mmmmmetro electrical variation

Project: Metro Gaisano CaviteLocation: E. Aguinaldo Hi-Way Corner Daanghari, Imus CaviteSubject: Summary of Variation Order (Electrical)

pmi # DESCRIPTION PSI SUBMISSION

29 REVISED THIRD FLOOR AND MCC 2,336,665.07

42 800,000.00

43 FIRE RATED ROLL UP DOOR 380,053.84 64 REVISED CCTV LAYOUT UPPER GROUND FLOOR 2,213,987.41 65 BILLBOARD LIGHTING 347,457.71 71 ADDITIONAL TRACKLIGHTS 152,548.24 75 LIGHTINGS AT COLUMN AT GR 14'/R AND 15'/R 35,096.00 78 RELOCATION OF ATM POWER PROVISION 197,789.52 79 STP LAYOUT 262,950.89 80 DPCE 546,939.78

81 EXTENSION OF POWER LAYOUT FOR POS AT 2F AND 3F 33,692.91

82 20,684.96

85 JEWELRY LIGHTING LAYOUT 29,527.25 86 SLIDING DOOR 29,046.91

91 45,943.95

102 COLD ROOM POWER PROVISION 206,708.00 106 DUCT BANK - 129 LIGTHING LAYOUT AT UGF BASED ON REV RCP 406,000.00 143 PACP 159,032.00 149 WALKALATOR TRANSFORMER 240,338.23 164 RELOCATION OF TAPPING POINT OF SUMP PUMP 63,446.10 166 REVISED TAPPING POINT OF EF-1 AND EF-2 65,970.00

169 218,132.00

187 provision of two 200mm dia pinlight at cashiers 10,681.00 199 power supply for exhaust fan at transformer vault room 17,065.00 200 relocation of fuel transfer pump control system 5,000.00 201 transfer of booster pump tapping point 16,339.04 202 required power supply for MVSG battery bank 8,000.00 203 required power supply for two meat grinder 56,000.00 213 additional power provision for eye wear tenant 32,693.00 214 additional roughing-ins and wiring for ahu 176,933.00 215 installation of additional controls for exhaust fan 30,000.00

other claims1 switch bank (material only) 95,000.00 2 purchase of PATB and FATB 33,000.00 3 BID TO FCD REVISIONS4 Revised CCTV Layout5 FCU deduction

REVISED WALL AND FLOOR OUTLET 2ND AND 3RD FLOOR

ADDITIONAL LIGHTING LAYOUT FOR WALKALATOR AND ESCALATOR AT LGF TO 3F

EXTENSION OF POWER LAYOUT ON COLUMN CLADDING AT UPPER GROUND FLOOR 2F AND 3F

ADDITIONAL LAYOUT FOR REFRIGIRATION COOLING TOWER

TOTAL 9,272,721.81

TOTAL ADDITIONAL WORKSTOTAL DEDUCTION FROM ORIGINAL CONTRACTNET AMOUNT PAYABLE TO PSI (CHANGE ORDER)

less:

variance

Evaluated by:

Paolo AlvarezElectrical Supervisor

RECONCILED AMOUNT REMARKS

1,293,884.48

800,000.00 WITH SEPARATE P.O.

380,053.84 w/ dls

159,713.41 66,276.23 w/ dls 5,667.02 164,770.92 w/ dls 89,041.37 325,863.85

30,677.20

20,684.96

15,424.84 5,630.40

15,586.47

48,991.86 WORK DONE BY FODC

248,635.58 65,493.30 w/ dls

154,782.61 63,446.10 charge to mechanical 58,395.21 w/ dls

76,022.26 deductive of psi is included on bid to for con

7,297.94 912.88 w/ dls 4,879.51 16,339.04 w/ dls 8,000.00 included to bid to fcd 24,305.36 23,153.05 w/ dls 47,783.74 w/ dls 19,465.70

95,000.00 with separate p.o. 33,000.00 (3,950,062.17) 550,945.01 (31,810.11)

938,251.87

4,920,124.15 (3,981,872.28) 938,251.87

95,000.00 PO # 3122 (please proceed with payment) 800,000.00 PO # 3115 (please proceed with payment)

43,251.87 for PO issuance

Checked by: Conforme:

Jes Alagon Vic Serrano Project Control Head Powertrunking Systems, Inc.




42 800,000.00



82 20,684.96


91 45,943.95


169 218,132.00







TOTAL 9,272,721.81

TOTAL ADDITIONAL WORKSTOTAL DEDUCTION FROM ORIGINAL CONTRACTNET AMOUNT PAYABLE TO PSI (CHANGE ORDER)

less:

variance

Evaluated by:



1,293,884.48


380,053.84 w/ dls

159,713.41 66,276.23 w/ dls 5,667.02 164,770.92 w/ dls 89,041.37 325,863.85

30,677.20

20,684.96

15,424.84 5,630.40

15,586.47


248,635.58 65,493.30 w/ dls




95,000.00 with separate p.o. 33,000.00 (3,950,062.17) 550,945.01 (31,810.11)

938,251.87

4,920,124.15 (3,981,872.28) 938,251.87

95,000.00 PO # 3122 (please proceed with payment) 800,000.00 PO # 3115 (please proceed with payment)




of 80

consideration for new quantity:PROJECT: METRO GAISANO CAVITE DEPARTMENT STORE & SUPERMARKETLOCATION: Gen. E. Aguinaldo Hiway, Imus, Cavite, City 1.DEDUCTIVE/ ALLOTED LOAD FOR REF

2.ADDITIVE FOR INSTALLED PVC FOR VOICE AND DATA AND POSSUBCONTRACTOR: POWERTRUNKING SYSTEMS, INC. 3.ADDITIVE FOR PANEL BOARDSSUBJECT: BID TO FCD FINAL EVALUATION 4. for con drawings

