hanger and supports (truncking)
• Anchor bolt, 10 mm dia. 968.00 pcs 54.00 52,272.00 5,565.23 667.82 58,505.04 8.10 7,840.80 940.88 834.78 100.17 9,716.64 60,112.80 68,221.68 1,392.28 69,613.95 0.01%
• Round bar, 3/8" dia. 340.00 pc/s 122.00 41,480.00 4,416.24 529.94 46,426.18 18.30 6,222.00 746.63 662.44 79.49 7,710.55 47,702.00 54,136.73 1,104.83 55,241.56 0.01%
• Angular bar, 50 x 5 x 6000mm 18.00 pcs 1,303.00 23,454.00 2,497.07 299.64 26,250.71 195.45 3,518.10 422.16 374.56 44.95 4,359.77 26,972.10 30,610.48 624.70 31,235.19 0.00%
• Hexagonal nut and washer, 8.0mm dia. 1,936.00 pair 10.00 19,360.00 2,061.19 247.34 21,668.53 1.50 2,904.00 348.47 309.18 37.10 3,598.75 22,264.00 25,267.29 515.66 25,782.95 0.00%
Conduit clamp, 20mm dia. 176.00 pcs 12.00 2,112.00 224.86 26.98 2,363.84 1.80 316.80 38.02 33.73 4.05 392.59 2,428.80 2,756.43 56.25 2,812.69 0.00%

SUBTOTAL FOR ADDITIONAL FLOOR BREAKDOWN (4th-12th, 14th-15th) 2,204,412.52 234,696.43 28,163.07 2,467,272.02 258,877.77 31,064.78 27,561.85 3,307.36 320,811.76 2,463,290.29 2,788,083.78 56,899.67 2,844,983.45 0.45%

TELEPHONE SYSTEM TOTAL Vl : 2,913,320.84 310,171.53 37,219.92 3,260,712.29 358,850.55 43,061.30 38,205.62 4,584.59 444,702.06 3,272,171.39 3,705,414.35 75,620.70 3,781,035.05 0.60%

30 CLOSED CIRCUIT TELEVISION (CCTV) WORKS

30.1 Terminal Components, Cabinets, Boxes and Accessories 137,207.72 0.02% 61 1-Nov-19 31-Dec-19
• Wall mounted cabinet, __ x __ x __mm 14.00 assy 8,000.00 112,000.00 11,924.27 1,430.89 125,355.15 525.00 7,350.00 881.98 782.53 93.90 9,108.42 119,350.00 134,463.57 2,744.15 137,207.72 0.02%

30.3 Roughing ins 48,045.10 0.01% 61 1-Sep-19 31-Oct-19

• Conduit, uPVC, 20mm dia. 277.20 m 24.00 6,652.80 708.30 84.99 7,446.10 4.80 1,330.56 159.66 141.66 17.00 1,648.88 7,983.36 9,094.98 185.61 9,280.59 0.00%
• Conduit, EMT, 20mm dia. 295.90 m 67.55 19,988.05 2,128.06 255.36 22,371.47 10.13 2,998.21 359.78 319.21 38.30 3,715.50 22,986.25 26,086.97 532.39 26,619.35 0.00%
• Octagonal box, 10mm 81.00 pcs 55.00 4,455.00 474.31 56.92 4,986.23 8.25 668.25 80.19 71.15 8.54 828.12 5,123.25 5,814.35 118.66 5,933.01 0.00%
• Adapter, uPVC, 20mm dia. 22.00 pcs 11.00 242.00 25.76 3.09 270.86 1.65 36.30 4.36 3.86 0.46 44.98 278.30 315.84 6.45 322.29 0.00%
• Adapter, EMT, 20mm dia. 162.00 pcs 27.30 4,422.60 470.86 56.50 4,949.96 4.10 663.39 79.61 70.63 8.48 822.10 5,085.99 5,772.06 117.80 5,889.86 0.00%

30.6 Hangers, Rack and Supports 228,235.01 0.04% 61 1-Sep-19 31-Oct-19

• Angular bar, 50 x 5 x 6000mm 24.00 pcs 1,303.00 31,272.00 3,329.43 399.52 35,000.95 195.45 4,690.80 562.89 499.41 59.93 5,813.03 35,962.80 40,813.98 832.94 41,646.92 0.01%
• Threaded bar, 8.0mm dia. 380.00 pc/s 150.00 57,000.00 6,068.60 728.22 63,796.82 22.50 8,550.00 1,025.98 910.29 109.23 10,595.50 65,550.00 74,392.32 1,518.21 75,910.53 0.01%
• C-clamp, 20mm dia. 180.00 pcs 12.00 2,160.00 229.97 27.60 2,417.56 1.80 324.00 38.88 34.50 4.14 401.51 2,484.00 2,819.08 57.53 2,876.61 0.00%
• Anchor bolt, 8.0mm dia. 1,094.00 pcs 54.00 59,076.00 6,289.62 754.74 66,120.37 8.10 8,861.40 1,063.35 943.44 113.21 10,981.40 67,937.40 77,101.77 1,573.51 78,675.27 0.01%
• Hexagonal nut and washer, 8.0mm dia. 2,187.00 pair 10.00 21,870.00 2,328.43 279.41 24,477.83 1.50 3,280.50 393.65 349.26 41.91 4,065.33 25,150.50 28,543.16 582.51 29,125.67 0.00%

