PROJECT

LOCATION
OWNER

SUBJECT

DATE

No.
A.
B.
F.

G.
H.

I.
ENGINEERING DESIGN FOR THE ELECTRICAL POW

ALABANG MUNTINLUPA CITY

DSWD NCR

BILL OF MATERIALS

November 12.2023

Item Description

GENERAL REQUIREMENTS
Mobilization
Bonds and Insurance
Permits for Upgrading
Temfacil
Water and Electricity Consumption
Admin/Management/Supervision Cost
As Built Plan
 sub-total
CIVIL WORKS
Excavation Works
Sand Bedding
Construction of Hand Hole
Construction of Power House with Genset Pad
Back Filling
Hauling and Pullout of Debris
sub-total
ELECTRICAL WORKS
Mains and Submain distribution System

PVC (NELTEX) DUCT BANK

110 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
80 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
65 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
50 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
32 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
25 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer

Feeder wires/cables; type THHN (PHELPS DODGE

5.5 mm²
8.0 mm²
14.0 mm²
22.0 mm²
30.0 mm²
50.0mm²
60.0 mm²
100.0 mm²
125.0 mm²
200.0 mm²
250.0 mm²

Miscellaneous(Mc Gill)
Pullboxes

Testing

Panelboards (LJ Industrial)

Supply of Labor for the installation of Panelboards, co
with testing and commissioning and necessary access
shown on drawing and as described on specification to
the system operational.

MDP - 1600AT/1600AF, 3P, 400V with 16 Branche

Multipurpose School Building

DP - 350AT/400AF, 3P, 400Vwith 4 Branches
LP - 100AT/100AF, 3P, 400Vwith 18 Branches
PP - 250AT/250AF, 3P, 400Vwith 42 Branches
Admin CIC Building
DP - 200AT/225AF, 3P, 400Vwith 4 Branches
LP - 70AT/100AF, 3P, 400Vwith 18 Branches
PP - 150AT/150AF, 3P, 400Vwith 30 Branches

Medical Center Building

DP - 200AT/225AF, 3P, 400Vwith 4 Branches
LP - 70AT/100AF, 3P, 400Vwith 18 Branches
PP - 250AT/250AF, 3P, 400Vwith 40 Branches

Cottage 1 (Typical up to Cottage 5)

PP - 150AT/150AF, 3P, 400Vwith 34 Branches

Guardhouse
PP - 60AT/100AF, 3P, 400Vwith 12 Branches

Chapel
PP - 60AT/100AF, 3P, 400Vwith 12 Branches

Laundry
PP - 125AT/150AF, 3P, 400Vwith 22 Branches

Court
PP - 60AT/100AF, 3P, 400Vwith 18 Branches

Dietary
PP - 60AT/100AF, 3P, 400Vwith 18 Branches

Meter Centers
KwHR Meter and Meter Bases(GENERAL ELECTRIC)
Breaker gutter
Busbar Gutter
Current transformer 350/5A (RS PRO)

Substation Works
Supply of Labor for the installation of Substation Equip
i.e. Distribution Transformers, MV Cables, complete wi
testing and commissioning and necessary accessories
shown on drawings and as described on specifications
make the system operational.

Pad Mounted Loop Feed Transformer

750KVA, 34.5kV, 3Phase, 60 Hz (ABB)
(to be supplied and installed by MERALCO)

Others:
Terminal lugs, accessories and consumables
Testing and Commissioning

Protections and GENSET Works

Supply of Labor for installation of Packaged Gensets a
Main Distribution Protection with testing and commissi
and necessary accessories as shown on drawings and
described on the specifications to make the system
operational.
ECB 1600AT NEMA 3R, 400V (SCHNEIDER)
GCB 1600AT NEMA 3R, 400V (SCHNEIDER)
GENSET (CUMMINS)

Automatic Transfer Switch (ATS)

Installation of Auto - Transfer Switch complete with t
and commissioning and necessary accessories as sho
drawings and as described on specifications to make t
system operational.

ATS (SCHNEIDER)
1600A, 3-Pole, 400V in NEMA-3R Enclosure

Grounding and Lightning Protection System

Supply and install of Grounding and Lightning
Protection System complete with testing and
commissioning and necessary accessories as sho
drawings and as described on specifications to m
the system operational.

Wires/cables; type Bare Copper Wire (PHELPS DODGE)

30 mm²
25mm diameter PVC

Accessories (KUMWELL)
Ground Rod (Copper coated)
20mmФ x 3mm, Copper Accessories
LIGHTNING PROTECTION SYSTEM (KUMWELL)
Air terminal / Lightning Strike Pad
as per requirement

Others: if any pls specify

Exothermic Weld
Grounding Test Pit
Lightning Event Counter

sub-total
SUBTOTAL FOR GENERAL REQUIREMENTS
SUBTOTAL FOR CIVIL WORKS
SUBTOTAL FOR ELECTRICAL WORKS
GRAND SUB TOTAL
OVERHEAD/CONSUMABLES/CONTINGENCIES - 12%
CONTRACTORS PROFIT - 8%
TAX - 5%
GRAND TOTAL

0.0499966651
0.066878655
Prepared and Submitted by:

NAME
POSITION
AA MODERN BUILDERS CONSTRUCTION CORP.
R SYSTEM OF THE REGIONAL REHABILITATION CENTER

Quantity Unit Material Unit

1.00 lot
1.00 lot 120,000.00
1.00 lot 220,000.00
1.00 lot 100,000.00
1.00 lot 120,000.00
1.00 lot
1.00 lot
 1.00 lot
1.00 lot 55,000.00
nos 175,000.00
1.00 lot 900,000.00
1.00 lot
1.00 lot

120.00 m 567.00
1.00 lot 10,200.00
281.00 m 459.00
1.00 lot 30,000.00
472.00 m 216.00
1.00 lot 25,000.00
107.00 m 155.25
1.00 lot 5,500.00
290.00 m 101.25
1.00 lot 7,000.00
175.00 m 67.50
1.00 lot 6,000.00

256.00 m 81.00
500.00 m 81.00
1,603.00 m 135.00
281.00 m 205.20
428.00 m 232.20
428.00 m 247.05
1,888.00 m 259.20
644.00 m 378.00
480.00 m 405.00
160.00 m 675.00
480.00 m 756.00

1.00 lot 27,000.00

1.00 lot -

-
1.00 assy 303,750.00

1.00 no 29,700.00
1.00 no 64,800.00
1.00 no 101,250.00
1.00 no 22,950.00
1.00 no 64,800.00
1.00 no 81,000.00

1.00 no 22,950.00
1.00 no 64,800.00
1.00 no 101,250.00

5.00 no 85,050.00

1.00 no 28,350.00

1.00 no 28,350.00

1.00 no 64,800.00

1.00 no 42,400.00

1.00 no 42,400.00
 14assy 15,000.00
1.00 assy 27,000.00
1.00 assy 27,000.00
1.00 no 2,500.00

1.00 unit 3,100,000.00

 1.00 unit 115,000.00
1.00 unit 115,000.00
1.00 unit 4,700,000.00

1.00 assy 148,500.00

700.00 m -
650.00 m 47.25

45.00 no 472.50
45.00 m 202.50
26.00 set 3,375.00

40.00 no 1,350.00
6.00 no 3,375.00
1.00 no 27,000.00
HABILITATION CENTER FOR YOUTH

Total Unit
Labor Unit
Material

- 75,000.00
120,000.00
220,000.00
100,000.00
120,000.00
- 125,000.00
- 100,000.00
 - 275,000.00
55,000.00 35,000.00
- 70,000.00
900,000.00 315,000.00
- 122,000.00
- 70,000.00

68,040.00 243.00
10,200.00 5,000.00
128,979.00 229.50
30,000.00 15,000.00
101,952.00 108.00
25,000.00 10,000.00
16,611.75 81.00
5,500.00 3,500.00
29,362.50 54.00
7,000.00 4,000.00
11,812.50 33.75
6,000.00 3,800.00

20,736.00 24.30
40,500.00 24.30
216,405.00 28.35
57,661.20 47.25
99,381.60 62.10
105,737.40 81.00
489,369.60 87.75
243,432.00 222.75
194,400.00 236.25
108,000.00 337.50
362,880.00 459.00