Item Material Description Specs New Qty UnitUnit Rate Amount

Material Labor Material

1.0 Electrical Works

1.01 Incoming Main and Switchgear

1.01.01 Pipes and Conduits (Concrete Pedestal to TX)

Crown m 317.90 140.00 42,916.50

Crown pcs 673.20 140.00 5,385.60

100mmΦ uPVC End Bell Crown pcs 112.20 140.00 897.60

1.01.02 Pipes and Conduits (TX to 4000AT,ECB)

100mmΦ uPVC Pipes Crown 42 m 317.90 140.00 13,351.80

100mmΦ uPVC Elbow Crown 8 pcs 673.20 140.00 5,385.60

100mmΦ uPVC End Bell Crown 8 pcs 112.20 140.00 897.60

1.01.03 Wires and Cables (TX to 4000AT, ECB)

250mm² THHN Wire PD Philflex 108 m 1,531.20 52.50 189,868.80

50mm² THHN Wire PD Philflex 36 m 330.53 21.00 13,551.65

1.01.04 Pipes and Conduits (4000AT to LVSG) -

90mmΦ IMC Pipes Smart Tube 158 m 1,081.00 287.00 216,200.00

Pullbox Local 4 set 1,100.00 245.00 5,500.00

1.01.03 Wires and Cables (TX to 4000AT, ECB) -

250mm² THHN Wire PD Philflex 475 m 1,531.20 52.50 918,720.00

50mm² THHN Wire PD Philflex 158 m 330.53 21.00 66,105.60

1.01.04 2.0MVA, 3Ø, 34.5KV/460V, 60Hz 1 lot osm 14,000.00

1.01.05 Low voltage switchgear (LVSG) 1 lot osm 10,500.00

1.01.06Capacitor bank, multi step with auto controller including enclosure

-

700KVAR 1 lot osm 7,000.00

1.01.07 Enclosed circuit breaker (ECB) in NEMA-1 -

700AT, 3P, 460V 1 lot osm 3,500.00

4000AT, 3P, 460V 1 lot osm 3,500.00

1.01.08 Civil Works, Hanger, Support, Fittings and Consumables Local 1 lot 44,000.00 17,500.00 44,000.00

1.01 Incoming Main and Switchgear - SUB TOTAL - 1,522,780.75 -

1.02 Main and Sub-Main Distribution System -

1.02.01 IMC Pipes and Conduits -

15mm diameter 348 m 88.00 23.80 -

25mm diameter Smart Tube 817 m 180.00 48.30 275,400.00

32mm diameter Smart Tube 2,393 m 247.10 70.00 205,093.00




90mm diameter Smart Tube 213 m 1,081.00 287.00 313,490.00

1.02.02 Feeder Wires and Cables THHN WIRES PD

2.0 mmØ m

3.5 mm² m

100mmΦ uPVC Pipes

100mmΦ uPVC Elbow

of 80



5.5 mm² m

8.0 mm² Philflex 3,133 m 55.62 8.40 220,294.98

14 mm² Philflex 1,451 m 88.53 10.50 261,157.60

22 mm² Philflex 2,307 m 139.04 12.00 -

30 mm² Philflex 2,699 m 202.58 14.00 542,903.68

50 mm² Philflex 214 m 330.53 21.00 104,116.32

60 mm² Philflex m 406.74 24.50 626,373.44

125 mm² Philflex 784 m 792.00 35.00 332,640.00

200 mm² Philflex 218 m 1,189.76 45.50 340,271.36

250 mm² Philflex 630 m 1,531.20 52.50 1,439,328.00

1.02.03 Fire Rated Cables -

50 mm² J-jlapp 273 m 414.75 14.00 124,425.00

240 mm² J-jlapp 453 m 2,504.25 45.50 1,870,674.75

1.02.04 Panelboards and Distribution Board -

Panelboards; PP-UN1 (Unitized Panel 1) and PP-UN2 (Unitized Panel 2) 2 No

osm 1,750.00

Panelboards; DP-BM 1 No osm 1,050.00

Panelboards; DP-GF 1 No osm 1,050.00

Panelboards; DP-SF 1 No osm 1,050.00

Panelboards; DP-TF 1 No osm 1,050.00

Panelboards; RP-BM 1 No osm 1,050.00

Panelboards; LP-BM 1 No osm 560.00

Panelboards; LP-SM-A (Supermarket) 1 No osm 560.00

Panelboards; LP-SM-B (Supermarket) 1 No osm 560.00

Panelboards; LP-SM-C (Supermarket) 1 No osm 560.00

Panelboards; PP-CH-A (Cooling Loads) 1 No osm 560.00

Panelboards; PP-CH-B (Cooling Loads) 1 No osm 560.00

Panelboards; PP-CASH1 (Cashier) 1 No osm 560.00

Panelboards; PP-CASH2 (Cashier) 1 No osm 560.00

Panelboards; RP-SM (Supermarket) 1 No osm 560.00

Panelboards; LP-DS-A (Dept Store) 1 No osm 560.00

Panelboards; LP-DS-B (Dept Store) 1 No osm 560.00

Panelboards; LP-DS-C (Dept Store) 1 No osm 560.00

Panelboards; RP-DS (Dept Store) 1 No osm 560.00

Panelboards; LP-TF-A 1 No osm 560.00

Panelboards; LP-TF-B 1 No osm 560.00

Panelboards; RP-TF 1 No osm 560.00

Panelboards; PP-ACCU1 1 No osm 1,050.00

Panelboards; PP-ACCU2 1 No osm 1,050.00

Panelboards; PP-MCC 1 No osm 1,050.00

100A, 3P, 460V No

Non-fusible disconnect switches (NFDS) with built-in start stop

push button, indicating light and magnetic starter in NEMA-1

20A, 2P, 230V 6 No osm 350.00

50A, 3P, 460V 6 No osm 350.00

100A, 3P, 230V 9 No osm 350.00

150A, 3P, 460V 3 No osm 350.00

Non-fusible disconnect switches (NFDS) with built-in start stop -

50A, 3P, 460V 2 No osm 350.00

of 80



Automatic transfer switch (ATS) -

1000A, 3P, 460V 1 No osm 3,500.00

Manual transfer switch (MTS) -

600A, 3P, 460V 1 No osm 3,500.00

Dry type transformer -

300KVA, 3Ø, 460V primary / 230V secondary, 60Hz 2 No osm 7,000.00

Allow for the provision of -

roughing-ins and wiring for the power supply of exhaust fan no. -

06 (EF-06) and exhaust fan no. 08 (EF-08) located main -

loading/unloading dock 2 item osm 350.00

1.02.05 Hanger and Support -

Unistrut Channel Local 295 m 330.00 105.00 99,000.00

15mm diameter Strut Clamp Local 174 set

25mm diameter Strut Clamp Local 409 set 27.50 3.50 21,037.50

32mm diameter Strut Clamp Local 1,197 set 33.00 5.60 13,695.00





1/2' Threaded Rod Local 1,739 m 55.00 21.00 110,000.00

1.02.05 Fittings and Consumables -

Conduit Fittings Local 1 lot 50,000.00 11,550.00 50,000.00

Pull Boxes Local 1 lot 16,500.00 5,775.00 16,500.00

Consumables Local 1 lot 55,000.00 19,250.00 55,000.00

Elbows Smart Tube 1 lot 22,000.00 7,700.00 22,000.00

Electrical Tagging and Signages Local 1 lot 5,500.00 1,925.00 5,500.00

Bonding Jumpers Local 1 lot 16,500.00 5,775.00 16,500.00

1.02.05 Others cutting tools Local 1 lot 11,000.00 3,850.00 11,000.00

-

1.02 Main and Sub-Main Distribution System - SUB TOTAL - 7,650,871.54

-

1.03 General Lighting and Power System -

1.03.01 Lighting Fixtures -

600mm x 1200mm troffer light 139 assy osm 210.00 600mm x 1200mm troffer light with battery pack 56 assy osm 210.00 600mm x 600mm troffer light 420 assy osm 210.00 600mm x 600mm troffer light with battery pack 3 assy osm 210.00 suspended lighting fixture (double) 136 assy osm 210.00 suspended lighting fixture (double) with battery pack 38 assy osm 210.00 suspended lighting fixture (single) 112 assy osm 210.00 suspended lighting fixture (single) with battery pack 54 assy osm 210.00 200mm diameter CFL recessed downlight c/w 18W CFL 1,499 assy osm 175.00