30.8 Others (pls. specify) 3,113,714.65 0.49% 80 12-Nov-19 31-Jan-20

• Trunking, 200 x 100mm 839.00 m 2,466.20 2,069,141.80 220,294.61 26,434.88 2,315,871.29 281.25 235,968.75 28,315.74 25,122.80 3,014.68 292,421.98 2,305,110.55 2,608,293.27 53,230.47 2,661,523.75 0.42%
• Trunking, 300 x 100mm 75.00 m 2,563.00 192,225.00 20,465.55 2,455.82 215,146.38 312.60 23,445.00 2,813.35 2,496.11 299.53 29,053.99 215,670.00 244,200.36 4,983.68 249,184.04 0.04%
• Flexible Metal Conduit 20mm dia. 90.20 m 30.45 2,746.59 292.42 35.09 3,074.10 4.57 411.99 49.44 43.86 5.26 510.55 3,158.58 3,584.65 73.16 3,657.81 0.00%
FMC Connector 20mm dia. 180.40 pcs 40.00 7,216.00 768.26 92.19 8,076.45 6.00 1,082.40 129.89 115.24 13.83 1,341.35 8,298.40 9,417.81 192.20 9,610.01 0.00%
• Trunking, Horizontal Elbow 200 x 100mm 13.00 pcs 4,532.00 58,916.00 6,272.59 752.70 65,941.29 679.80 8,837.40 1,060.47 940.89 112.90 10,951.66 67,753.40 76,892.95 1,569.24 78,462.19 0.01%
• Trunking, Vertical Elbow 200 x 100mm 13.00 pcs 4,532.00 58,916.00 6,272.59 752.70 65,941.29 679.80 8,837.40 1,060.47 940.89 112.90 10,951.66 67,753.40 76,892.95 1,569.24 78,462.19 0.01%
• Trunking, Horizontal Elbow 300 x 100mm 3.00 pcs 4,928.00 14,784.00 1,574.00 188.88 16,546.88 739.20 2,217.60 266.11 236.10 28.33 2,748.14 17,001.60 19,295.02 393.78 19,688.80 0.00%
• Trunking, Vertical Elbow 300 x 100mm 2.00 pcs 4,928.00 9,856.00 1,049.34 125.92 11,031.25 739.20 1,478.40 177.40 157.40 18.89 1,832.09 11,334.40 12,863.35 262.52 13,125.86 0.00%

CCTV WORKS TOTAL IX : 2,732,939.84 290,966.97 34,915.41 3,058,822.22 321,032.35 38,523.19 34,179.24 4,101.44 397,836.21 3,053,972.18 3,456,658.43 70,544.05 3,527,202.48 0.56%

31 PUBLIC ADDRESS AND VOICE ALARM (PAVA) WORKS

31.1 Terminal Components, Cabinets, Boxes and Accessories 73,236.99 0.01% 62 1-Dec-19 31-Jan-20
• Distribution/Pull box 15.00 sets 3,500.00 52,500.00 5,589.50 670.73 58,760.23 700.00 10,500.00 1,259.98 1,117.90 134.15 13,012.02 63,000.00 71,772.25 1,464.74 73,236.99 0.01%

31.3 Roughing-ins 263,635.97 56 5-Nov-19 31-Dec-19

• Conduit, EMT, 20mm dia. 2,796.20 lm 67.55 188,883.31 20,109.77 2,413.13 211,406.21 10.13 28,332.50 3,399.84 3,016.47 361.97 35,110.77 217,215.81 246,516.99 5,030.96 251,547.94 0.04%
• Adapter, EMT, 20mm dia. 176.00 pcs 27.30 4,804.80 511.55 61.39 5,377.74 4.10 720.72 86.48 76.73 9.21 893.15 5,525.52 6,270.88 127.98 6,398.86 0.00%
• Octagonal box, 100mm 81.00 pcs 54.00 4,374.00 465.69 55.88 4,895.57 6.77 548.57 65.83 58.40 7.01 679.81 4,922.57 5,575.38 113.78 5,689.16 0.00%

31.6 Hanger, rack and supports 280,455.47 0.04% 26 12-Nov-19 23-Dec-19

• Anchor bolt, 8.0mm dia. 1,651.00 pcs 54.00 89,154.00 9,491.93 1,139.01 99,784.94 22.50 37,147.50 4,457.62 3,954.97 474.59 46,034.68 126,301.50 145,819.62 2,975.91 148,795.53 0.02%
• Hexagonal nut and washer, 8.0mm dia. 3,302.00 pair 10.00 33,020.00 3,515.53 421.86 36,957.38 22.50 74,295.00 8,915.24 7,909.94 949.18 92,069.36 107,315.00 129,026.74 2,633.20 131,659.94 0.02%

31.7 Others (pls. specify) 197,889.28 0.03% 56 5-Nov-19 31-Dec-19

• Threaded bar, 8.0mm dia. 688.00 pc/s 150.00 103,200.00 10,987.36 1,318.46 115,505.82 22.50 15,480.00 1,857.57 1,648.10 197.77 19,183.44 118,680.00 134,689.26 2,748.76 137,438.02 0.02%
• C-clamp, 20mm dia. 1,651.00 pcs 12.00 19,812.00 2,109.32 253.11 22,174.43 1.80 2,971.80 356.61 316.40 37.97 3,682.77 22,783.80 25,857.21 527.70 26,384.90 0.00%
• Flexible Metal Conduit 20mm dia. 221.10 m 30.45 6,732.50 716.79 86.01 7,535.29 6.09 1,346.50 161.58 143.36 17.20 1,668.64 8,078.99 9,203.93 187.84 9,391.77 0.00%
• FMC Connector 20mm dia. 442.20 pcs 40.00 17,688.00 1,883.18 225.98 19,797.16 8.00 3,537.60 424.50 376.64 45.20 4,383.94 21,225.60 24,181.10 493.49 24,674.59 0.00%