27,000.00 33,750.00

- 20,250.00

-
303,750.00 8,100.00

29,700.00 3,375.00
64,800.00 4,050.00
101,250.00 4,725.00
 22,950.00 4,050.00
64,800.00 4,050.00
81,000.00 4,725.00

22,950.00 4,050.00
64,800.00 4,050.00
101,250.00 4,725.00

425,250.00 4,050.00

28,350.00 4,050.00

28,350.00 4,050.00

64,800.00 4,050.00

42,400.00 4,050.00

42,400.00 4,050.00
 210,000.00 500.00
27,000.00 12,880.00
27,000.00 12,880.00
2,500.00 750.00

3,100,000.00 150,000.00
 115,000.00 20,520.00
115,000.00 20,520.00
4,700,000.00 150,000.00

148,500.00 33,750.00

- 67.50
30,712.50 27.00

21,262.50 162.00
9,112.50 135.00
87,750.00 1,012.50

54,000.00 270.00
20,250.00 1,620.00
27,000.00 3,375.00

-
UTH

Total Labor
Total
Unit

75,000.00 75,000.00
- 120,000.00
- 220,000.00
- 100,000.00
- 120,000.00
125,000.00 125,000.00
100,000.00 100,000.00
 860,000.00

275,000.00 275,000.00
35,000.00 90,000.00
- -
315,000.00 1,215,000.00
122,000.00 122,000.00
70,000.00 70,000.00
1,772,000.00

29,160.00 97,200.00
5,000.00 15,200.00
64,489.50 193,468.50
15,000.00 45,000.00
50,976.00 152,928.00
10,000.00 35,000.00
8,667.00 25,278.75
3,500.00 9,000.00
15,660.00 45,022.50
4,000.00 11,000.00
5,906.25 17,718.75
3,800.00 9,800.00

6,220.80 26,956.80
12,150.00 52,650.00
 45,445.05 261,850.05
13,277.25 70,938.45
26,578.80 125,960.40
34,668.00 140,405.40
165,672.00 655,041.60
143,451.00 386,883.00
113,400.00 307,800.00
54,000.00 162,000.00
220,320.00 583,200.00

33,750.00 60,750.00

20,250.00 20,250.00

8,100.00 311,850.00

3,375.00 33,075.00
4,050.00 68,850.00
4,725.00 105,975.00
 4,050.00 27,000.00
4,050.00 68,850.00
4,725.00 85,725.00

4,050.00 27,000.00
4,050.00 68,850.00
4,725.00 105,975.00

20,250.00 445,500.00

4,050.00 32,400.00

4,050.00 32,400.00

4,050.00 68,850.00

4,050.00 46,450.00

4,050.00 46,450.00
 7,000.00 217,000.00
12,880.00 39,880.00
12,880.00 39,880.00
750.00 3,250.00

150,000.00 3,250,000.00
 20,520.00 135,520.00
20,520.00 135,520.00
150,000.00 4,850,000.00

33,750.00 182,250.00

47,250.00 47,250.00
17,550.00 48,262.50

7,290.00 28,552.50
6,075.00 15,187.50
26,325.00 114,075.00

10,800.00 64,800.00
9,720.00 29,970.00
3,375.00 30,375.00

14,318,274.70
860,000.00
1,772,000.00
14,318,274.70
16,950,274.70
2,034,032.96
1,356,021.98
1,017,016.48
21,357,346.12
-
PROJECT

LOCATION
OWNER

SUBJECT

DATE

No.
ENGINEERING DESIGN FOR THE ELECTRICAL POWE

BAGO BANTAY QUEZON CITY

DSWD NCR

BILL OF MATERIALS

November 12.2023

Item Description

GENERAL REQUIREMENTS
Mobilization
Bonds and Insurance
Permits for Upgrading
Temfacil
Water and Electricity Consumption
Admin/Management/Supervision Cost
As Built Plan
sub-total
CIVIL WORKS
Chipping of Existing Flooring
Excavation Works
Sand Bedding
Construction of Hand Hole
Construction of Power House with Genset Pad
Electrical Pole
Electrical Panel Board Enclosure
Back Filling
Restoration of Flooring
Restoration of Paintings of Existing Building
Clearing of Debris
Hauling and Pullout of Debris
sub-total
ELECTRICAL WORKS
Main Electrical System

Supply and Installation of Panel Boards

Supply and Installation of Panel Boards
Distribution Panel 01
MAIN: 500AT/500AF, 3P, 400/230V, 60Hz, 30 Ka, MCCB
BRANCHES:
2 - 150AT/150AF, 3P, 400/230V, MCCB
1 - 150AT/150AF, 1P, 230V, MCCB
 1 - 100AT/100AF, 1P, 230V, MCCB
4 - 70AT/100AF, 1P, 230V, MCCB
2 - 50AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 3R, with neutral and ground busba

Distribution Panel 02
MAIN: 450AT/500AF, 3P, 400/230V, 60Hz, 35 Ka, MCCB
BRANCHES:
1 - 250AT/250AF, 3P, 400/230V, MCCB
1 - 125AT/150AF, 3P, 230V, MCCB
4 - 70AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 3R, with neutral and ground busba

B01-PB (Guard House)

MAIN: 30AT/100AF, 1P, 230V, 60Hz, 12 Ka, MCCB
BRANCHES:
9 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B02-PB (Ambulance Covered Parking Space)

MAIN: 30AT/100AF, 1P, 230V, 60Hz, 12 Ka, MCCB
BRANCHES:
7 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B03-PB (Gazebo House)

MAIN: 30AT/100AF, 1P, 230V, 60Hz, 12 Ka, MCCB
BRANCHES:
7 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B04-PB (Admin Building)

MAIN: 150AT/150AF, 1P, 400/230V, 60Hz, 15 Ka, MCCB
BRANCHES:
1 - 50AT/100AF, 1P, 230V, MCCB
13 - 30AT/100AF, 1P, 230V, MCCB
12 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B04-LP (Admin Building Lighting Panel)

MAIN: 50AT/100AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
10 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B05-PB (Dietary Kitchen)

MAIN: 150AT/150AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
8 - 30AT/100AF, 1P, 230V, MCCB
10 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B06-PB (Infirmary)
MAIN: 125AT/150AF, 3P, 400/230V, 60Hz, 10 Ka, MCCB
BRANCHES:
13 - 30AT/100AF, 1P, 230V, MCCB
7 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B07-PB01 (House of St. Gabriel)

MAIN: 125AT/150AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
5 - 30AT/100AF, 1P, 230V, MCCB
9 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B07-PB (Main)
MAIN: 250AT/250AF, 3P, 400/230V, 60Hz, 10 Ka, MCCB
BRANCHES:
3 - 125AT/150AF, 1P, 230V, MCCB
3 - 70AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 3R, with neutral and ground busba

B07-PB02 (House Rose of Lima)

MAIN: 125AT/150AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
5 - 30AT/100AF, 1P, 230V, MCCB
9 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B07-PB03 (House of St. Sebastian)

MAIN: 125AT/150AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
5 - 30AT/100AF, 1P, 230V, MCCB
9 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B08-PB (House of St. Joseph)

MAIN: 70AT/100AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
11 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B09-PB (House of Sarah)

MAIN: 70AT/100AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
11 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B10-PB (House of St. Emanuel)

MAIN: 100AT/100AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
11 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B11-PB (Chapel)
MAIN: 70AT/100AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
 11 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B12-PB (Coson Hall)

MAIN: 100AT/100AF, 3P, 400/230V, 60Hz, 10 Ka, MCCB
BRANCHES:
4 - 30AT/100AF, 1P, 230V, MCCB
12 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B13-PB (Proposed Building for Bedridden)

MAIN: 100AT/100AF, 3P, 400/230V, 60Hz, 10 Ka, MCCB
BRANCHES:
4 - 30AT/100AF, 1P, 230V, MCCB
12 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B14-PB (Existing Cottage for Bedridden)

MAIN: 70AT/100AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
11 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B15-PB (Existing Under Repare Cottage for Bedrid

MAIN: 100AT/100AF, 3P, 400/230V, 60Hz, MCCB
BRANCHES:
4 - 30AT/100AF, 1P, 230V, MCCB
 12 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

B16-PB (Quadrangle)
MAIN: 70AT/100AF, 1P, 230V, 60Hz, MCCB
BRANCHES:
11 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busbar

MAIN DISTRIBUTION PANEL

MAIN: 1500AT/1500AF, 3P, 400/230V, 60Hz, ACB
BRANCHES:
1 - 500AT/500AF, 3P, 400/230V, MCCB
1 - 450AT/500AF, 3P, 400/230V, MCCB
1 - 450AT/500AF, 3P, 400/230V, MCCB
3 - 70AT/100AF, 1P, 230V, MCCB

Flush-Mounted NEMA 3R, with neutral and ground busba

Supply and Installation of Main ECB

Supply and Installation of Enclosed Circuit Breaker and a
necessary consumables and other required materials to
the system.
ECB; 1000AT, 3P, 400/230V, 60Hz in Nema-4X Enclosure

Supply and Installation of ATS

Supply and Installation of Automatic Transfer Switch and
necessary consumables and other required materials to
the system.

