REPUBLIC OF THE PHILIPPINES

DEPARTMENT OF EDUCATION
SCHOOLS DIVISION OFFICE
CALOOCAN CITY
Corner 10th Ave, P. Sevilla st., Grace Park, Caloocan City

DETAILED ESTIMATES & BILL OF QUANTITIES

PROJECT: ELECTRICAL SYSTEM UPGRADE
SCHOOL: SAMPAGUITA SENIOR HIGH SCHOOL
LOCATION: SAMPAGUITA SUBD. PARAISO ST.,CALOOCAN CITY
OWNER: DEPARTMENT OF EDUCATION
SUBJECT: APPROVED BUDGET FOR CONTRACT

UNIT COST TOTAL COST

ID NO. DESCRIPTION UNIT QTY GRAND TOTAL
MATERIAL LABOR MATERIAL LABOR
I. GENERAL REQUIREMENTS

Mobilization/Temporary Structures, Utilities and

lot 1.00 2,876.00 1,917.33 2,876.00 1,917.33 4,793.33
Services/Demobilization / Standard Billboard

Safety and Health lot 1.00 4,793.33 0.00 4,793.33 0.00 4,793.33
Security Deposit (COOP) lot 1.00 0.00 100,000.00 0.00 100,000.00 100,000.00
Electrical Permits lot 1.00 0.00 10,000.00 0.00 10,000.00 10,000.00
Sub-total 119,586.67
OVERHEAD (POWER DISTRIBUTION) CABLE, TRANSFORMER & SERVICE ENTRANCES TO MAIN CIRCUIT BREAKER (MCB)
A Transformer and it's Accessories
Distribution Transformer Pole Type, Conventional
pc 1.00 132,500.00 39,750.00 132,500.00 39,750.00 172,250.00
50kva
Fuse Cut-Out pc 1.00 5,000.00 1,500.00 5,000.00 1,500.00 6,500.00
Lightning Arrester Polymer pc 1.00 250.00 75.00 250.00 75.00 325.00
Fuse link pc 1.00 625.00 187.50 625.00 187.50 812.50
Clamp, Hot line pc 1.00 568.91 170.67 568.91 170.67 739.58
Bolt, Machine pc 1.00 66.71 20.01 66.71 20.01 86.72
Bracket, Cut-out pc 1.00 932.25 279.68 932.25 279.68 1,211.93
Bracket, Transformer, Hanger pc 2.00 1,086.25 325.88 2,172.50 651.75 2,824.25
Bolt, Oval Eye pc 4.00 250.00 75.00 1,000.00 300.00 1,300.00
Clevis, Secondary Swinging w/o spool pc 4.00 250.00 75.00 1,000.00 300.00 1,300.00
Insulator, Spool pc 1.00 50.00 15.00 50.00 15.00 65.00
Clamp, Loop Deadend pc 10.00 50.00 15.00 500.00 150.00 650.00
Connector, Ground Rod Clamp pc 1.00 62.50 18.75 62.50 18.75 81.25
Rod, Ground Steel, Galvanized pc 1.00 625.00 187.50 625.00 187.50 812.50
Washer, Square, Flat Diameter Hole pc 4.00 137.50 41.25 550.00 165.00 715.00
Connector, Compression pc 10.00 146.25 43.88 1,462.50 438.75 1,901.25
Sub-total 191,574.98
B Pole works

6.0 meters (20 feet) Steel Electric Post Complete

units 1.00 21,000.00 6,300.00 21,000.00 6,300.00 27,300.00
with Standard Cross Arm, Brace, Hardware and
Accessories including Installation
Insulator, Spool 3" ANSI Class 53-4 pc 50.00 306.25 91.88 15,312.50 4,593.75 19,906.25
Clamp, Pole Mounting (15-16), Type RL pc 30.00 562.50 168.75 16,875.00 5,062.50 21,937.50
Power House lot 1.00 30,500.00 9,150.00 30,500.00 9,150.00 39,650.00
Sub-total 108,793.75
C MCB & MDP Feeder line & Electric works
60 mm2 THHN Wire Stranded m 100.00 288.88 86.66 28,888.00 8,666.40 37,554.40
14 mm2 THW Wire, Stranded m 35.00 105.63 31.69 3,697.05 1,109.12 4,806.17

Service Entrance Cap 1-1/2" (Diecast Aluminum) pc 3.00 200.00 60.00 600.00 180.00 780.00

Intemedtiate Metal Conduit (IMC) 1-1/2" pc 3.00 2,712.50 813.75 8,137.50 2,441.25 10,578.75

Intermediate Metal Conduit (IMC) Elbow 1-1/2" pc 5.00 1,150.00 345.00 5,750.00 1,725.00 7,475.00

Intermediate Metal Conduit (IMC) L&B 1-1/2" pc 5.00 137.50 41.25 687.50 206.25 893.75
400MMx400MMx300MM Pull box Ga # 16
pc 1.00 6,125.00 1,837.50 6,125.00 1,837.50 7,962.50
Painted
25MM Dia x 3000MM Copper Clad Ground Rod
with Heavy Duty Copper Clamp Exothermic pc 1.00 2,250.00 675.00 2,250.00 675.00 2,925.00
Welded
Meter, KWH, 1Phase, Class 20, 2W, 240V Form
3S, Electronic, Complete w/ TOU and Load pc 1.00 21,250.00 6,375.00 21,250.00 6,375.00 27,625.00
Profiling
 NEMA Type 4 Single-Door Electrical Enclosures pc 1.00 20,312.50 6,093.75 20,312.50 6,093.75 26,406.25

175A, 3P Molded Case Circuit Breaker GE Brand set 1.00 16,342.50 4,902.75 16,342.50 4,902.75 21,245.25

80 mm2 Solderless Connector pc 8.00 2,000.00 600.00 16,000.00 4,800.00 20,800.00

Solderless Connector pc 4.00 1,562.50 468.75 6,250.00 1,875.00 8,125.00
Rubber Tape roll 8.00 125.00 37.50 1,000.00 300.00 1,300.00
Electrical Tape pc 8.00 46.88 14.06 375.04 112.51 487.55
Sub-total 178,964.62

I DIRECT COST 598,920.01

II INDIRECT COST 22% of (I) 105,453.34
III TAX 5% of (I + II) 35,218.67
IV TOTAL CONSTRUCTION COST (I + II + III) 739,592.02
Note: Mobilization are not subjected to Indirect Cost

Prepared by: Recommending Approval:

MARIA ROSELENE TAMAYO BUDDY F. ARCANGEL

DepEd Engineer Chief Education Supervisor, SGOD

Approved by: Concurred:

CECILLE G. CARANDANG, CESE ENGR. ANNABELLE R. PANGAN

Schools division Superintendent Chief DepEd - EFD