SUBTOTAL VII-31 520,168.61 55,380.61 6,645.55 582,194.77 174,880.19 20,985.25 18,618.91 2,234.23 216,718.57 695,048.79 798,913.35 16,304.35 815,217.70 0.13%

PAVA WORKS TOTAL VII : 520,168.61 55,380.61 6,645.55 582,194.77 174,880.19 20,985.25 18,618.91 2,234.23 216,718.57 695,048.79 798,913.35 16,304.35 73,236.99 0.01%

VIII FIRE DETECTION AND ALARM SYSTEM (FDAS) WO (PROTEC BRAND)

32.1 Terminal Components, Cabinets, Boxes and Accessories 549,319.28 0.09% 92 1-Nov-19 31-Jan-20
• Fire Alarm Control Panel (FACP) 1.00 unit 271,975.00 271,975.00 28,956.27 3,474.69 304,405.96 54,395.00 54,395.00 6,527.28 5,791.25 694.94 67,408.48 326,370.00 371,814.43 7,588.05 379,402.48 0.06%
• Fire Alarm Repeater Panel (FARP) 1.00 unit 46,805.00 46,805.00 4,983.17 597.97 52,386.14 9,361.00 9,361.00 1,123.30 996.63 119.59 11,600.53 56,166.00 63,986.67 1,305.85 65,292.52 0.01%
• Fire Alarm Box (FAB) 15.00 pcs 5,000.00 75,000.00 7,985.00 958.18 83,943.18 1,000.00 15,000.00 1,799.97 1,597.00 191.64 18,588.60 90,000.00 102,531.79 2,092.49 104,624.27 0.02%

32.2 Roughing ins 712,991.68 0.11% 194 1-Aug-19 10-Feb-20

• Adapter, EMT, 20mm dia. 1,468.00 pcs 27.30 40,076.40 4,266.80 512.01 44,855.21 4.10 6,011.46 721.36 640.02 76.80 7,449.64 46,087.86 52,304.85 1,067.45 53,372.30 0.01%
• Adapter, IMC, 50mm dia. 26.00 pcs 151.20 3,931.20 418.54 50.22 4,399.97 22.68 589.68 70.76 62.78 7.53 730.76 4,520.88 5,130.72 104.71 5,235.43 0.00%
• Conduit, EMT, 20mm dia. 5,588.00 m 67.55 377,469.40 40,187.91 4,822.46 422,479.77 10.13 56,620.41 6,794.33 6,028.19 723.37 70,166.29 434,089.81 492,646.06 10,054.00 502,700.06 0.08%
• Conduit, IMC, 50mm dia. 77.00 m 410.20 31,585.40 3,362.79 403.53 35,351.72 61.53 4,737.81 568.53 504.42 60.53 5,871.28 36,323.21 41,223.00 841.29 42,064.29 0.01%
• Coupling, EMT, 20mm dia., set-screw 3,387 pcs 10.50 35,563.50 3,786.33 454.35 39,804.18 1.58 5,334.53 640.13 567.95 68.15 6,610.76 40,898.03 46,414.94 947.24 47,362.18 0.01%
• Coupling, IMC, 50mm dia. 23.00 pcs 87.15 2,004.45 213.41 25.61 2,243.47 13.07 300.67 36.08 32.01 3.84 372.60 2,305.12 2,616.06 53.39 2,669.45 0.00%
• Octagonal box, 10mm 991.00 pcs 45.15 44,743.65 4,763.71 571.63 50,078.99 6.77 6,711.55 805.37 714.56 85.75 8,317.22 51,455.20 58,396.21 1,191.76 59,587.97 0.01%

32.3 Hanger and supports 648,067.85 0.10% 194 1-Aug-19 10-Feb-20

• Anchor bolt, 8.0mm dia. 3,387.00 pcs 54.00 182,898.00 19,472.54 2,336.66 204,707.20 10.80 36,579.60 4,389.47 3,894.51 467.33 45,330.91 219,477.60 250,038.12 5,102.82 255,140.93 0.04%
• Hexagonal nut and washer, 8.0mm dia. 6,867.00 set 10.00 68,670.00 7,311.07 877.31 76,858.38 2.00 13,734.00 1,648.05 1,462.21 175.46 17,019.73 82,404.00 93,878.10 1,915.88 95,793.98 0.02%
• Round bar, 8.0mm dia. 1,420.00 m 150.00 213,000.00 22,677.40 2,721.24 238,398.64 30.00 42,600.00 5,111.91 4,535.48 544.25 52,791.64 255,600.00 291,190.27 5,942.66 297,132.93 0.05%
32.4 Detectors, alarm and devices 4,706,235.77 0.74% 72 17-Dec-19 28-Feb-20
• Fireman's telephone jack 30.00 device 3,190.00 95,700.00 10,188.86 1,222.64 107,111.50 638.00 19,140.00 2,296.76 2,037.77 244.53 23,719.06 114,840.00 130,830.56 2,670.01 133,500.57 0.02%
• Smoke detector, photo-electric type 496.00 device 2,477.20 1,228,691.20 130,814.64 15,697.48 1,375,203.32 495.44 245,738.24 29,488.06 26,162.93 3,139.50 304,528.73 1,474,429.44 1,679,732.05 34,280.25 1,714,012.29 0.27%
• Heat detector 7.00 device 2,310.00 16,170.00 1,721.57 206.58 18,098.15 462.00 3,234.00 388.07 344.31 41.32 4,007.70 19,404.00 22,105.85 451.14 22,556.99 0.00%
• Manual pull station 164.00 device 12,397.00 2,033,108.00 216,458.21 25,974.52 2,275,540.73 2,479.40 406,621.60 48,793.72 43,291.64 5,194.90 503,901.87 2,439,729.60 2,779,442.60 56,723.32 2,836,165.92 0.45%