ATS; 1500AT, 3P, 400/230V, 60Hz in Nema-3R Enclosure

Supply and Installation of Genset

Supply and Installation of Genset and all necessary cons
and other required materials to complete the system.

600kVA, 3-phase, 400/230V, 60Hz, Standby Diesel-drive

generator, Outdoor Type

Wires and Cables

Conductors and Cables
Supply and installation of wires and cables including all
consumables, wire identification and other materials as
to complete the system.

Transformer to ECB
3 sets of 4 - 200mm² XLPE + E

ECB to ATS
4 sets of 4 - 200mm² THWN and 1 - 30mm2 THWN grou

GENSET to ATS
4 sets of 4 - 200mm² THWN and 1 - 30mm2 THWN grou

ATS to Main Distribution Panel

4 sets of 4 - 200mm² THWN and 1 - 30mm2 THWN grou

Main Distribution Panel to Distribution Panelboard

4 - 200mm² XLPE and 1 - 30mm2 XLPE grounding

Main Distribution Panel to Distribution Panelboard

1 set of 4 - 150mm² XLPE and 1 - 30mm2 XLPE groundi

Main Distribution Panel to Distribution Panelboard

2 set of 4 - 100mm² XLPE and 1 - 30mm2 XLPE groundi

Distribution Panelboard 03 to B02-PB

1 set of 2 - 5.5mm² XLPE and 1 - 3.5mm2 XLPE groundi

Distribution Panelboard 03 to B03-PB

1 set of 2 - 5.5mm² XLPE and 1 - 3.5mm2 XLPE groundi

Distribution Panelboard 03 to B04-PB

1 set of 4 - 50mm² XLPE and 1 - 14mm2 XLPE groundin

Distribution Panelboard 03 to B04-PB

1 set of 4 - 50mm² XLPE and 1 - 14mm2 XLPE groundin
B04-PB to B04-LP
1 set of 2 - 14mm² THHN/THWN and 1 - 8.0mm2 THHN/
grounding

Distribution Panel 01 to B05-PB

1 set of 2 - 50mm² THHN/THWN and 1 - 14mm2 THHN/T
grounding

Distribution Panel 01 to B10-PB

1 set of 2 - 30mm² THHN/THWN and 1 - 14mm2 THHN/T
grounding

Distribution Panel 01 to B11-PB

1 set of 2 - 14mm² THHN/THWN and 1 - 8.0mm2 THHN/
grounding

Distribution Panel 01 to B12-PB

1 set of 4 - 30mm² THHN/THWN and 1 - 14mm2 THHN/T
grounding

Distribution Panel 01 to B13-PB

1 set of 4 - 30mm² THHN/THWN and 1 - 14mm2 THHN/T
grounding

Distribution Panel 01 to B14-PB

1 set of 2 - 14mm² THHN/THWN and 1 - 8.0mm2 THHN/
grounding
Distribution Panel 01 to B15-PB
1 set of 4 - 30mm² THHN/THWN and 1 - 14mm2 THHN/T
grounding

Distribution Panel 01 to B16-PB

1 set of 2 - 14mm² THHN/THWN and 1 - 8.0mm2 THHN/
grounding

Distribution Panel 02 to B06-PB

1 set of 4 - 50mm² THHN/THWN and 1 - 14mm2 THHN/T
grounding

Distribution Panel 02 to B07-PB

1 set of 4 - 80mm² THHN/THWN and 1 - 22mm2 THHN/T
grounding

Distribution Panel 02 to B08-PB

1 set of 2 - 14mm² THHN/THWN and 1 - 8.0mm2 THHN/
grounding

Distribution Panel 02 to B09-PB

1 set of 2 - 14mm² THHN/THWN and 1 - 8.0mm2 THHN/
grounding

B07-PB to B07-PB01
 1 set of 2 - 38mm² THHN/THWN and 1 - 14mm2 THHN/T
grounding

B07-PB to B07-PB02
1 set of 2 - 38mm² THHN/THWN and 1 - 14mm2 THHN/T
grounding

B07-PB to B07-PB03
1 set of 2 - 38mm² THHN/THWN and 1 - 14mm2 THHN/T
grounding

Supply and Installation of Roughing-ins

Supply and installation of conduits, fittings and accessor
including all necessary consumables, wire identification
materials as required to complete the system.

ECB to ATS
150mm dia. IMC
Endbell

ATS to Genset
150mm dia. IMC
Locknut and Bushing

ATS to MDP
150mm dia. IMC
Locknut and Bushing
MDP to DP1
100mm dia. IMC
Locknut and Bushing

MDP to DP2
100mm dia. IMC
Locknut and Bushing

MDP to DP3
100mm dia. IMC
Locknut and Bushing

DP3 to B01-PB
20mm dia. IMC
Locknut and Bushing

DP3 to B02-PB
20mm dia. IMC
Locknut and Bushing

DP3 to B03-PB
20mm dia. IMC
Locknut and Bushing

MDP to B04-PB
20mm dia. IMC
Locknut and Bushing

DP1 to B05-PB
40mm dia. IMC
Square Box (Pull Box)
Locknut and Bushing

DP1 to B10-PB
32mm dia. IMC
Square Box (Pull Box)
Locknut and Bushing

DP1 to B11-PB
32mm dia. IMC
Locknut and Bushing

DP1 to B12-PB
32mm dia. IMC
Locknut and Bushing

DP1 to B13-PB
32mm dia. IMC
Locknut and Bushing

DP1 to B14-PB
32mm dia. IMC
Coupling
Locknut and Bushing

DP1 to B15-PB
32mm dia. IMC
Locknut and Bushing

DP1 to B16-PB
32mm dia. IMC
Locknut and Bushing

DP2 to B06-PB
40mm dia. IMC
Square Box (Pull Box)
Locknut and Bushing

DP2 to B07-PB
80mm dia. IMC
Locknut and Bushing

DP2 to B08-PB
32mm dia. IMC
Square Box (Pull Box)
Locknut and Bushing

DP2 to B09-PB
32mm dia. IMC
Locknut and Bushing
B04-PB to B04-LP
20mm dia. IMC
Locknut and Bushing

B07-PB to B07-PB01
32mm dia. IMC
Locknut and Bushing

B07-PB to B07-PB02
32mm dia. IMC
Locknut and Bushing

B07-PB to B07-PB03
32mm dia. IMC
Square Box (Pull Box)
Locknut and Bushing

Panel and Conduit Supports

Unistrut Chanels, Clamps, Spring Nuts, Bolts and Nuts an
others

Lightning Protection and Grounding System

Supply and installation of grounding and lightning prote
system complete with grounding pit, supports, groundin
consumables and all necessary accessories
Testing and commissioning
Visual Inspections
Insulation Resistance Testing
Continuity Testing
Earth/Grounding System Testing

Meter Center
Meter Center 1 - 8pcs of CL200
Meter Center 2 - 4pcs of CL200
Meter Center 3 - 4pcs of CL200

Transformer ( 3-167 KVA)