117 assy osm 175.00

T5 fluorescent cove light 268 assy osm 175.00 T5 fluorescent cove light with battery pack 16 assy osm suspended industrial lighting fixture 24 assy osm 175.00 suspended industrial lighting fixture with battery pack 6 assy osm 175.00 Directional Downlight 448 assy osm 175.00

200mm diameter CFL recessed downlight c/w 18W CFL with battery pack

of 80



Directional Downlight w/ Battery 5 assy osm 175.00 10 watts slim type, double face configuration, illuminated type

assy osm

10 watts slim type, single face configuration, illuminated typeassy

osm

1.03.02 Electrical Devices osm 1 way 1 gang 31 No osm 140.00 1 way 2 gang 13 No osm 140.00 1 way 3 gang 2 No osm 140.00

Receptacle outlets - osm duplex receptacle outlet, 3 wire, 10A, 250V, grounding type

172 No osm 140.00

duplex receptacle outlet, 3 wire, 10A, 250V, grounding type weatherproof 6 No

osm duplex receptacle outlet, 3 wire, 10A, 250V, grounding type

- osm

mounted at 150mm mounted at 150mm No osm duplex receptacle outlet, 3 wire, 10A, 250V, grounding type

- osm

16 No osm 140.00

socket outlet; floor mounted 3 No osm 140.00 special purpose outlet, 3 wire, grounding type, 20A, 250V 52 No osm 140.00 special purpose outlet, 3 wire, grounding type, 20A, 250V; for hand dryer

11 No osm 140.00

3 No osm 140.00

special purpose outlet, 3 wire, grounding type, 20A, 250V; for counter - No

osm industrial plug and socket power outlet; for air handling unit (AHU)

6 No osm 140.00

19 no osm 140.00

Switchbank 19 no osm 2,500.00 Switches 217 no osm 140.00

1.03.03 Wires and Cables -

2.0 mm(solid) Philflex 86,478 m 19.54 3.50 1,273,747.20

3.5 mm² Philflex 2,704 m 23.23 4.20 53,201.28

5.5 mm² Philflex 5,769 m 35.55 6.30 190,203.20

1.03.04 Pipes and Conduits -

15mm diameter FMC Smart Tube 4,391 m 48.40 14.00 121,000.00

15mm diameter IMC Pipes Smart Tube m 88.00 23.80 1,161,600.00

20mm diameter IMC Pipes Smart Tube m 128.00 35.00 284,160.00

15mm diameter uPVC Pipes Crown 20,521 m 26.40 14.00 126,720.00

20mm diameter uPVC Pipes 3,387 m 33.19 21.00 -

15mmØ EMT Smart Tube 2,512 lm 46.00 14.00 -

1.03.05 Boxes -

Utility Box Steel City 276 set 72.99 35.00 18,976.10

Junction Box Steel City 4,131 set 130.57 35.00 248,083.00

Square Box Steel City 43 set 108.41 35.00 5,420.25

Pull Box Local 1 lot 11,000.00 3,850.00 11,000.00

1.03.06 Fittings -

ground fault circuit interrupted (GFCI); mounted at 150mm above working counter

special purpose outlet, 3 wire, grounding type, 20A, 250V; for Elevator pit

industrial plug and socket power outlet; for air cooled condensing unit (ACCU)

of 80



Bushing 15mm dia. IMC Smart Tube 8,900 pcs 11.00 3.50 48,620.00

Locknut 15mm dia. IMC Smart Tube 8,900 pcs 5.00 3.50 44,200.00

Adapter uPVC 15mm dia. 261 pcs 5.50 3.50 1,100.00

15mm dia. FMC Straight Connector Smart Tube 8,783 pcs 11.98 3.50 58,697.10

15mm dia. EMT Connector 1,140 pcs 26.18 5.00 -

1.03.07 Consumables 1 lot 55,000.00 19,250.00 55,000.00

1.03.08 Hanger and Support -

15mm Conduit Hanger with complete accessories Local 10,261 set 11.00 3.50 72,600.00

20mm Conduit Hanger with complete accessories Local 1,694 set 16.50 3.50 18,315.00

25mm Conduit Hanger with complete accessories Local set

15mm Climp Strut Clamp Local 13,681 set 11.00 3.50 96,800.00

20mm Climp Strut Clamp Local 2,258 set 16.50 3.50 24,420.00

25mm Climp Strut Clamp Local set

C-Channel Local 1,368 m 330.00 42.00 290,400.00

1/4" Threaded Rod Local 226 m 33.00 21.00 4,884.00

1/2" Threaded Rod Local 1,739 m 33.00 21.00 66,000.00

1/4" Nuts and Washer Local 903 m 2.20 2.10 1,302.40

1/2" Nuts and Washer Local 6,956 m 2.20 2.10 17,600.00

1.03 General Lighting and Power System SUB- TOTAL - 4,294,049.53 -

1.04 GROUNDING SYSTEM -

1.04.01 Polyvinyl chloride (PVC) conduit - 25mm diameter Crown 87 m 39.97 28.00 3,996.67

1.04.02 Bare copper wire (BCW) - 100mm² Philflex 87 m 542.26 28.00 54,226.00

1.04.04Ground rod including connecting accessories and required enclosure

9 350.00 -

1.04.05 3 No

350.00 -

1.04.06 3 No

350.00 -

1.04 GROUNDING SYSTEM SUB-TOTAL - 58,222.67 -

1.05 LIGHTNING PROTECTION SYSTEM -

1.05.01 Polyvinyl chloride (PVC) conduit - 25mm diameter Crown 30 m 39.97 28.00 1,199.00

1.05.02 Bare copper wire (BCW) - 100mm² Philflex 30 m 542.26 28.00 16,267.80

1.05.03Ground rod including connecting accessories and required enclosure

-

20mmØ x 600mm length 3 No 350.00 -

1.05.04Ground rod test station including connecting accessories and required enclosure

-

20mmØ x 600mm length 1 No 350.00 -

1.05.05 Lightning protection early streamer emission arrester - size and rating as required 75 Meter Radi of Protection 1 No 10,500.00 -

1.05 LIGHTNING PROTECTION SYSTEM SUB-TOTAL - 17,466.80

-

2.0 COMMUNICATION SYSTEM -

2.01 VOICE AND DATA SYSTEM and POS -

2.01.01 Equipment & Devices -

Ground rod test station including connecting accessories and required enclosure 20mmØ x 600mm lengthGrounding busbar including connecting accessories and insulation size as required (located at LVSG room)