32.5 Others (pls. specify) 1,445,520.55 0.23% 72 17-Dec-19 28-Feb-20

• Notifier/Monitor Module 53.00 device 3,201.00 169,653.00 18,062.39 2,167.45 189,882.84 640.20 33,930.60 4,071.60 3,612.48 433.49 42,048.17 203,583.60 231,931.00 4,733.29 236,664.29 0.04%
• Monitor Module for Flow Switch & Supervisory Switch 15.00 device 3,201.00 48,015.00 5,112.00 613.43 53,740.43 640.20 9,603.00 1,152.34 1,022.40 122.69 11,900.42 57,618.00 65,640.85 1,339.61 66,980.46 0.01%
• Control Module for Bell 164.00 device 3,410.00 559,240.00 59,540.41 7,144.72 625,925.14 682.00 111,848.00 13,421.52 11,908.08 1,428.94 138,606.55 671,088.00 764,531.68 15,602.69 780,134.37 0.12%
• Control Module for Interface to Lift Control Panel 1.00 device 3,410.00 3,410.00 363.05 43.57 3,816.62 682.00 682.00 81.84 72.61 8.71 845.16 4,092.00 4,661.78 95.14 4,756.92 0.00%
• Control Module for Interface to HVAC System 1.00 device 3,410.00 3,410.00 363.05 43.57 3,816.62 682.00 682.00 81.84 72.61 8.71 845.16 4,092.00 4,661.78 95.14 4,756.92 0.00%
• Control Module for Interface to Stair Pressurization Fan 1.00 device 3,410.00 3,410.00 363.05 43.57 3,816.62 682.00 682.00 81.84 72.61 8.71 845.16 4,092.00 4,661.78 95.14 4,756.92 0.00%
• Control Module for Interface to Fire Fighting System 1.00 device 3,410.00 3,410.00 363.05 43.57 3,816.62 682.00 682.00 81.84 72.61 8.71 845.16 4,092.00 4,661.78 95.14 4,756.92 0.00%
• Control Module for Interface to Security and Access Control Panel 1.00 device 3,410.00 3,410.00 363.05 43.57 3,816.62 682.00 682.00 81.84 72.61 8.71 845.16 4,092.00 4,661.78 95.14 4,756.92 0.00%
• Control Module for Interface to Smoke Extract Fans 1.00 device 3,410.00 3,410.00 363.05 43.57 3,816.62 682.00 682.00 81.84 72.61 8.71 845.16 4,092.00 4,661.78 95.14 4,756.92 0.00%
• Control Module for Interface to Lighting Control System 1.00 device 3,410.00 3,410.00 363.05 43.57 3,816.62 682.00 682.00 81.84 72.61 8.71 845.16 4,092.00 4,661.78 95.14 4,756.92 0.00%
• Control Module for Interface to Public Address & Voice Alarm System 1.00 device 3,410.00 3,410.00 363.05 43.57 3,816.62 682.00 682.00 81.84 72.61 8.71 845.16 4,092.00 4,661.78 95.14 4,756.92 0.00%
Necessary to complete
Fireman's Telephone Handset 1.00 pcs 11,972.40 11,972.40 1,274.66 152.96 13,400.02 2,394.48 2,394.48 287.33 254.93 30.59 2,967.34 14,366.88 16,367.35 334.03 16,701.38 0.00%
Fireman's Master Telephone Station 1.00 pcs 31,311.50 31,311.50 3,333.63 400.03 35,045.16 6,262.30 6,262.30 751.46 666.73 80.01 7,760.49 37,573.80 42,805.65 873.58 43,679.24 0.01%
16 Way Zone Monitor Alarm Interface 1.00 pcs 33,396.00 33,396.00 3,555.56 426.66 37,378.22 6,679.20 6,679.20 801.49 711.11 85.33 8,277.13 40,075.20 45,655.35 931.74 46,587.10 0.01%
650VA AVR 1.00 pcs 1,265.00 1,265.00 134.68 16.16 1,415.84 253.00 253.00 30.36 26.94 3.23 313.53 1,518.00 1,729.37 35.29 1,764.66 0.00%
Power Supply 5A 24V DC 1.00 pcs 40,535.00 40,535.00 4,315.63 517.87 45,368.49 8,107.00 8,107.00 972.82 863.13 103.57 10,046.52 48,642.00 55,415.01 1,130.92 56,545.93 0.01%
Backup Battery for FACP 12V 12AH 2.00 pcs 2,310.00 4,620.00 491.88 59.02 5,170.90 462.00 924.00 110.88 98.38 11.80 1,145.06 5,544.00 6,315.96 128.90 6,444.86 0.00%
• Flexible Metal Conduit 20mm dia. 560.40 m 30.45 17,064.18 1,816.77 218.01 19,098.95 6.09 3,412.84 409.53 363.35 43.60 4,229.32 20,477.02 23,328.28 476.09 23,804.37 0.00%
• FMC Connector 20mm dia. 1,027.40 pcs 40.00 41,096.00 4,375.35 525.03 45,996.39 8.00 8,219.20 986.29 875.07 105.01 10,185.56 49,315.20 56,181.95 1,146.57 57,328.52 0.01%
• Conduit, PVC, 32mm dia. 74.80 m 48.00 3,590.40 382.26 45.87 4,018.53 9.60 718.08 86.17 76.45 9.17 889.87 4,308.48 4,908.40 100.17 5,008.57 0.00%
Conduit Clamp, 20mm dia. 3,387.00 pcs 11.13 37,704.08 4,014.23 481.70 42,200.01 2.23 7,540.82 904.88 802.85 96.34 9,344.88 45,244.90 51,544.89 1,051.94 52,596.83 0.01%
Unistrut clamp, 50mm dia. 49.50 pcs 27.30 1,351.35 143.87 17.26 1,512.49 5.46 270.27 32.43 28.77 3.45 334.93 1,621.62 1,847.42 37.70 1,885.12 0.00%
Unistrut channel 20.00 m 406.44 8,128.75 865.44 103.85 9,098.04 81.29 1,625.75 195.09 173.09 20.77 2,014.69 9,754.50 11,112.74 226.79 11,339.53 0.00%