Auxiliaries

Panel and Conduit Supports

Unistrut Chanels, Clamps, Spring Nuts, Bolts and
others

Lightning Protection and Grounding System

Supply and installation of grounding and lightning prote
system complete with grounding pit, supports, groundin
consumables and all necessary accessories
50mm2 Bare Copper Wire

Exothermic Weld
Ground Test Pit
Lighting Event Counter
30-50mm sq. BCW

sub-total
SUBTOTAL FOR GENERAL REQUIREMENTS
SUBTOTAL FOR CIVIL WORKS
SUBTOTAL FOR ELECTRICAL WORKS
GRAND SUB TOTAL
OVERHEAD/CONSUMABLES/CONTINGENCIES - 12%
CONTRACTORS PROFIT - 8%
TAX - 5%
GRAND TOTAL

0.04999666
0.0668786
Prepared and Submitted by:

NAME
POSITION
AA MODERN BUILDERS CONSTRUCTION CORP.
STEM OF THE G.R.A.C.E.S

Quantity Unit Material Unit

1.00 lot
1.00 lot 135,000.00
1.00 lot 450,000.00
1.00 lot 195,000.00
1.00 lot 75,000.00
1.00 lot
1.00 lot

1.00 lot
1.00 lot
1.00 lot 25,000.00
5.00 nos 55,000.00
1.00 lot 900,000.00
1.00 lot 1,100,000.00
2.00 sets 75,000.00
1.00 lot
1.00 lot 35,000.00
1.00 lot 75,000.00
1.00 lot
1.00 lot

1.00 assy 100,461.00

1.00 assy 86,170.50

1.00 assy 26,220.00

1.00 assy 23,311.50

1.00 assy 23,311.50

1.00 assy 86,220.00

1.00 assy 21,826.50

1.00 assy 57,869.70

1.00 assy 44,003.40

1.00 assy 37,506.00

1.00 assy 58,319.10

1.00 assy 37,506.00

1.00 assy 37,506.00

1.00 assy 27,608.70

1.00 assy 27,608.70

1.00 assy 27,972.00

1.00 assy 27,608.70

1.00 assy 41,025.60

1.00 assy 41,025.60

1.00 assy 27,608.70

1.00 assy 41,025.60

1.00 assy 27,608.70

1.00 assy 384,394.50

1.00 assy 204,521.10

1.00 lot 772,422.00

 1.00 lot 3,700,000.00

120.00 lm 4,500.00

40.00 lm 3,950.00
 40.00 lm 3,950.00

40.00 lm 3,950.00

220.00 lm 4,500.00

110.00 lm 3,900.00

10.00 lm 3,200.00

50.00 lm 335.00

15.00 lm 335.00

45.00 lm 1,423.50

40.00 lm 1,423.50
10.00 lm 425.00

75.00 lm 950.00

85.00 lm 750.00

70.00 lm 425.00

10.00 lm 750.00

10.00 lm 750.00

40.00 lm 425.00
52.00 lm 750.00

62.00 lm 425.00

45.00 lm 950.00

10.00 lm 1,260.00

35.00 lm 425.00

60.00 lm 425.00
18.00 lm 1,008.00

15.00 lm 867.00

33.00 lm 867.00

10.00 lgth 673.00

2.00 ea 100.00

8.00 lgth 9,800.00

2.00 set 788.00

8.00 lgth 9,800.00

2.00 set 788.00
12.00 lgth 5,365.00
4.00 set 480.00

8.00 lgth 5,365.00

4.00 set 480.00

8.00 lgth 5,365.00

4.00 set 480.00

6.00 lgth 1,000.00

4.00 set 39.50

10.00 lgth 1,000.00

2.00 set 39.50

10.00 lgth 1,000.00

4.00 set 39.50

10.00 lgth 1,000.00

 4.00 set 39.50

25.00 lgth 2,170.00

4.00 ea 90.00
10.00 set 110.00

12.00 lgth 1,815.00

2.00 ea 90.00
6.00 set 90.00

12.00 lgth 1,815.00

6.00 set 90.00

1.00 lgth 1,815.00

2.00 set 90.00

5.00 lgth 1,815.00

2.00 set 90.00

20.00 lgth 1,815.00

11.00 ea 90.00
 4.00 set

23.00 lgth 1,815.00

6.00 set 90.00

25.00 lgth 1,815.00

8.00 set 90.00

20.00 lgth 2,170.00

1.00 ea 90.00
4.00 set 110.00

10.00 lgth 5,365.00

4.00 set 480.00

20.00 lgth 1,815.00

1.00 ea 90.00
4.00 set 90.00

20.00 lgth 1,815.00

4.00 set 90.00
 4.00 lgth 1,000.00
4.00 set 39.50

18.00 lgth 1,815.00

2.00 set 90.00

10.00 lgth 1,815.00

2.00 set 90.00

20.00 lgth 1,815.00

1.00 ea 90.00
4.00 set 90.00

1.00 lot 350,000.00

1.00 lot 1,800,000.00

 1.00 lot
1.00 lot
1.00 lot
1.00 lot
1.00 lot

1.00 lot 174,000.00

1.00 lot 102,000.00
1.00 lot 102,000.00

1.00 lot 2,800,000.00

1.00 lot 444,000.00

1.00 lot 30,000.00

71.00 set 3,750.00

1,200.00 lm 450.00

140.00 no 1,000.00
5.00 no 7,500.00
1.00 no 20,000.00
2,150.00 lgth 450.00
Total Unit Total Labor
Labor Unit
Material Unit

- 175,000.00 175,000.00
135,000.00 -
450,000.00 -
195,000.00 -
75,000.00 -
 - 700,000.00 700,000.00
- 100,000.00 100,000.00

- 12,000.00 12,000.00
- 22,000.00 22,000.00
25,000.00 12,000.00 12,000.00
275,000.00 22,000.00 110,000.00
900,000.00 320,000.00 320,000.00
1,100,000.00 275,000.00 275,000.00
150,000.00 18,000.00 36,000.00
- 12,000.00 12,000.00
35,000.00 18,000.00 18,000.00
75,000.00 42,000.00 42,000.00
- 35,000.00 35,000.00
- 50,000.00 50,000.00