of 80



Main Telephone Terminal Cabinet assy osm 2,100.00

Telephone Terminal Cabinet assy osm 1,050.00

Telephone Pullbox (commercial space) assy osm 245.00

Telephone outlet assy osm 175.00

2.01.02 Wires & Cables

Data Grade Cable, Cat. 6 clipsal lm 30.00 3.50 549,000.00

25-Pairs Cat5e Multi-pair cable clipsal lm 195.00 17.50 195,000.00

14mm² TW (ground) 43 lm 88.53 10.50 4,426.40

Ground Rod UL assy 350.00 -

GR Test Station UlL assy 350.00 -

2.01.03 Testing & Commissioning lot - -

2.01.04 Consumables Local lot 27,500.00 9,625.00 27,500.00

2.01.05 Conduits, Boxes, & Fittings -

2-100mmØ IMC Smart Tube lm 1,300.00 346.50 325,000.00

4-50mmØ IMC Smart Tube lm 372.00 99.40 189,720.00

20mmØ EMT Smart Tube lm 69.00 21.00 414,000.00


Pullbox Local set 550.00 245.00 16,500.00

Utility box Steel City set 72.99 35.00 25,544.75

2.01.06 Hangers & Supports Local lot 44,000.00 15,400.00 44,000.00

2.01.07 Conduit Accessories Local lot 11,000.00 3,850.00 11,000.00

2.01 VOICE AND DATA SYSTEM and POS SYSTEM SUB-TOTAL - 1,921,691.15 -

2.03 BACKGROUND MUSIC AND PAGING SYSTEM -

Equipment & Devices -

DVD/Tuner/MP3 Station 1 assy osm 350.00

Booster 240W, 230V 9 assy osm 175.00

6W Ceiling Speaker 142 assy osm 175.00

6W Wall Mounted - assy

Accessories and Equipments for PG 1 lot osm 10,500.00

Wires & Cables -

1.25mm² TF wire 5,400 lm 15.84 3.50 71,280.00

Testing & Commissioning 1 lot 44,000.00 15,400.00 44,000.00


Conduits, Boxes, & Fittings -

15mmØ EMT Smart Tube 2,043 lm 46.00 14.00 87,400.00

Copper clad ground rod (16mmØx3000mm) 1 assy osm 245.00

Junction box Steel City 280 set 130.57 35.00 36,559.60

Hangers & Supports Local 1 lot 33,000.00 11,550.00 33,000.00

Conduit Accessories Local 1 lot 16,500.00 5,775.00 16,500.00 -

2.03 BACKGROUND MUSIC AND PAGING SYSTEM SUB-TOTAL - 299,739.60 -

3 ELECTRONIC SAFETY AND SECURITY -

3.01 FIRE DETECTION AND ALARM SYSTEM -


FACP PANEL 1 assy 1,050.00 -

addressable photoelectric smoke detector 53 assy 175.00 -

slave photoelectric smoke detector 82 assy 175.00 -

master base photoelectric smoke detector 27 assy 175.00 -

of 80



addressable rate-of-rise heat detector 5 assy 175.00 -

slave rate-of-rise heat detector 23 assy 175.00 -

master base rate-of-rise heat detector 6 assy 175.00 -

addressable fixed type heat detector 8 assy 175.00 -

slave fixed type heat detector 4 assy 175.00 -

local combination box 8 assy 245.00 -

monitor module for supervisory and flow switch 11 assy 245.00 -

end of line resistor 33 assy 35.00 -

1.25mm² THHN Philflex 5,500 lm 12.00 4.20 66,000.00

Testing & Commissioning 1 lot 42,000.00 -


Conduits, Boxes, & Fittings - -

50mmØ EMT Smart Tube 50 lm 218.00 59.50 10,900.00

15mmØ EMT Smart Tube 2,400 lm 46.00 14.00 110,400.00

15mmØ Flexible metallic conduit Smart Tube 220 lm 46.20 21.00 10,164.00

15mmØ Straight connector Smart Tube 437 pcs 11.98 4.20 5,234.82

Pullbox Local 1 lot 5,500.00 175.00 5,500.00

Junction box Steel City 310 set 130.57 35.00 40,476.70

Utility box Steel City 11 set 72.99 35.00 802.84

Copper clad ground rod (16mmØx3000mm) 1 assy osm 245.00

Hangers & Supports Local 1 lot 33,000.00 11,550.00 33,000.00

Conduit Accessories Local 1 lot 11,000.00 3,850.00 11,000.00

3.01 FIRE DETECTION AND ALARM SYSTEM SUB-TOTAL - 309,978.36 -

3.02 CCTV SYSTEM - -


Digital Survaillance System System 16 Port assy osm 1,750.00

PC Workstation (keyboard, mouse, OS) with LCD Monitor assy osm 350.00

Network Attached Storage with 8tb assy osm 350.00

CCTV Camera dome type assy osm 245.00

Wires & Cables

4Pairs Cat6e cable lm 29.18 3.50 62,300.00

8.0mm² TW lm 55.62 8.40 2,780.80

2.0mm² THHN lm 15.84 8.40 -

3.5mm² THHN lm 23.23 4.20 3,484.80

Testing & Commissioning lot osm 21,000.00

Consumables Local lot osm 3,500.00

Conduits, Boxes, Fittings & Accessories


15mmØ Flexible Conduit Smart Tube lm 48.40 21.00 10,357.60

15mmØ Straight Connector Smart Tube lm 11.98 4.20 1,677.06

Junction box Steel City assy 130.57 35.00 6,528.50

Copper Ground Rod (20mmØx3m) assy osm 245.00

Hangers & Supports Local lot 33,000.00 11,550.00 33,000.00

Conduit Accessories Local lot 11,000.00 3,850.00 11,000.00

3.02 CCTV SYSTEM SUB-TOTAL - 155,140.76 -

4 GENERAL REQUIREMENTS -

Mobilization/Demobilization Local 1 lot 75,000 75,000.00 Safety Requirements (Safety Shoes, Helmet, Uniform) Local 1 lot 75,000 75,000.00

of 80



Temporary Facilities Local 1 lot 75,000 75,000.00 Tools, Equipment, Scaffolding, etc., Local 1 lot 50,000 50,000.00 Transportation/Delivery Local 1 lot 273,000 273,000.00 Shelter/Barracks Local 1 lot 140,000 140,000.00 Surety Bond Local 1 lot 61,000 61,000.00 Performance Bond Local 1 lot 65,000 65,000.00

SUB - TOTAL GEN. REQUIREMENTS 814,000.00

TOTAL ELECTRICAL WORKS 17,043,941.16

General RequirementsMaterialsLaborMarkup & ProfitTaxes

GRAND TOTAL BASED ON BID TO FOR CON REVISIONSORIGINAL CONTRACTNET AMOUNT DEDUCTIVE

of 80

5. incoming mains pedestal to TX done by FODC6. change of IMC to PVC for lighting and power 7.Deletion of voice and data AND pos