32.6 Testing and Commisioning 1.00 lot 495,000.00 495,000.00 52,701.00 6,324.01 554,025.00 99,000.00 99,000.00 11,879.79 10,540.20 1,264.80 122,684.79 594,000.00 676,709.79 13,810.40 690,520.19 0.11% 24 4-Feb-20 28-Feb-20

SUBTOTAL VIII-32 6,298,613.86 670,592.36 80,469.64 7,049,675.87 1,232,954.07 147,951.84 131,268.50 15,751.94 1,527,926.35 7,531,567.94 8,577,602.22 175,053.11 8,752,655.33 1.38%

FDAS WORKS TOTAL VIII : 6,298,613.86 670,592.36 80,469.64 7,049,675.87 1,232,954.07 147,951.84 131,268.50 15,751.94 1,527,926.35 7,531,567.94 8,577,602.22 175,053.11 8,752,655.33 1.38%

IX MASTER ANTENNA TELEVISION (MATV) WORKS

33.3 Roughing ins 5,940.01 0.00% 122 1-Sep-19 31-Dec-19
• Utility box, 100 x 50 x 50mm 79.00 pcs 53.90 4,258.10 453.35 54.40 4,765.85 10.78 851.62 102.19 90.67 10.88 1,055.36 5,109.72 5,821.21 118.80 5,940.01 0.00%

33.5 Hanger and supports 17,342.52 0.00% 92 1-Oct-19 31-Dec-19

• Anchor bolt, 8.0mm dia. 168.00 pcs 54.00 9,072.00 965.87 115.90 10,153.77 10.80 1,814.40 217.72 193.17 23.18 2,248.48 10,886.40 12,402.24 253.11 12,655.35 0.00%
• Hexagonal nut and washer, 8.0mm dia. 336.00 pair 10.00 3,360.00 357.73 42.93 3,760.65 2.00 672.00 80.64 71.55 8.59 832.77 4,032.00 4,593.42 93.74 4,687.17 0.00%

33.6 Others (pls. specify) 150,034.19 0.02% 61 1-Nov-19 31-Dec-19

Conduit Clamp, 20mm dia. 184.80 pcs 11.13 2,057.19 219.02 26.28 2,302.50 2.23 411.44 49.37 43.80 5.26 509.87 2,468.63 2,812.37 57.40 2,869.77 0.00%
Conduit, RSC, 20mm dia. 1,153.90 lm 77.00 88,850.30 9,459.59 1,135.13 99,445.03 11.45 13,212.16 1,585.43 1,406.65 168.80 16,373.03 102,062.46 115,818.06 2,363.63 118,181.69 0.02%
Adapter, RSC, 20mm dia. 158.00 lm 76.33 12,060.67 1,284.06 154.08 13,498.81 11.45 1,809.10 217.09 192.61 23.11 2,241.91 13,869.77 15,740.72 321.24 16,061.96 0.00%
Coupling RSC, 20mm dia. 539.00 pcs 18.00 9,702.00 1,032.94 123.95 10,858.89 2.70 1,455.30 174.63 154.94 18.59 1,803.47 11,157.30 12,662.36 258.42 12,920.77 0.00%

SUBTOTAL IX-35 129,360.26 13,772.55 1,652.68 144,785.49 20,226.01 2,427.08 2,153.40 258.40 25,064.89 149,586.27 169,850.38 3,466.33 173,316.72 0.03%

GROUNDING & LIGHTNING PROTECTION SYSTEM 1,014,394.12 0.16% 214 1-Jun-19 31-Dec-19
32mmØ PVC Conduit 345.00 lm 48.00 16,560.00 1,763.09 211.57 18,534.65 6.44 2,220.08 266.40 236.36 28.36 2,751.21 18,780.08 21,285.86 434.41 21,720.27 0.00%
60mmØ PVC Conduit 75.00 lm 107.00 8,025.00 854.39 102.53 8,981.92 14.40 1,080.00 129.60 114.98 13.80 1,338.38 9,105.00 10,320.30 210.62 10,530.92 0.00%
100mm² BCW, Softdrawn 322.00 ln.m. 653.10 210,298.20 22,389.75 2,686.72 235,374.67 97.97 31,544.73 3,785.30 3,358.46 403.01 39,091.50 241,842.93 274,466.17 5,601.35 280,067.52 0.04%
60mm² BCW, Softdrawn 75.00 ln.m. 412.65 30,948.75 3,295.01 395.39 34,639.15 61.90 4,642.31 557.07 494.25 59.31 5,752.94 35,591.06 40,392.09 824.33 41,216.42 0.01%
50mm² BCW, Softdrawn 36.00 ln.m. 328.65 11,831.40 1,259.65 151.16 13,242.20 49.30 1,774.71 212.96 188.95 22.67 2,199.29 13,606.11 15,441.50 315.13 15,756.63 0.00%
Grounding Rod 27.00 pcs 1,890.00 51,030.00 5,432.99 651.95 57,114.94 283.50 7,654.50 918.52 814.95 97.79 9,485.76 58,684.50 66,600.71 1,359.20 67,959.90 0.01%
Grounding Well 2.00 pcs 5,250.00 10,500.00 1,117.90 134.15 11,752.05 787.50 1,575.00 189.00 167.68 20.12 1,951.80 12,075.00 13,703.85 279.67 13,983.52 0.00%
Lightning Protection Air terminal and accessories 1.00 set 350,000.00 350,000.00 37,263.33 4,471.52 391,734.85 52,500.00 52,500.00 6,299.89 5,589.50 670.73 65,060.11 402,500.00 456,794.96 9,322.35 466,117.31 0.07%
Miscellaneous (Cable grip, Bolt, Nuts, graphite molder) 1.00 lot 30,000.00 30,000.00 3,194.00 383.27 33,577.27 4,500.00 4,500.00 539.99 479.10 57.49 5,576.58 34,500.00 39,153.85 799.06 39,952.91 0.01%
Other Items not included but necessary to complete the project please specify:
Weld Metal Powder 200 gms 58.00 pcs 661.50 38,367.00 4,084.81 490.17 42,941.97 99.23 5,755.05 690.59 612.72 73.53 7,131.89 44,122.05 50,073.86 1,021.92 51,095.78 0.01%
Pullbox 5.00 pcs 900.00 4,500.00 479.10 57.49 5,036.59 135.00 675.00 81.00 71.86 8.62 836.49 5,175.00 5,873.08 119.86 5,992.94 0.00%