100,461.00 35,161.35 35,161.35

86,170.50 30,159.68 30,159.68

26,220.00 9,177.00 9,177.00

23,311.50 8,159.03 8,159.03

23,311.50 8,159.03 8,159.03

86,220.00 30,177.00 30,177.00

21,826.50 7,639.28 7,639.28

57,869.70 20,254.39 20,254.39

44,003.40 15,401.19 15,401.19

37,506.00 13,127.10 13,127.10

58,319.10 20,411.68 20,411.68

37,506.00 13,127.10 13,127.10

37,506.00 13,127.10 13,127.10

27,608.70 9,663.05 9,663.05

27,608.70 9,663.05 9,663.05

27,972.00 9,790.20 9,790.20

27,608.70 9,663.05 9,663.05

41,025.60 14,358.96 14,358.96

41,025.60 14,358.96 14,358.96

27,608.70 9,663.05 9,663.05

41,025.60 14,358.96 14,358.96

 27,608.70 9,663.05 9,663.05

384,394.50 134,538.07 134,538.07

204,521.10 71,582.39 71,582.39

772,422.00 193,105.50 193,105.50

3,700,000.00 925,000.00 925,000.00

540,000.00 1,575.00 189,000.00

158,000.00 1,382.50 55,300.00

158,000.00 1,382.50 55,300.00

158,000.00 1,382.50 55,300.00

990,000.00 1,575.00 346,500.00

429,000.00 1,365.00 150,150.00

32,000.00 1,120.00 11,200.00

16,750.00 117.25 5,862.50

5,025.00 117.25 1,758.75

64,057.50 498.22 22,420.13

56,940.00 498.22 19,929.00

 4,250.00 148.75 1,487.50

71,250.00 332.50 24,937.50

63,750.00 262.50 22,312.50

29,750.00 148.75 10,412.50

7,500.00 262.50 2,625.00

7,500.00 262.50 2,625.00

17,000.00 148.75 5,950.00

39,000.00 262.50 13,650.00

26,350.00 148.75 9,222.50

42,750.00 332.50 14,962.50

12,600.00 441.00 4,410.00

14,875.00 148.75 5,206.25

25,500.00 148.75 8,925.00

18,144.00 352.80 6,350.40

13,005.00 303.45 4,551.75

28,611.00 303.45 10,013.85

6,730.00 235.55 2,355.50

200.00 35.00 70.00

78,400.00 3,430.00 27,440.00

1,576.00 275.80 551.60

78,400.00 3,430.00 27,440.00

1,576.00 275.80 551.60
64,380.00 1,877.75 22,533.00
1,920.00 168.00 672.00

42,920.00 1,877.75 15,022.00

1,920.00 168.00 672.00

42,920.00 1,877.75 15,022.00

1,920.00 168.00 672.00

6,000.00 350.00 2,100.00

158.00 13.83 55.30

10,000.00 350.00 3,500.00

79.00 13.83 27.65

10,000.00 350.00 3,500.00

158.00 13.83 55.30

10,000.00 350.00 3,500.00

 158.00 13.83 55.30

54,250.00 759.50 18,987.50

360.00 31.50 126.00
1,100.00 38.50 385.00

21,780.00 635.25 7,623.00

180.00 31.50 63.00
540.00 31.50 189.00

21,780.00 635.25 7,623.00

540.00 31.50 189.00

1,815.00 635.25 635.25

180.00 31.50 63.00

9,075.00 635.25 3,176.25

180.00 31.50 63.00

36,300.00 635.25 12,705.00

990.00 31.50 346.50
 - - -

41,745.00 635.25 14,610.75

540.00 31.50 189.00

45,375.00 635.25 15,881.25

720.00 31.50 252.00

43,400.00 759.50 15,190.00

90.00 31.50 31.50
440.00 38.50 154.00
- - -

53,650.00 1,877.75 18,777.50

1,920.00 168.00 672.00

- - -
36,300.00 635.25 12,705.00
90.00 31.50 31.50
360.00 31.50 126.00

36,300.00 635.25 12,705.00

360.00 31.50 126.00
 - - -
4,000.00 350.00 1,400.00
158.00 13.83 55.30

- - -
32,670.00 635.25 11,434.50
180.00 31.50 63.00

- - -
18,150.00 635.25 6,352.50
180.00 31.50 63.00

- - -
36,300.00 635.25 12,705.00
90.00 31.50 31.50
360.00 31.50 126.00
- - -
350,000.00 122,500.00 122,500.00

1,800,000.00 450,000.00 450,000.00

 - 200,000.00 200,000.00
50,000.00 50,000.00
- 50,000.00 50,000.00
50,000.00 50,000.00
- 100,000.00 100,000.00

174,000.00 43,500.00 43,500.00

102,000.00 25,500.00 25,500.00
102,000.00 25,500.00 25,500.00

2,800,000.00 700,000.00 700,000.00

444,000.00 155,400.00 155,400.00

30,000.00 10,500.00 10,500.00

266,250.00 1,312.50 93,187.50

540,000.00 157.50 189,000.00

140,000.00 350.00 49,000.00

37,500.00 2,625.00 13,125.00
20,000.00 7,000.00 7,000.00
967,500.00 157.50 338,625.00
Total

175,000.00
135,000.00
450,000.00
195,000.00
75,000.00
 700,000.00
100,000.00
1,830,000.00

12,000.00
22,000.00
37,000.00
385,000.00
1,220,000.00
1,375,000.00
186,000.00
12,000.00
53,000.00
117,000.00
35,000.00
50,000.00
3,504,000.00

135,622.35
116,330.18

35,397.00

31,470.53

31,470.53
116,397.00

29,465.78

78,124.10

59,404.59
50,633.10

78,730.79

50,633.10

50,633.10
37,271.75

37,271.75

37,762.20

37,271.75
55,384.56

55,384.56

37,271.75

55,384.56
 37,271.75

518,932.57

276,103.49

965,527.50
4,625,000.00

729,000.00

213,300.00
 213,300.00

213,300.00

1,336,500.00

579,150.00

43,200.00

22,612.50

6,783.75

86,477.63

76,869.00
 5,737.50

96,187.50

86,062.50

40,162.50

10,125.00

10,125.00

22,950.00
52,650.00

35,572.50

57,712.50

17,010.00

20,081.25

34,425.00
 24,494.40

17,556.75

38,624.85

9,085.50
270.00

105,840.00
2,127.60

105,840.00
2,127.60
86,913.00
2,592.00

57,942.00
2,592.00

57,942.00
2,592.00

8,100.00
213.30

13,500.00
106.65

13,500.00
213.30

13,500.00
 213.30

73,237.50
486.00
1,485.00

29,403.00
243.00
729.00

29,403.00
729.00

2,450.25
243.00

12,251.25
243.00

49,005.00
1,336.50
 -

56,355.75
729.00

61,256.25
972.00

58,590.00
121.50
594.00
-

72,427.50
2,592.00

-
49,005.00
121.50
486.00

49,005.00
486.00
 -
5,400.00
213.30

-
44,104.50
243.00

-
24,502.50
243.00

-
49,005.00
121.50
486.00
-
472,500.00

2,250,000.00
 200,000.00
50,000.00
50,000.00
50,000.00
100,000.00

217,500.00
127,500.00
127,500.00

3,500,000.00
599,400.00

40,500.00

359,437.50

729,000.00

189,000.00
50,625.00
27,000.00
 1,306,125.00

23,339,722.96
1,830,000.00
3,504,000.00
23,339,722.96
28,673,722.96
3,440,846.76
2,293,897.84
1,720,423.38
36,128,890.93

-
PROJECT

LOCATION
OWNER

SUBJECT

DATE

No.
A.
B.
C.
D.
F.

G.
H.

I.
ENGINEERING DESIGN FOR THE ELECTRICAL POWE

ALABANG MUNTINLUPA CITY

DSWD NCR

BILL OF MATERIALS

November 12.2023

Item Description

GENERAL REQUIREMENTS
Mobilization
Bonds and Insurance
Permits for Upgrading
Temfacil
Water and Electricity Consumption
Admin/Management/Supervision Cost
As Built Plan
sub-total
CIVIL WORKS
Excavation Works
Sand Bedding
Construction of Hand Hole
Construction of Power House with Genset Pad
Back Filling
Hauling and Pullout of Debris
sub-total
ELECTRICAL WORKS
Mains and Submain distribution System

PVC (NELTEX) DUCT BANK

110 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
80 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
65 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
50 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
32 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
25 mm diameter PVC
Miscellaneous and consumables - Conduit Spacer
Feeder wires/cables; type THHN (PHELPS DODGE)
5.5 mm²
8.0 mm²
14.0 mm²
22.0 mm²
30.0 mm²
50.0mm²
60.0 mm²
100.0 mm²
125.0 mm²
200.0 mm²
250.0 mm²

Miscellaneous(Mc Gill)
Pullboxes

Testing

Panelboards (LJ Industrial)

Supply of Labor for the installation of Panelboards, com
with testing and commissioning and necessary accessor
shown on drawing and as described on specification to m
the system operational.

MDP 1600AT/1600AF, 3P, 400V with 16 Branches

DP 350AT/400AF, 3P, 400Vwith 4 Branches

PP 250AT/250AF, 3P, 400Vwith 40 Branches

PP 150AT/150AF, 3P, 400Vwith 30 Branches

PP 150AT/150AF, 3P, 400Vwith 34 Branches

PP 200AT/225AF, 3P, 400Vwith 4 Branches

PP 125AT/150AF, 3P, 400Vwith 22 Branches

PP 125AT/150AF, 3P, 400Vwith 16 Branches

PP 70AT/100AF, 3P, 400Vwith 16 Branches

PP 60AT/100AF, 3P, 400Vwith 16 Branches

PP 60AT/100AF, 3P, 400Vwith 12 Branches

PP 50AT/100AF, 3P, 400Vwith 4 Branches

Interior Lighting and Fixtures

 Supply of Materials (Roughing Ins) and installation of Lig
Fixtures complete with testing and commissioning and
necessary accessories as shown on drawings and and as
described on specifications to make the system operatio

Pipes, Fittings and Boxes

Polyvinyl Chloride (PVC) Conduit - (NELTEX)

15mm diameter

Flexible Metallic Conduit (FMC) - (PANASONIC)

15mm diameter
FMC Connector/ Adapter

Boxes (Mc Gill)

Junction Box
Utility Box

Wires/cables; type THHN (PHELPS DODGE)

3.5 mm²

Lighting Fixtures (PHILIPS)

Incandescent Bulb
LED 100w, 12000 lumen
Lighting Post
Wiring Devices
Supply and Installation of Wiring Devices and necessary
accessories as shown on drawings and as described on
specifications to make the system operational.