AmountTotal Amount

AmountTotal Amount

Labor Material Labor

18,900.00 61,816.50 - - -

1,120.00 6,505.60 - - -

1,120.00 2,017.60 - - -

5,880.00 19,231.80 13,351.80 5,880.00 19,231.80

1,120.00 6,505.60 5,385.60 1,120.00 6,505.60

1,120.00 2,017.60 897.60 1,120.00 2,017.60

6,510.00 196,378.80 165,369.60 5,670.00 171,039.60

861.00 14,412.65 11,899.01 756.00 12,655.01

57,400.00 273,600.00 170,798.00 45,346.00 216,144.00

1,225.00 6,725.00 4,400.00 980.00 5,380.00

31,500.00 950,220.00 727,320.00 24,937.50 752,257.50

4,200.00 70,305.60 52,223.42 3,318.00 55,541.42

14,000.00 14,000.00 14,000.00 14,000.00

10,500.00 10,500.00 10,500.00 10,500.00

7,000.00 7,000.00 7,000.00 7,000.00

3,500.00 3,500.00 3,500.00 3,500.00

3,500.00 3,500.00 3,500.00 3,500.00

17,500.00 61,500.00 44,000.00 17,500.00 61,500.00

186,956.00 1,709,736.75 1,195,645.03 145,127.50 1,340,772.53

- - 30,624.00 8,282.40 38,906.40

73,899.00 349,299.00 147,060.00 39,461.10 186,521.10

58,100.00 263,193.00 591,310.30 167,510.00 758,820.30

51,688.00 245,128.00 81,244.80 21,708.96 102,953.76

22,050.00 104,650.00 159,300.00 42,525.00 201,825.00

69,877.50 331,237.50 38,556.00 10,308.38 48,864.38

83,230.00 396,720.00 230,253.00 61,131.00 291,384.00

of 80

AmountTotal Amount

AmountTotal Amount


33,272.40 253,567.38 174,244.93 26,317.20 200,562.13

30,975.00 292,132.60 128,454.13 15,235.50 143,689.63

- - - - -

37,520.00 580,423.68 546,752.62 37,786.00 584,538.62

6,615.00 110,731.32 70,799.10 4,498.20 75,297.30

37,730.00 664,103.44 - - -

14,700.00 347,340.00 620,928.00 27,440.00 648,368.00

13,013.00 353,284.36 259,843.58 9,937.20 269,780.78

49,350.00 1,488,678.00 964,656.00 33,075.00 997,731.00

4,200.00 128,625.00 232,050.00 3,822.00 235,872.00

33,988.50 1,904,663.25 1,583,925.00 20,591.03 1,604,516.03

3,500.00 3,500.00 3,500.00 3,500.00

1,050.00 1,050.00 1,050.00 1,050.00

1,050.00 1,050.00 1,050.00 1,050.00

1,050.00 1,050.00 1,050.00 1,050.00

1,050.00 1,050.00 1,050.00 1,050.00

1,050.00 1,050.00 1,050.00 1,050.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 560.00 560.00