SUBTOTAL IX-36 762,060.35 81,134.02 9,735.91 852,930.28 113,921.38 13,670.32 12,128.83 1,455.43 141,175.96 875,981.73 994,106.24 20,287.88 1,014,394.12 0.16%

MATV WORKS TOTAL IX : 891,420.61 94,906.57 11,388.59 997,715.77 134,147.39 16,097.40 14,282.22 1,713.84 166,240.85 1,025,568.00 1,163,956.62 23,754.22 1,187,710.84 0.19%

GRAND TOTAL : 63,208,005.48 6,729,545.05 807,530.96 70,745,081.49 8,648,942.36 1,037,854.52 920,823.98 110,496.90 10,718,117.76 71,856,947.83 81,463,199.25 1,662,514.27 90,112,141.60 14.19%

TOTAL BID AMOUNT : 635,000,000.00

Project : DAMOSA IT 3 BUILDING
Location : Damosa IT Park, J.P. Laurel Avenue, Lanang, Davao City
Contract Package : GENERAL CONSTRUCTION WORKS, CP-1
Owner : DAMOSA LAND INCORPORATED
Subject : SUMMARY OF ECB
Date : 5-May-20

ORIGINAL BOQ

ITEM DESCRIPTION QTY UNIT Materials Labor Equipment Total

Unit Cost Amount Unit Cost Amount Unit Cost Amount Unit Cost Amount

20.5 Enclosed Circuit Breaker (ECB) - -

• Enclosed circuit breaker (ECB-FP), 175AT,3Ph 2.00 set/s 13,130.00 26,260.00 919.10 1,838.20 14,049.10 28,098.20
• Enclosed circuit breaker (ECB-BP), 30AT, 3Ph 1.00 set/s 6,920.00 6,920.00 484.40 484.40 7,404.40 7,404.40
• Enclosed circuit breaker (ECB-JP), 50AT, 3Ph 1.00 set/s 6,980.00 6,980.00 488.60 488.60 7,468.60 7,468.60
• Enclosed circuit breaker (ECB-TP), 30AT,3Ph 1.00 set/s 6,920.00 6,920.00 484.40 484.40 7,404.40 7,404.40
• Enclosed circuit breaker (ECB-GCE), 20AT,1Ph 1.00 set/s 1,860.00 1,860.00 130.20 130.20 1,990.20 1,990.20
• Enclosed circuit breakers (ECB-ELEV), 60AT set/s - - - - - -
• Enclosed circuit breakers (ECB-BF), 40AT, set/s - - - - - -
• Enclosed circuit breakers (ECB-SF), 50AT,3Ph 1.00 set/s 6,980.00 6,980.00 488.60 488.60 7,468.60 7,468.60
• Enclosed circuit breakers (ECB-TEF), 30AT,3Ph 1.00 set/s 6,920.00 6,920.00 484.40 484.40 7,404.40 7,404.40
• Enclosed circuit breakers (ECB-EPZF), 50AT,3Ph 1.00 set/s 6,980.00 6,980.00 488.60 488.60 7,468.60 7,468.60
• Enclosed circuit breakers (ECB-EF), 20AT,1Ph 3.00 set/s 1,860.00 5,580.00 130.20 390.60 1,990.20 5,970.60
• Enclosed circuit breakers (ECB-STP-TP), 60AT, 3Ph, 2.00 set/s 7,300.00 14,600.00 1,095.00 2,190.00 8,395.00 16,790.00
• Enclosed circuit breakers (ECB-STP-BP), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 1,047.00 1,047.00 8,027.00 8,027.00
• Enclosed circuit breakers (ECB-STP-TF), 60AT,3Ph 1.00 set/s 7,300.00 7,300.00 1,095.00 1,095.00 8,395.00 8,395.00
• Enclosed circuit breakers (ECB-STP-BP), 30AT,3Ph 1.00 set/s 6,920.00 6,920.00 1,038.00 1,038.00 7,958.00 7,958.00
• Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 1,047.00 1,047.00 8,027.00 8,027.00
• Enclosed circuit breakers (ECB-STP-SPEP), 30AT,1Ph 1.00 set/s 4,520.00 4,520.00 678.00 678.00 5,198.00 5,198.00
• Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 1,047.00 1,047.00 8,027.00 8,027.00
• Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph 1.00 set/s 4,520.00 4,520.00 678.00 678.00 5,198.00 5,198.00
• Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph 1.00 set/s 4,520.00 4,520.00 678.00 678.00 5,198.00 5,198.00
OTHERS: - - -
Enclosed circuit breakers (ECB-ELEV), 100AT,3ph 4.00 set/s 6,910.00 27,640.00 483.70 1,934.80 7,393.70 29,574.80
Enclosed circuit breakers (ECB-SMEF), 40AT,3ph 1.00 set/s 6,980.00 6,980.00 488.60 488.60 7,468.60 7,468.60
Enclosed circuit breakers (ECB-JETFAN), 30AT,3ph 9.00 set/s 7,266.00 65,394.00 508.62 4,577.58 7,774.62 69,971.58
Enclosed circuit breaker (ECB-ACCU HALLWAY), 40AT,1Ph 36.00 set/s 4,530.00 163,080.00 317.10 11,415.60 4,847.10 174,495.60
Enclosed circuit breaker (ECB-ACCU OFFICES), 40AT,1Ph 348.00 set/s 4,530.00 1,576,440.00 317.10 110,350.80 4,847.10 1,686,790.80
Enclosed circuit breaker (ECB-AC DINING), 20AT,1Ph 10.00 set/s 1,953.00 19,530.00 136.71 1,367.10 2,089.71 20,897.10
Enclosed circuit breaker (ECB-AC GRND RM), 30AT,1Ph (deleted) 4.00 set/s 4,520.00 18,080.00 316.40 1,265.60 4,836.40 19,345.60
Enclosed circuit breaker (ECB-AC GRND HALLWAY/LOBBY), 40AT,1Ph 2.00 set/s 4,530.00 9,060.00 317.10 634.20 4,847.10 9,694.20
Enclosed circuit breaker (ECB-AC DINING), 30AT,1Ph (deleted) 6.00 set/s 4,520.00 27,120.00 316.40 1,898.40 4,836.40 29,018.40
Enclosed circuit breaker (ECB-WATER PUMP), 30AT,1Ph 1.00 set/s 4,520.00 4,520.00 316.40 316.40 4,836.40 4,836.40
Enclosed circuit breaker (ECB-RETAIL), 30AT,1Ph 2.00 set/s 4,520.00 9,040.00 316.40 632.80 4,836.40 9,672.80
Enclosed circuit breakers (ECB-EF), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 488.60 488.60 7,468.60 7,468.60
Enclosed circuit breakers (ECB-MAF), 40AT,3Ph 1.00 set/s 6,980.00 6,980.00 488.60 488.60 7,468.60 7,468.60
Enclosed circuit breakers (ECB-PZF), 50AT,3Ph 2.00 set/s 6,980.00 13,960.00 488.60 977.20 7,468.60 14,937.20