Switches(PANASONIC)

1 gang 1 way luminous switch, 16A

2 gang 1 way luminous switch, 16A

Pipes, Fittings and Boxes

Polyvinyl Chloride (PVC) Conduit (NELTEX)

15mm diameter
20mm diameter

Boxes (Mc Gill)

Square Box
Junction Box
Utility Box

Wires/cables; type THHN (PHELPS DODGE)

3.5 mm²
5.5 mm²
8.0 mm²

Outlets (PANASONIC)
Duplex Grounding Outlet 16A, 250V,
Wall mounted Simplex for Electric Range
Wall mounted Simplex for REF
Wall mounted Simplex for Washing Machine/GFCI
Blank plate, for Water Heater
Duplex Grounding Outlet 16A, 250V, for Hand Dryer
Special Purpose outlet for WAC 1.5Hp
Special Purpose outlet for WAC 2.5Hp

Substation Works
Supply of Labor for the installation of Substation Equipm
i.e. Distribution Transformers, MV Cables, complete with
testing and commissioning and necessary accessories a
shown on drawings and as described on specifications to
make the system operational.

Pad Mounted Loop Feed Transformer

34.5kV, 3Phase, 60 Hz (ABB)
(to be supplied and installed by MERALCO)

Others:
Termnal lugs, accessories and consumables
Testing and Commissioning

Protections and GENSET Works

 Supply of Labor for installation of Packaged Gensets an
Main Distribution Protection with testing and commission
and necessary accessories as shown on drawings and a
described on the specifications to make the system
operational.

ECB 1600AT NEMA 3R, 400V (SCHNEIDER)

GCB 1600AT NEMA 3R, 400V (SCHNEIDER)
GENSET (CUMMINS)

Automatic Transfer Switch (ATS)

Installation of Auto - Transfer Switch complete with tes
and commissioning and necessary accessories as show
drawings and as described on specifications to make the
system operational.

ATS (SCHNEIDER)
1600A, 3-Pole, 400V in NEMA-3R Enclosure

Grounding and Lightning Protection System

Supply and install of Grounding and Lightning
Protection System complete with testing and
commissioning and necessary accessories as show
drawings and as described on specifications to m
the system operational.

Wires/cables; type Bare Copper Wire (PHELPS DODGE)

30 mm²
25mm diameter PVC

Accessories (KUMWELL)
Ground Rod (Copper coated)
20mmФ x 3mm, Copper Accessories

LIGHTNING PROTECTION SYSTEM (KUMWELL)

Air terminal / Lightning Strike Pad
as per requirement

Others: if any pls specify

Exothermic Weld
Grounding Test Pit
Lightning Event Counter

sub-total
SUBTOTAL FOR GENERAL REQUIREMENTS
SUBTOTAL FOR CIVIL WORKS
SUBTOTAL FOR ELECTRICAL WORKS
GRAND SUB TOTAL
OVERHEAD/CONSUMABLES/CONTINGENCIES - 12%
CONTRACTORS PROFIT - 8%
TAX - 5%
GRAND TOTAL

0.04999666515
0.0668786559
Prepared and Submitted by:

NAME
POSITION
AA MODERN BUILDERS CONSTRUCTION CORP.
R SYSTEM OF THE REGIONAL REHABILITATION CENTER F

Quantity Unit Material Unit

1.00 lot
1.00 lot 120,000.00
1.00 lot 220,000.00
1.00 lot 100,000.00
1.00 lot 120,000.00
 1.00 lot
1.00 lot

1.00 lot
1.00 lot 55,000.00
nos 175,000.00
1.00 lot 900,000.00
1.00 lot
1.00 lot

120.00 m 567.00
1.00 lot 47,520.00
281.00 m 459.00
1.00 lot 121,500.00
472.00 m 216.00
1.00 lot 101,250.00
107.00 m 155.25
1.00 lot 16,875.00
290.00 m 101.25
1.00 lot 24,300.00
175.00 m 67.50
1.00 lot 12,150.00
 256.00 m 81.00
500.00 m 81.00
1,603.00 m 135.00
281.00 m 205.20
428.00 m 232.20
428.00 m 247.05
1,888.00 m 259.20
644.00 m 378.00
480.00 m 405.00
160.00 m 675.00
480.00 m 756.00

1.00 lot 27,000.00

1.00 lot -

-
1.00 assy 303,750.00
1.00 no 29,700.00

1.00 no 101,250.00

2.00 no 81,000.00

1.00 no 85,050.00

2.00 no 22,950.00

1.00 no 64,800.00

1.00 no 54,000.00

2.00 no 37,800.00

2.00 no 32,400.00

1.00 no 28,350.00

1.00 no 10,800.00
5,000.00 m 36.45

250.00 m 60.75
550.00 no 33.75

550.00 no 89.10
235.00 no 67.50

1,200.00 m 60.75

620.00 set -
621.00 set -
22.00 no 1,485.00
22.00 set -
 300.00 set -
200.00 set -

3,000.00 m 36.45
100.00 m 43.20

500.00 no 89.10

300.00 no 67.50

4,500.00 m 41.85
150.00 m 81.00
30.00 m 101.25
125.00 set -
5.00 set -
10.00 set -
10.00 set -
5.00 set -
6.00 set -
20.00 set -
15.00 set -
1.00 unit -
1.00 unit -
1.00 unit -

1.00 assy 148,500.00

700.00 m -
650.00 m 47.25

45.00 no 472.50
45.00 m 202.50

26.00 set 3,375.00

40.00 no 1,350.00
6.00 no 3,375.00
1.00 no 27,000.00
HABILITATION CENTER FOR YOUTH

Total Unit Total Labor

Labor Unit
Material Unit

- 75,000.00 75,000.00
120,000.00 -
220,000.00 -
100,000.00 -
120,000.00 -
 - 125,000.00 125,000.00
- 100,000.00 100,000.00

- 275,000.00 275,000.00
55,000.00 35,000.00 35,000.00
- 70,000.00 -
900,000.00 315,000.00 315,000.00
- 122,000.00 122,000.00
- 70,000.00 70,000.00

68,040.00 243.00 29,160.00

47,520.00 19,575.00 19,575.00
128,979.00 229.50 64,489.50
121,500.00 60,750.00 60,750.00
101,952.00 108.00 50,976.00
101,250.00 40,500.00 40,500.00
16,611.75 81.00 8,667.00
16,875.00 8,775.00 8,775.00
29,362.50 54.00 15,660.00
24,300.00 12,825.00 12,825.00
11,812.50 33.75 5,906.25
12,150.00 12,825.00 12,825.00
 20,736.00 24.30 6,220.80
40,500.00 24.30 12,150.00
216,405.00 28.35 45,445.05
57,661.20 47.25 13,277.25
99,381.60 62.10 26,578.80
105,737.40 81.00 34,668.00
489,369.60 87.75 165,672.00
243,432.00 222.75 143,451.00
194,400.00 236.25 113,400.00
108,000.00 337.50 54,000.00
362,880.00 459.00 220,320.00

27,000.00 33,750.00 33,750.00

- 20,250.00 20,250.00

-
303,750.00 8,100.00 8,100.00
 29,700.00 3,375.00 3,375.00

101,250.00 4,725.00 4,725.00

162,000.00 4,725.00 9,450.00

85,050.00 4,050.00 4,050.00

45,900.00 4,050.00 8,100.00

64,800.00 4,050.00 4,050.00

54,000.00 4,050.00 4,050.00

75,600.00 4,050.00 8,100.00

64,800.00 4,050.00 8,100.00

28,350.00 4,050.00 4,050.00

10,800.00 4,050.00 4,050.00

182,250.00 25.65 128,250.00

15,187.50 33.75 8,437.50

18,562.50 13.50 7,425.00

49,005.00 74.25 40,837.50

15,862.50 81.00 19,035.00

72,900.00 18.23 21,870.00

- 270.00 167,400.00
- 405.00 251,505.00
32,670.00 472.50 10,395.00
- 5,400.00 118,800.00
 - 270.00 81,000.00
- 270.00 54,000.00