560.00 560.00 486.96 486.96

560.00 560.00 486.96 486.96

560.00 560.00 486.96 486.96

560.00 560.00 486.96 486.96

1,050.00 1,050.00 913.04 913.04

1,050.00 1,050.00 913.04 913.04

1,050.00 1,050.00 913.04 913.04

2,450.00 2,450.00 2,100.00 2,100.00

2,450.00 2,450.00 2,100.00 2,100.00

3,500.00 3,500.00 3,150.00 3,150.00

1,400.00 1,400.00 1,050.00 1,050.00

700.00 700.00 700.00 700.00

of 80

AmountTotal Amount

AmountTotal Amount


3,500.00 3,500.00 3,500.00 3,500.00

3,500.00 3,500.00 3,500.00 3,500.00

14,000.00 14,000.00 14,000.00 14,000.00

700.00 700.00 700.00 700.00

31,500.00 130,500.00 97,350.00 30,975.00 128,325.00

2,677.50 23,715.00 11,233.75 1,429.75 12,663.50

2,324.00 16,019.00 39,484.50 6,700.40 46,184.90

2,912.00 16,258.67 5,605.60 1,223.04 6,828.64

980.00 5,086.67 7,920.00 1,890.00 9,810.00

2,286.90 11,271.15 1,325.36 337.37 1,662.73

2,842.00 13,475.33 7,810.00 2,087.40 9,897.40

42,000.00 152,000.00 95,645.00 36,519.00 132,164.00

11,550.00 61,550.00 40,885.00 9,444.44 50,329.44

5,775.00 22,275.00 13,492.05 4,722.22 18,214.27

19,250.00 74,250.00 44,973.50 15,740.73 60,714.23

7,700.00 29,700.00 17,989.40 6,296.29 24,285.69

1,925.00 7,425.00 4,497.35 1,574.07 6,071.42

5,775.00 22,275.00 13,492.05 4,722.22 18,214.27

3,850.00 14,850.00 8,994.70 3,148.15 12,142.85

816,615.80 8,467,487.34 6,270,699.72 707,395.97 6,978,095.70

29,400.00 29,400.00 29,190.00 29,190.00

16,170.00 16,170.00 11,760.00 11,760.00

6,510.00 6,510.00 88,200.00 88,200.00

3,360.00 3,360.00 630.00 630.00

51,450.00 51,450.00 28,560.00 28,560.00

16,800.00 16,800.00 7,980.00 7,980.00

2,100.00 2,100.00 23,520.00 23,520.00

1,050.00 1,050.00 11,340.00 11,340.00

215,425.00 215,425.00 262,325.00 262,325.00

41,125.00 41,125.00 20,475.00 20,475.00

46,025.00 46,025.00 46,900.00 46,900.00

5,425.00 5,425.00 4,200.00 4,200.00

2,450.00 2,450.00 1,050.00 1,050.00

78,400.00 78,400.00

of 80

AmountTotal Amount

AmountTotal Amount


875.00 875.00

5,040.00 5,040.00 4,340.00 4,340.00

2,100.00 2,100.00 1,820.00 1,820.00

280.00 280.00 280.00 280.00

24,360.00 24,360.00 24,080.00 24,080.00

1,400.00 1,400.00 2,240.00 2,240.00

420.00 420.00 420.00 420.00

2,940.00 2,940.00 7,280.00 7,280.00

1,400.00 1,400.00 1,540.00 1,540.00

420.00 420.00 420.00 420.00

560.00 560.00 840.00 840.00

2,800.00 2,800.00 2,660.00 2,660.00

- - 47,500.00 47,500.00

- - 30,380.00 30,380.00

228,200.00 1,501,947.20 1,689,434.21 302,673.00 1,992,107.21

9,618.00 62,819.28 62,819.33 11,356.80 74,176.13

33,705.00 223,908.20 205,099.49 36,344.70 241,444.19

35,000.00 156,000.00 212,524.40 61,474.00 273,998.40

314,160.00 1,475,760.00 -

77,700.00 361,860.00 -

67,200.00 193,920.00 541,754.40 287,294.00 829,048.40

- - 112,414.53 71,127.00 183,541.53

- - 115,552.00 35,168.00 150,720.00

9,100.00 28,076.10 20,143.86 9,660.00 29,803.86

66,500.00 314,583.00 539,384.67 144,585.00 683,969.67

1,750.00 7,170.25 4,661.42 1,505.00 6,166.42

3,850.00 14,850.00 11,000.00 3,850.00 14,850.00

of 80

AmountTotal Amount

AmountTotal Amount


15,470.00 64,090.00 97,900.00 31,150.00 129,050.00

30,940.00 75,140.00 44,500.00 31,150.00 75,650.00

700.00 1,800.00 1,435.50 913.50 2,349.00

17,150.00 75,847.10 105,211.56 30,740.50 135,952.06

- - 29,841.69 5,700.00 35,541.69

19,250.00 74,250.00 56,760.00 19,866.00 76,626.00

23,100.00 95,700.00 112,865.50 35,911.75 148,777.25

3,885.00 22,200.00 27,942.75 5,927.25 33,870.00

30,800.00 127,600.00 150,487.33 47,882.33 198,369.67

5,180.00 29,600.00 37,257.00 7,903.00 45,160.00

36,960.00 327,360.00 451,462.00 57,458.80 508,920.80

3,108.00 7,992.00 7,451.40 4,741.80 12,193.20

42,000.00 108,000.00 57,387.00 36,519.00 93,906.00

1,243.20 2,545.60 1,987.04 1,896.72 3,883.76

16,800.00 34,400.00 15,303.20 14,607.60 29,910.80

1,572,379.20 5,866,428.73 4,712,580.27 2,036,610.75 6,749,191.02

2,800.00 6,796.67 3,477.10 2,436.00 5,913.10

2,800.00 57,026.00 47,176.62 2,436.00 49,612.62

3,150.00 3,150.00 - 3,150.00 3,150.00

1,050.00 1,050.00 - 1,050.00 1,050.00

1,050.00 1,050.00 - 1,050.00 1,050.00

10,850.00 69,072.67 50,653.72 10,122.00 60,775.72

840.00 2,039.00 1,199.00 840.00 2,039.00

840.00 17,107.80 16,267.80 840.00 17,107.80

1,050.00 1,050.00 - 1,050.00 1,050.00

350.00 350.00 - 350.00 350.00

10,500.00 10,500.00 - 10,500.00 10,500.00

13,580.00 31,046.80 17,466.80 13,580.00 31,046.80

of 80

AmountTotal Amount

AmountTotal Amount


2,100.00 2,100.00 - -

3,150.00 3,150.00 - -

6,370.00 6,370.00 - -

17,150.00 17,150.00 - -

64,050.00 613,050.00 - - -

17,500.00 212,500.00 - - -

525.00 4,951.40 3,849.04 456.52 4,305.57

350.00 350.00 - - -

350.00 350.00 - - -

- - - - -

9,625.00 37,125.00 - - -

86,625.00 411,625.00 - - -

50,694.00 240,414.00 - - -

126,000.00 540,000.00 - - -

35,000.00 155,000.00 - - -

7,350.00 23,850.00 - - -

12,250.00 37,794.75 - - -

15,400.00 59,400.00 - - -

3,850.00 14,850.00 - - -

458,339.00 2,380,030.15 3,849.04 456.52 4,305.57

350.00 350.00 350.00 350.00

2,275.00 2,275.00 1,575.00 1,575.00

21,525.00 21,525.00 24,850.00 24,850.00

10,500.00 10,500.00 10,500.00 10,500.00

15,750.00 87,030.00 85,536.00 18,900.00 104,436.00

15,400.00 59,400.00 44,000.00 15,400.00 59,400.00

3,850.00 14,850.00 11,000.00 3,850.00 14,850.00

26,600.00 114,000.00 93,978.00 28,602.00 122,580.00

245.00 245.00 245.00 245.00

9,800.00 46,359.60 36,559.60 9,800.00 46,359.60

11,550.00 44,550.00 33,000.00 11,550.00 44,550.00

5,775.00 22,275.00 16,500.00 5,775.00 22,275.00

123,620.00 423,359.60 320,573.60 131,397.00 451,970.60

1,050.00 1,050.00 1,050.00 1,050.00

9,275.00 9,275.00 9,275.00 9,275.00

14,350.00 14,350.00 14,350.00 14,350.00

4,725.00 4,725.00 4,725.00 4,725.00

of 80

AmountTotal Amount

AmountTotal Amount


875.00 875.00 875.00 875.00

4,025.00 4,025.00 4,025.00 4,025.00

1,050.00 1,050.00 1,050.00 1,050.00

1,400.00 1,400.00 1,400.00 1,400.00

700.00 700.00 700.00 700.00

1,960.00 1,960.00 1,960.00 1,960.00

2,695.00 2,695.00 2,695.00 2,695.00

1,155.00 1,155.00 1,155.00 1,155.00

23,100.00 89,100.00 66,000.00 23,100.00 89,100.00

42,000.00 42,000.00 42,000.00 42,000.00

5,775.00 22,275.00 16,500.00 5,775.00 22,275.00

2,975.00 13,875.00 10,900.00 2,975.00 13,875.00

33,600.00 144,000.00 110,400.00 33,600.00 144,000.00

4,620.00 14,784.00 10,164.00 4,620.00 14,784.00

1,835.40 7,070.22 5,234.82 1,835.40 7,070.22

175.00 5,675.00 5,500.00 175.00 5,675.00

10,850.00 51,326.70 40,476.70 10,850.00 51,326.70

385.00 1,187.84 802.84 385.00 1,187.84

245.00 245.00 245.00 245.00

11,550.00 44,550.00 33,000.00 11,550.00 44,550.00

3,850.00 14,850.00 11,000.00 3,850.00 14,850.00

184,220.40 494,198.76 309,978.36 184,220.40 494,198.76

1,750.00 1,750.00 - -

350.00 350.00 - -

350.00 350.00 - -

7,840.00 7,840.00 - -

7,472.50 69,772.50 - - -

420.00 3,200.80 - - -

- - - - -

630.00 4,114.80 - - -

21,000.00 21,000.00 - -

3,500.00 3,500.00 - -

7,308.00 31,320.00 - - -

4,494.00 14,851.60 - - -

588.00 2,265.06 - - -

1,750.00 8,278.50 - - -

245.00 245.00 - -

11,550.00 44,550.00 - - -

3,850.00 14,850.00 - - -

73,097.50 228,238.26 - - -

75,000.00 75,000.00 75,000.00

75,000.00 75,000.00 75,000.00

of 80

AmountTotal Amount

AmountTotal Amount


75,000.00 75,000.00 75,000.00

50,000.00 50,000.00 50,000.00

273,000.00 273,000.00 273,000.00

140,000.00 140,000.00 140,000.00

61,000.00 61,000.00 61,000.00

65,000.00 65,000.00 65,000.00

- 814,000.00 814,000.00 814,000.00

3,439,657.90 20,483,599.06 13,695,446.55 3,228,910.15 16,924,356.70

17,043,941.16 13,695,446.55 3,439,657.90 3,228,910.15 1,660,754.92 1,372,181.16 855,646.03 753,399.98

23,000,000.00 19,049,937.83 23,000,000.00 (3,950,062.17)

FIRST ORIENT DEVELOPMENT AND CONSTRUCTION CORP.Metro Gaisano CavitePMI no. MCC WYE-DELTAContracor: Power Trunking Systems Inc.