TOTAL 2,093,524.00 151,612.28 208,090.83 2,245,136.28

Project : DAMOSA IT 3 BUILDING
Location : Damosa IT Park, J.P. Laurel Avenue, Lanang, Davao City
Owner : DAMOSA LAND INCORPORATED
Subject : SUMMARY OF PANEL BOARDS
Date : 5/26/2020

ORIGINAL BOQ

Materials Labor Equipment Total

ITEM DESCRIPTION QTY UNIT
Unit Cost Amount Unit Cost Amount Unit Cost Amount Unit Cost Amount
Meter Centers - G (Meter Base and KWH Meter to be supplied by DLPC) 1.00 set/s 65,140.00 65,140.00 6,000.00 6,000.00 71,140.00 71,140.00
Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph - -
Meter Centers - 3F-12F, 14F-15F (Meter Base and KWH Meter to be supplied by DLPC) 12.00 set/s 125,700.00 1,508,400.00 8,000.00 96,000.00 133,700.00 1,604,400.00
Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph - -
20.4 Panelboards (see components and details) - -
• PP-G 1.00 set/s 22,300.00 22,300.00 1,561.00 1,561.00 23,861.00 23,861.00
• PP-PUMP 1.00 set/s 66,080.00 66,080.00 4,625.60 4,625.60 70,705.60 70,705.60
• PP-SN-G 1.00 set/s 20,700.00 20,700.00 1,449.00 1,449.00 22,149.00 22,149.00
• PP-SPB & FM ELEV 1.00 set/s 236,690.00 236,690.00 11,834.50 11,834.50 248,524.50 248,524.50
• SDP-G 1.00 set/s 82,860.00 82,860.00 5,800.20 5,800.20 88,660.20 88,660.20
• LP-3 (typical 3F - 12F) 10.00 set/s 29,430.00 294,300.00 2,060.10 20,601.00 31,490.10 314,901.00
• LP-G 1.00 set/s 35,610.00 35,610.00 2,492.70 2,492.70 38,102.70 38,102.70
• LP-K 1.00 set/s 25,620.00 25,620.00 1,793.40 1,793.40 27,413.40 27,413.40
OTHERS:
LP-2 1.00 set/s 32,330.00 32,330.00 2,263.10 2,263.10 34,593.10 34,593.10
PP-K-(AC) 1.00 set/s 24,580.00 24,580.00 1,720.60 1,720.60 26,300.60 26,300.60
PP-F(JET FAN) 1.00 set/s 24,630.00 24,630.00 1,724.10 1,724.10 26,354.10 26,354.10
LP-RD 1.00 set/s 24,240.00 24,240.00 1,696.80 1,696.80 25,936.80 25,936.80
LP-SN RD 1.00 set/s 20,700.00 20,700.00 1,449.00 1,449.00 22,149.00 22,149.00
LP-14F - 15F 2.00 set/s 29,430.00 58,860.00 2,060.10 4,120.20 31,490.10 62,980.20
TOTAL 2,543,040.00 165,131.20 922,570.20 2,708,171.20