109,350.00 25.65 76,950.00

4,320.00 25.65 2,565.00

44,550.00 74.25 37,125.00

20,250.00 81.00 24,300.00

188,325.00 12.56 56,497.50

12,150.00 24.30 3,645.00
3,037.50 30.38 911.25
- 270.00 33,750.00
- 270.00 1,350.00
- 270.00 2,700.00
- 270.00 2,700.00
- 270.00 1,350.00
- 270.00 1,620.00
- 270.00 5,400.00
- 270.00 4,050.00
 - 20,520.00 20,520.00
- 20,520.00 20,520.00
- 20,520.00 20,520.00

148,500.00 33,750.00 33,750.00

 - 67.50 47,250.00
30,712.50 27.00 17,550.00

21,262.50 162.00 7,290.00

9,112.50 135.00 6,075.00

87,750.00 1,012.50 26,325.00

54,000.00 270.00 10,800.00

20,250.00 1,620.00 9,720.00
27,000.00 3,375.00 3,375.00

-
-
Total

75,000.00
120,000.00
220,000.00
100,000.00
120,000.00
 125,000.00
100,000.00
860,000.00

275,000.00
90,000.00
-
1,215,000.00
122,000.00
70,000.00
1,772,000.00

97,200.00
67,095.00
193,468.50
182,250.00
152,928.00
141,750.00
25,278.75
25,650.00
45,022.50
37,125.00
17,718.75
24,975.00
 26,956.80
52,650.00
261,850.05
70,938.45
125,960.40
140,405.40
655,041.60
386,883.00
307,800.00
162,000.00
583,200.00

60,750.00

20,250.00

311,850.00
 33,075.00

105,975.00

171,450.00

89,100.00

54,000.00

68,850.00

58,050.00

83,700.00

72,900.00

32,400.00

14,850.00
310,500.00

23,625.00
25,987.50

89,842.50
34,897.50

94,770.00

167,400.00
251,505.00
43,065.00
118,800.00
 81,000.00
54,000.00

186,300.00
6,885.00

81,675.00

44,550.00

244,822.50
15,795.00
3,948.75
33,750.00
1,350.00
2,700.00
2,700.00
1,350.00
1,620.00
5,400.00
4,050.00
 20,520.00
20,520.00
20,520.00

182,250.00
 47,250.00
48,262.50

28,552.50
15,187.50

114,075.00

64,800.00
29,970.00
30,375.00

7,515,918.45
860,000.00
1,772,000.00
7,515,918.45
10,147,918.45
1,217,750.21
811,833.48
 608,875.11
12,786,377.25

-
PROJECT

LOCATION
OWNER

SUBJECT

DATE

No.
ECB & MCB; 800AT, 3P, 400/230V, 60Hz
ENGINEERING DESIGN FOR THE ELECTRICAL POWE
SYSTEM OF THE BAHAY SILUNGAN

PROJECT 4 , QUEZON CITY

DSWD NCR

BILL OF MATERIALS

November 12.2023

Item Description

GENERAL REQUIREMENTS
Mobilization
Bonds and Insurance
Permits for Upgrading
Temfacil
Water and Electricity Consumption
Admin/Management/Supervision Cost
As Built Plan
sub-total
CIVIL WORKS
Chipping of Existing Flooring
Excavation Works
Sand Bedding
Construction of Hand Hole
Construction of Power House with Genset Pad
Back Filling
Restoration of Flooring
Restoration of Paintings of Existing Building
Clearing of Debris
Hauling and Pullout of Debris
sub-total
ELECTRICAL WORKS
Main Electrical System

Supply and Installation of Panel Boards

Distribution Panel - 2 STOREY STORAGE BLDG.
MAIN: 125AT/150AF, 3P, 400/230V, 60Hz, 10 Ka, MCCB
BRANCHES:
12 - 20AT/100AF, 1P, 230V, MCCB
1 - 30AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 3R, with neutral and ground bus
Distribution Panel - PROPOSED GUARD HOUSE
MAIN: 30AT/100AF, 1P, 400/230V, 60Hz, 10 Ka, MCCB
BRANCHES:
3 - 20AT/100AF, 1P, 400/230V, MCCB
Flush-Mounted NEMA 3R, with neutral and ground bus

Distribution Panel - PROPOSED GREENHOUSE

MAIN: 30AT/100AF, 1P, 400/230V, 60Hz, 10 Ka, MCCB
BRANCHES:
3 - 20AT/100AF, 1P, 400/230V, MCCB
Flush-Mounted NEMA 3R, with neutral and ground bus

Distribution Panel - PROPOSED 2 STOREY BLDG

MAIN: 50AT/100AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
6 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

Distribution Panel - PROPOSED THERAPEUTIC &

SOCIAL
MAIN: 30AT/100AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
3 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb
Distribution Panel - PROPOSED 4 STOREY BLDG.
(ROOF DECK)
MAIN: 125AT/225AF, 1P, 400/230V, 60Hz, 10 Ka, MCCB
BRANCHES:
12 - 20AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

Distribution Panel - PROPOSED 4 STOREY BLDG.

to 3rd floor TYPICAL)
MAIN: 150AT/225AF, 3P, 230V, 60Hz, 18 Ka, MCCB
BRANCHES:
11- 20AT/100AF, 1P, 230V, MCCB
9- 30AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

MDP - PROPOSED 4 STOREY BLDG.

MAIN: 350AT/400AF, 3P, 230V, 60Hz, 22 Ka, MCCB
BRANCHES:
3 - 250AT/400AF, 3P, 230V, MCCB
1 - 125AT/400AF, 1P, 230V, MCCB
2 - 80AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

Distribution Panel - MAIN BLDG. ELEVATOR

MAIN: 125AT/150AF, 3P, 400/230V, 60Hz, 10 Ka, MCCB
BRANCHES:
3 - 30AT/100AF, 1P, 230V, MCCB
1 - 40AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

Distribution Panel - MAIN BLDG. 2ND FLOOR

MAIN: 125AT/150AF, 3P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
8 - 20AT/100AF, 1P, 230V, MCCB
12 - 30AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

Distribution Panel - MAIN BLDG. 1ST FLOOR

MAIN: 125AT/150AF, 3P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
11 - 20AT/100AF, 1P, 230V, MCCB
9 - 30AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

Distribution Panel - MAIN BLDG. 1ST FLOOR

MAIN: 100AT/100AF, 1P, 230V, 60Hz, 10 Ka, MCCB
BRANCHES:
11- 20AT/100AF, 1P, 230V, MCCB
1 - 30AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

MDP- MAIN BLDG. 1ST FLOOR

MAIN: 350AT/400AF, 1P, 230V, 60Hz, 22 Ka, MCCB
BRANCHES:
 1 - 100AT/100AF, 3P, 230V, MCCB
3 - 125AT/100AF, 3P, 230V, MCCB
3 - 30AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

MDP
MAIN: 800AT/800AF, 3P, 230V, 60Hz, 42 Ka, MCCB
BRANCHES:
2 - 350AT/400AF, 3P, 230V, MCCB
1 - 125AT/225AF, 3P, 230V, MCCB
1 - 50AT/100AF, 1P, 230V, MCCB
3 - 30AT/100AF, 1P, 230V, MCCB
2 - 60AT/100AF, 1P, 230V, MCCB
Flush-Mounted NEMA 1, with neutral and ground busb

Supply and Installation of Main ECB and MCB

Supply and Installation of Enclosed Circuit Breaker and a
necessary consumables and other required materials to
complete the system.