LOCATION ITEM QTY

LVSG TO MCC 1CHILLER 2COWP 3C.TOWER 2CHWP 2AHU 4

Additional to PSI total amount

Evaluated by: Checked By:

P.T. Alvarez J.A. AlagonFODC-EE FODC-Control Head

Date Agreed:Contractor:FODC:

MCC Y-Δ

unit PSI unit rate AMOUNT

UNIT 479,033.53 479,033.53 UNIT 394,707.28 394,707.28 UNIT 52,716.42 52,716.42 UNIT 5,217.81 5,217.81 UNIT 139,058.98 139,058.98 UNIT 223,150.46 223,150.46

1,293,884.48

Noted By:

Carlo A. Perez Project Manager

BILLBOARD

LOCATION ITEM QTY

15mm dia imc pipe 58015mm dia imc coupling 19315mm dia imc locknut 8015mm dia imc Bushing 80jbox 562.0 sq.mm. thhn wire 1740consumables 1

subtotal

markup and profitvat





PSI unit rate AMOUNT

119.07 69,060.60 11.00 2,123.00 8.60 688.00 15.80 1,264.00 190.57 10,671.92 29.54 51,399.60 6,760.36 6,760.36

141,967.48

10,647.56 7,098.37

159,713.41

Noted By:


FIRST ORIENT DEVELOPMENT AND CONSTRUCTION CORP.Metro Gaisano CavitePMI no. 75Contracor: Power Trunking Systems Inc.

COLUMN LIGHTING AT ENTRANCE

LOCATION ITEM QTY unit

15mm dia. emt pipe 30 lm15mm dia. emt coupling 10 pcsjunction box 5 pcs2.0 sq.mm. thhn wire 90 lm

subtotal






ok


60.00 1,800.00 33.59 335.90 165.57 827.85 23.04 2,073.60

5,037.35

377.80 251.87

5,667.02

Noted By:



ATM

LOCATION ITEM QTY UNIT

20mm dia. Imc pipe 320 lm25mm dia. Upvc pipe 400 lm20mm dia. Imc coupling 107 pcs25mm dia. Upvc adapter 15 pcs20mm dia. Imc locknut 30 pcs20mm dia. Imc bushing 30 pcsjunction box 12 pcssquare box 4 pcspullbox 6"x6" 2 set3.5 sq.mm. thhn wire 320 lm5.5 sq.mm. thhn wire 960 lmSPO 3 setconsumables 1 lot

subtotal







163.00 52,160.00 67.97 27,188.00 14.60 1,557.33 17.68 265.20 11.00 330.00

21.80 654.00 165.57 1,986.84 143.41 573.64 2,700.00 5,400.00 27.43 8,777.60 41.85 40,176.00 140.00 420.00 6,974.43 6,974.43

146,463.04

10,984.73 7,323.15

164,770.92

Noted By:



STP


32mm dia imc pipe 62 lm32mm dia imc coupling 25 pcs32mm dia imc locknut 12 pcs32mm dia imc Bushing 12 pcsPullbox 8"x8" 2 set14 sq.mm. thhn wire 62 lm38 sq.mm. thhn wire 186 lmconsumables 1 lot

subtotal







317.10 19,660.20 23.00 575.00 34.00 408.00 58.00 696.00 3,250.00 6,500.00 99.03 6,139.86 222.58 41,399.88 3,768.95 3,768.95

79,147.89

5,936.09 3,957.39

89,041.37

Noted By:



DPCE


80mm dia. Imc pipe 51 lm80mm dia. Imc locknut AND BUSHI 18 pcs30 sq.mm. thhn wire 51 lm200sq.mm. thhn wire 153 lmpullbox 6"X6" 3 setECB, 60AT,3P, 460V 1 setpanelboard dpce 1 sethangers and support 1 lotconsumables 1 lot

subtotal






ok


912.50 46,537.50 200.00 3,600.00 216.58 11,045.58

1235.26 188,994.78 2,700.00 8,100.00 800.00 800.00 2,500.00 2,500.00 15,000.00 15,000.00 13,078.89 13,078.89

289,656.75

21,724.26 14,482.84

325,863.85

Noted By:



pos


15mm dia. emt pipe 75 lm15mm dia. emt coupling 24 pcs15mm dia. Emt connector 30 pcsjunction box 28 pcs2.0 sq.mm. thhn wire 240 lmHangers and Support 1 lotconsumables 1 lot

subtotal







60.00 4,500.00 33.59 806.16 35.13 1,053.81 165.57 4,635.96 23.04 5,529.60 6,138.91 6,138.91 4,604.18 4,604.18

27,268.62

2,045.15 1,363.43

30,677.20

Noted By:



escalator lighting


15mm dia. emt pipe 51 lm15mm dia. emt coupling 17 pcs15mm dia. Emt connector 11 pcsjunction box 4 pcs2.0 sq.mm. thhn wire 155 lm15mm dia FMC 31 lm15mm dia straight con. 6 pcsT-5 flourecent light 10 setHangers and Support 1 lotconsumables 1 lot

subtotal







60.00 3,060.00 33.59 571.03 33.59 369.49 165.57 662.28 23.04 3,571.20 80.00 2,480.00 15.48 92.88 350.00 3,500.00 2,040.32 2,040.32 1,530.24 1,530.24

17,877.44

1,340.81 893.87

20,112.12

Noted By:



JEWELRY


15mm dia. emt pipe 50 lm15mm dia. emt coupling 17 pcs15mm dia. Emt connector 8 pcsjunction box 6 pcs2.0 sq.mm. thhn wire 150 lmHangers and Support 1 lotconsumables 1 lot

subtotal






ok


60.00 3,000.00 33.59 571.03 39.03 312.24 165.57 993.42 23.04 3,456.00 3,644.73 3,644.73 1,733.55 1,733.55

13,710.97

1,028.32 685.55

15,424.84

Noted By:



SLIDING DOOR


15mm dia. emt pipe 25 lm15mm dia. emt coupling 13 pcsjunction box 2 pcs2.0 sq.mm. thhn wire 75 lmHangers and Support 1 lot

subtotal






ok


60.00 1,500.00 31.18 405.34 165.57 331.14 23.04 1,728.00 1,040.32 1,040.32

5,004.80

375.36 250.24

5,630.40

Noted By:



COLUMN CLADDING

LOCATION ITEM QTY

junction box 302.0 sq.mm. thhn wire 3015mm dia FMC 86consumables 1

subtotal







pcs 165.57 4,967.10 lm 23.04 691.20 lm 80.00 6,880.00 lot 1,316.34 1,316.34

13,854.64

1,039.10 692.73

15,586.47

Noted By:



UG REV RCP

LOCATION ITEM QTY

15mm dia. emt pipe 78015mm dia. emt coupling 26015mm dia. Emt connector 150junction box 2602.0 sq.mm. thhn wire 2496Hangers and Support 1consumables 1

subtotal


total amount




ok

unit UNIT PRICE AMOUNT

lm 60.00 46,800.00 pcs 30.23 7,860.06 pcs 35.13 5,269.05 pcs 165.57 43,048.20 lm 23.04 57,507.84 lot 50,000.00 50,000.00 lot 10,524.26 10,524.26

221,009.41

16,575.71 11,050.47

248,635.58

Noted By:



PACP

LOCATION ITEM QTY

32mm dia imc pipe 932mm dia imc coupling 1032mm dia imc L&B 12Pullbox 8"x8" 21.6sq.mm. thhn wire 1624

subtotal







lm 317.10 2,853.90 pcs 23.00 230.00 pcs 92.00 1,104.00 set 2,250.00 4,500.00 lm 20.00 32,480.00