PURCHASE ORDER

Materials Labor Equipment Total

ITEM DESCRIPTION QTY UNIT
Unit Cost Amount Unit Cost Amount Unit Cost Amount Unit Cost Amount
1 METER CENTER (MC-G) 3",4W,400V,60HZ W/ GROUND BUS 1.00 assy. 60,450.00 60,450.00 5,440.50 5,440.50 65,890.50 65,890.50
2 PANEL PP-F (JET FAN) 3",4W,400V,60HZ W/ GROUND BUS 1.00 assy. 24,630.00 24,630.00 1,724.10 1,724.10 26,354.10 26,354.10
3 PANEL PP-PUMP 3",4W,400V,60HZ W/ GROUND 225 AT, 4P 1.00 assy. 69,750.00 69,750.00 4,882.50 4,882.50 74,632.50 74,632.50
4 METER CENTER 6 (MC-6) TYP. TO MC 10 & MC 14 3.00 assy. 144,970.00 434,910.00 8,698.20 26,094.60 153,668.20 461,004.60
5 METER CENTER 3 (MC-3) TYP. MC 4,5,7,8,9,11,12 & 15 9.00 assy. 144,970.00 1,304,730.00 8,698.20 78,283.80 153,668.20 1,383,013.80
6 PANEL LP-3 (TYP. 4,5,7,8,9,11,12 & 15) 3",4W,400V,60HZ 9.00 assy. 39,750.00 357,750.00 2,782.50 25,042.50 42,532.50 382,792.50
7 PANEL LP6 (TYPICAL TO LP10 TO LP14) 3",3W,400V,60HZ 3.00 assy. 41,050.00 123,150.00 2,873.50 8,620.50 43,923.50 131,770.50
8 PANEL SDP-G 3",4W,400V,60HZ W/ GROUND & NEUTRAL BUS 1.00 assy. 82,600.00 82,600.00 5,782.00 5,782.00 88,382.00 88,382.00
9 PANEL PP-K(AC) 3",3W, 400V, 60HZ W/ GROUND & NEUTRAL 1.00 assy. 25,940.00 25,940.00 1,815.80 1,815.80 27,755.80 27,755.80
10 PANEL PP-G 3",4W,400V,60HZ W/ GROUND & NEUTRAL BUS 1.00 assy. 23,660.00 23,660.00 1,656.20 1,656.20 25,316.20 25,316.20
11 PANEL LP-K 1",2W, 230V, 60HZ W/ GROUND & NEUTRAL BUS 1.00 assy. 25,570.00 25,570.00 1,789.90 1,789.90 27,359.90 27,359.90
12 PANEL LPRD 1",2W, 230V, 60HZ W/ GROUND 1.00 assy. 23,990.00 23,990.00 1,679.30 1,679.30 25,669.30 25,669.30
13 PANEL LP-G 1",2W, 230V, 60HZ W/ GROUND 1.00 assy. 35,360.00 35,360.00 2,475.20 2,475.20 37,835.20 37,835.20
14 PANEL LP-2 1",2W, 230V, 60HZ W/ GROUND 1.00 assy. 35,910.00 35,910.00 2,513.70 2,513.70 38,423.70 38,423.70
15 1.00 assy.
16 1.00 assy.
TOTAL 2,628,400.00 167,800.60 831,411.60 2,796,200.60
Original BOQ 2,708,171.20
Purchase Order 2,796,200.60
(88,029.40)
Project : DAMOSA IT 3 BUILDING
Location : Damosa IT Park, J.P. Laurel Avenue, Lanang, Davao City
Owner : DAMOSA LAND INCORPORATED
Subject : SUMMARY OF PANEL BOARDS
Date : 2/29/2020

ORIGINAL BOQ

Materials Labor Equipment Total

ITEM DESCRIPTION QTY UNIT
Unit Cost Amount Unit Cost Amount Unit Cost Amount Unit Cost Amount
• PP-PUMP 1.00 set/s 66,080.00 66,080.00 4,625.60 4,625.60 70,705.60 70,705.60
• LP-3 (typical 3F - 12F) 10.00 set/s 29,430.00 294,300.00 2,060.10 20,601.00 31,490.10 314,901.00
OTHERS:
PP-K-(AC) 1.00 set/s 24,580.00 24,580.00 1,720.60 1,720.60 26,300.60 26,300.60
LP-14F - 15F 2.00 set/s 29,430.00 58,860.00 2,060.10 4,120.20 31,490.10 62,980.20
TOTAL 443,820.00 31,067.40 159,986.40 474,887.40

PURCHASE ORDER

Materials Labor Equipment Total

ITEM DESCRIPTION QTY UNIT
Unit Cost Amount Unit Cost Amount Unit Cost Amount Unit Cost Amount
3 PANEL PP-PUMP 3",4W,400V,60HZ W/ GROUND 225 AT, 4P 1.00 assy. 69,750.00 69,750.00 4,882.50 4,882.50 74,632.50 74,632.50
6 PANEL LP-3 (TYP. 4,5,7,8,9,11,12 & 15) 3",4W,400V,60HZ 9.00 assy. 39,750.00 357,750.00 2,782.50 25,042.50 42,532.50 382,792.50
7 PANEL LP6 (TYPICAL TO LP10 TO LP14) 3",3W,400V,60HZ 3.00 assy. 41,050.00 123,150.00 2,873.50 8,620.50 43,923.50 131,770.50
9 PANEL PP-K(AC) 3",3W, 400V, 60HZ W/ GROUND & NEUTRAL 1.00 assy. 25,940.00 25,940.00 1,815.80 1,815.80 27,755.80 27,755.80

TOTAL 576,590.00 40,361.30 188,844.30 616,951.30

Original BOQ 474,887.40
Purchase Order 616,951.30
(142,063.90)