ECB & MCB; 800AT, 3P, 400/230V, 60Hz in Nema-4X Enc

Supply and Installation of ATS

Supply and Installation of Automatic Transfer Switch and
necessary consumables and other required materials to
complete the system.
 ATS; 800AT, 3P, 400/230V, 60Hz in Nema-3R Enclosur

Supply and Installation of Genset

Supply and Installation of Genset and all necessary
consumables and other required materials to complete t
system.
400kVA, 3-phase, 400/230V, 60Hz, Standby Diesel-dri
generator, Outdoor Type

Supply and Installation of Transformer

Supply and Installation of Transformer and all necessary
consumables and other required materials to complete t
system.
3-125kVA, 3-phase, 400/230V

Wires and Cables

Conductors and Cables
Supply and installation of wires and cables including al
necessary consumables, wire identification and other
materials as required to complete the system.

250mm² THHN/THWN-2

200mm² THHN/THWN-2
 150mm² THHN/THWN-2

60mm² THHN/THWN-2

38mm² THHN/THWN-2

30mm² THHN/THWN-2

22mm² THHN/THWN-2

14mm² THHN/THWN-2

8.0mm² THHN/THWN-2

5.5.0mm² THHN/THWN-2

Supply and Installation of Roughing-ins

Supply and installation of conduits, fittings and accesso
including all necessary consumables, wire identification
other materials as required to complete the system.

110mm dia. IMC

110mm dia. PVC

50mm dia. PVC

 40mm dia. PVC

32mm dia. PVC

25mm dia. PVC

20mm dia. PVC

Pull Box

Supply and Installation of Meter Center

Sub meter based (CL200)

CT rated meter
Wire Gutters ( .2 x .5)

Panel and Conduit Supports

Unistrut Chanels, Clamps, Spring Nuts, Bolts and Nuts an
others

Lightning Protection and Grounding System

Supply and installation of grounding and lightning prote
system complete with grounding pit, supports, groundin
bus/rod, consumables and all necessary accessories
Exothermic Weld
Ground Test Pit
Lighting Event Counter
30-50mm sq. BCW

Testing and commissioning

Visual Inspections
Insulation Resistance Testing
Continuity Testing
Earth/Grounding System Testing
Sub-total
SUBTOTAL FOR GENERAL REQUIREMENTS
SUBTOTAL FOR CIVIL WORKS
SUBTOTAL FOR ELECTRICAL WORKS
GRAND SUB TOTAL
OVERHEAD/CONSUMABLES/CONTINGENCIES - 12%
CONTRACTORS PROFIT - 8%
TAX - 5%
GRAND TOTAL

0.04999666515
0.0668786559
Prepared and Submitted by:

NAME
POSITION
AA MODERN BUILDERS CONSTRUCTION CORP.
Quantity Unit Material Unit

1.00 lot
1.00 lot 85,000.00
1.00 lot 300,000.00
1.00 lot 100,000.00
1.00 lot 75,000.00
1.00 lot
1.00 lot

1.00 lot
1.00 lot
1.00 lot 25,000.00
7.00 nos 55,000.00
1.00 lot 700,000.00
1.00 lot
1.00 lot 75,000.00
1.00 lot 55,000.00
1.00 lot
1.00 lot

1.00 assy 21,610.00

1.00 assy 7,500.00

1.00 assy 7,500.00

1.00 assy 9,550.00

1.00 assy 7,550.00

1.00 assy 19,646.00

3.00 assy 33,068.00

1.00 assy 41,200.00

1.00 assy 29,700.00

1.00 assy 22,300.00

1.00 assy 21,432.00

1.00 assy 26,000.00

1.00 assy 61,000.00

 1.00 assy 175,000.00

2.00 assy 92,000.00

osure

1.00 assy 222,000.00

 1.00 assy 2,300,000.00

1.00 set 1,200,000.00

203.50 lm 1,850.00

184.80 lm 1,600.00
1,199.00 lm 1,250.00

302.50 lm 500.00

357.50 lm 320.00

275.00 lm 240.00

126.50 lm 170.00

176.00 lm 120.00

27.50 lm 85.00

253.00 lm 75.00

14.00 lgth 10,000.00

120.00 lgth 1,150.00

16.00 lgth 332.40

10.00 lgth 262.14

30.00 lgth 207.12

14.00 lgth 145.00

23.00 lgth 96.00

2.00 ea 15,000.00

5.00 unit 3,500.00

2.00 unit 10,500.00
6.00 meters 3,500.00

1.00 lot 45,000.00

19.00 set 2,500.00

 35.00 no 1,000.00
2.00 no 2,500.00
1.00 no 20,000.00
300.00 lgth 550.00

1.00 lot -
Total Unit Total Labor
Labor Unit
Material Unit

- 110,000.00 110,000.00
85,000.00 -
300,000.00 -
100,000.00 -
75,000.00 -
 - 100,000.00 100,000.00
- 150,000.00 150,000.00

- 45,000.00 45,000.00
- 55,000.00 55,000.00
25,000.00 12,000.00 12,000.00
385,000.00 22,000.00 154,000.00
700,000.00 320,000.00 320,000.00
- 18,000.00 18,000.00
75,000.00 25,000.00 25,000.00
55,000.00 28,000.00 28,000.00
- 35,000.00 35,000.00
- 50,000.00 50,000.00

21,610.00 7,563.50 7,563.50

 7,500.00 2,625.00 2,625.00

7,500.00 2,625.00 2,625.00

9,550.00 3,342.50 3,342.50

7,550.00 2,642.50 2,642.50

19,646.00 6,876.10 6,876.10

99,204.00 11,573.80 34,721.40

41,200.00 14,420.00 14,420.00

29,700.00 10,395.00 10,395.00

22,300.00 7,805.00 7,805.00

21,432.00 7,501.20 7,501.20

26,000.00 9,100.00 9,100.00

61,000.00 21,350.00 21,350.00

175,000.00 61,250.00 61,250.00

184,000.00 32,200.00 64,400.00

222,000.00 77,700.00 77,700.00

2,300,000.00 805,000.00 805,000.00

1,200,000.00 420,000.00 420,000.00

376,475.00 647.50 131,766.25

295,680.00 560.00 103,488.00

1,498,750.00 437.50 524,562.50

151,250.00 175.00 52,937.50

114,400.00 112.00 40,040.00

66,000.00 84.00 23,100.00

21,505.00 59.50 7,526.75

21,120.00 42.00 7,392.00

2,337.50 29.75 818.12

18,975.00 26.25 6,641.25

140,000.00 3,500.00 49,000.00

138,000.00 270.00 32,400.00

5,318.40 220.00 3,520.00

 2,621.40 185.00 1,850.00

6,213.60 152.50 4,575.00

2,030.00 115.00 1,610.00

2,208.00 85.00 1,955.00

30,000.00 5,250.00 10,500.00

17,500.00 1,225.00 6,125.00

21,000.00 3,675.00 7,350.00
21,000.00 1,225.00 7,350.00

45,000.00 15,750.00 15,750.00

47,500.00 875.00 16,625.00

 35,000.00 350.00 12,250.00
5,000.00 875.00 1,750.00
20,000.00 7,000.00 7,000.00
165,000.00 192.50 57,750.00

- 175,000.00 175,000.00
Total

110,000.00
85,000.00
300,000.00
100,000.00
75,000.00
 100,000.00
150,000.00
920,000.00

45,000.00
55,000.00
37,000.00
539,000.00
1,020,000.00
18,000.00
100,000.00
83,000.00
35,000.00
50,000.00
1,982,000.00

29,173.50
10,125.00

10,125.00

12,892.50

10,192.50

26,522.10
133,925.40

55,620.00

40,095.00
30,105.00

28,933.20

35,100.00

82,350.00
236,250.00

248,400.00

299,700.00
3,105,000.00

1,620,000.00

508,241.25

399,168.00
2,023,312.50

204,187.50

154,440.00

89,100.00

29,031.75

28,512.00

3,155.63

25,616.25

189,000.00

170,400.00

8,838.40
 4,471.40

10,788.60

3,640.00

4,163.00

40,500.00

23,625.00
28,350.00
28,350.00

60,750.00

64,125.00
 47,250.00
6,750.00
27,000.00
222,750.00

175,000.00

10,595,025.48
920,000.00
1,982,000.00
10,595,025.48
13,497,025.48
1,619,643.06
1,079,762.04
809,821.53
17,006,252.10
-