41,167.90

3,087.59 2,058.40

46,313.89

Noted By:



additional pinlights at cashiers

LOCATION ITEM QTY

junction box 162.0 sq.mm. thhn wire 4015mm dia FMC 20consumables 1

subtotal







pcs 165.57 2,649.12 lm 23.04 921.60 lm 80.00 1,600.00 lot 1,316.34 1,316.34

6,487.06

486.53 324.35

7,297.94

Noted By:



FTP


20mm dia. Imc pipe 13 lm20mm dia. Imc locknut 7 pcs20mm dia. Imc bushing 7 pcs3.5 sq.mm. thhn wire 13 lm5.5 sq.mm. thhn wire 39 lm

subtotal







163.00 2,119.00 11.00 77.00

21.80 152.60 27.43 356.59 41.85 1,632.15

4,337.34

325.30 216.87

4,879.51

Noted By:



MEAT GRINDER


20mm dia. Imc pipe 56 lm20mm dia. Imc locknut 12 pcs20mm dia. Imc bushing 12 pcs3.5 sq.mm. thhn wire 56 lm5.5 sq.mm. thhn wire 168 lmNFDS 2 unitconsumables 1 lot

subtotal







163.00 9,128.00 11.00 132.00

21.80 261.60 27.43 1,536.08 41.85 7,030.80 450.00 900.00 2,616.28 2,616.28

21,604.76

1,620.36 1,080.24

24,305.36

Noted By:





42 800,000.00



82 20,684.96


91 45,943.95


169 218,132.00







TOTAL 9,272,721.81 less:

variance

Evaluated by:



1,293,884.48


380,053.84 w/ dls

159,713.41 66,276.23 w/ dls 5,667.02 164,770.92 w/ dls 89,041.37 325,863.85

30,677.20

20,684.96

15,424.84 5,630.40

15,586.47


248,635.58 65,493.30 w/ dls




95,000.00 with separate p.o. 33,000.00 with separate p.o. (3,950,062.17) 550,945.01 (31,810.11)

938,251.87 95,000.00 PO # 3122 800,000.00 PO # 3115





COLD ROOM

LOCATION ITEM QTY

15mm dia. Imc pipe 6220mm dia. emt pipe 2815mm dia. Imc coupling 2120mm dia. Emt coupling 1015mm dia. Imc locknut 1115mm dia. Imc bushing 11pullbox 6"X6" 32.0 sq.mm. thhn wire 1863.5 sq.mm. thhn wire 285.5 sq.mm. thhn wire 84hangers and support 1CO 16NFDS 3consumables 1

subtotal






ok

UNIT PSI unit rate AMOUNT

lm 111.80 6,931.60 lm 90.00 2,520.00 pcs 11.00 231.00 pcs 8.60 86.00 pcs 8.60 94.60 pcs 15.80 173.80 set 2,875.00 8,625.00 lm 23.04 4,285.44 lm 27.43 768.04 lm 41.85 3,515.40 lot 7,444.25 7,444.25

PCS 140.00 2,240.00 PCS 350.00 1,050.00 lot 5,583.19 5,583.19

43,548.32

3,266.12 2,177.42

48,991.86

Noted By:



eye wear tenant

LOCATION ITEM QTY

15mm dia. IMC pipe 8015mm dia. IMC coupling 2715mm dia. IMC Locknut 1315mm dia. IMC bushing 13junction box 62.0 sq.mm. thhn wire 240Hangers and Support 1consumables 1

subtotal







lm 116.05 9,284.27 pcs 10.72 289.44 pcs 8.38 108.97 pcs 15.40 200.14 pcs 185.74 1,114.45 lm 23.90 5,736.27 lot 2,318.47 2,318.47 lot 1,530.24 1,530.24

20,582.25

1,543.67 1,029.11

23,155.03

Noted By:



AHU


200x100 wire gutter 5 lgt22 sq.mm. thhn wire 73 lm8.0 sq.mm. thhn wire 146 lmconsumables 1 lot

subtotal







4,015.80 20,079.00 151.04 11,025.92 64.02 9,346.92 - -

40,451.84

3,033.89 2,022.59

45,508.32

Noted By:



CONTROL PANEL FOR EF


20mm dia. Imc pipe 50 lm20mm dia. Imc locknut 18 pcs20mm dia. Imc bushing 18 pcs3.5 sq.mm. thhn wire 52 lm5.5 sq.mm. thhn wire 108 lmconsumables 1 lot

subtotal







163.00 8,150.00 11.00 198.00

21.80 392.40 27.43 1,426.36 41.85 4,519.80 2,616.28 2,616.28

17,302.84

1,297.71 865.14

19,465.70

Noted By:


FCU TO ACCU

LOCATION ITEM

20mm dia uPVC pipe20 mm dia uPVC locknut and bushingutility box2.0 sq.mm. thhn wireconsumables

subtotal


DEDUCTIVE TO PSI total amount

RENATO S. SIERRA PAOLO T. ALVAREZ PSI- EE FODC-EE

QTY UNIT PSI unit rate AMOUNT

169 lm 53.8 9,092.20 38 pcs 10.64 404.32 19 pcs 122.99 2,336.81

507 lm 29.54 14,976.78 1 lot 5000 5,000.00

31,810.11

2,385.76 1,590.51

35,786.37

PAOLO T. ALVAREZ JESSIE A. ALAGON FODC-EE CONTROL HEAD

cctv new plan

LOCATION

Additional to PSI

RENATO S. SIERRAPSI- EE

ITEM QTY unitEquipment & Devices

Digital Survaillance System System 16 Port 1 assyPC Workstation (keyboard, mouse, OS) with LCD Monitor 1 assyNetwork Attached Storage with 8tb 1 assyCCTV Camera dome type 62 assy

Wires & Cables

4Pairs Cat6e cable 5185 lm8.0mm² TW lm2.0mm² THHN 3250 lm3.5mm² THHN lm

Testing & Commissioning 1 lotConsumables 1 lotConduits, Boxes, Fittings & Accessories

15mmØ EMT 1795 lm15mmØ Flexible Conduit 214 lm15mmØ Straight Connector 140 lmJunction box 90 assyCopper Ground Rod (20mmØx3m) 1 assy

hangers and support 1 lotconsumables 1 lot

subtotal


total amount

PAOLO T. ALVAREZ FODC-EE


1,750.00 1,750.00 350.00 350.00 350.00 350.00 245.00 15,190.00

- 32.68 169,445.80

- 24.24 78,780.00

- 21,000.00 21,000.00 3,500.00 3,500.00

- 60.00 107,700.00 69.40 14,851.60 16.18 2,265.20 165.57 14,901.30 245.00 245.00 44,550.00 44,550.00 14,850.00 14,850.00

489,728.90

36,729.67 24,486.45

550,945.01 OLD PLAN TOTAL 550,945.01

JESSIE A. ALAGONCONTROL HEAD

fcu issue pmi 215 pmi 203 35,786.37 19,465.70 24,305.36

43,084.32 43,771.05

pmi 200 pmi 187 pmi 91 pmi 86 pmi 85 pmi 81 pmi 75 4,879.51 7,297.94 15,586.47 5,630.40 15,424.84 30,677.20 5,667.02

mmmmmetro electrical variation

Documents