BILL OF MATERIALS AND COST ESTIMATES FOR THE REHAB AND REPAIR OF FARM ELECTRICAL SYSTEM.

I RE-CHECKING AND RE-TEST THE ACCURACY OF (2) TRANSFORMER 75 kVA IN BANK

1. Cost of CT Box to provide -------------------------- 1 set @ 2,500 ------------------ Php 2,500

2. Cost of kWhr meter box to provide ------------- 1 set @ 2,500 ------------------ 2,500
3. Re-arrangement of Transformer Crowded Wiring -------------------------------- 1,500
4. Miscellaneous Materials ----------------------------------------------------------------- 1,500
________________
Material Cost -------------------- Php 8,000
Labor Cost ------------------------ 2,825
________________
Work Cost ------------------------- Php 10,825

(TEN THOUSAND EIGHT HUNDRED TWENTY FIVE PESOS)

II PROVISION OF PERMANENT AND PROPER GROUNDING

1. Grounding Rod 5/8 x 10 -------------------------- 3 pcs @ 1,500 --------------------- Php 4,500
2. Bare Copper # 4 ------------------------------------- 20 mts @ 120 --------------------- 2,400
3. Connectors ------------------------------------------- 10 pcs @ 98 ----------------------- 980
4. PVC Pipes 3/4 x 10 -------------------------------- 6 pcs @ 117 ------------------------ 702
______________
Material Cost -------------------- Php 8,582
Labor Cost ------------------------ 1,800
Contingencies ------------------- 524
______________
Work Cost ------------------------- Php 10,906

(TEN THOUSAND NINE HUNDRED SIX PESOS)

III TO RE-SAG PORTION OF SEC. AERIAL FEEDER

(See attached plan)

1. Guy Wire # 1/2 ------------------------------------ 40 mts @ 30 ----------------------- Php 1,200

2. U-Bolt (Aluminum) --------------------------------- 12 pcs @ 85 ------------------------ 1,020
3. Anchor Rod 5/8 x 10 ----------------------------- 3 pcs @ 500 ------------------------ 1,500
______________
Material Cost -------------------- Php 3,720
Labor Cost ------------------------ 1,500
Contingencies ------------------- 280
______________
Work Cost ------------------------- Php 5,500

(FIVE THOUSAND FIVE HUNDRED PESOS)

-next-
IV - TO REPLACE THE UNDERGROUNG SUPPLY OF CASSETA HAVING TRACES OF OVERFLOWED WITH
FLOOD WATER

1. PVC Pipe 1 x 10 ------------------------------------- 5 pcs @ 156 --------------------------- Php 780

2. THHN # 6 --------------------------------------------- 75 mts @ 48 --------------------------- 3,600
3. Copper Connectors -------------------------------- 3 pcs @ 85 ----------------------------- 255
4. Plastic Tape ------------------------------------------ 2 rolls @ 35 --------------------------- 70
______________
Material Cost -------------------- Php 4,705
Labor Cost ------------------------ 1,800
Contingencies ------------------- 220
______________
Work Cost ------------------------- Php 6,725

(SIX THOUSAND SEVEN HUNDRED TWENTY-FIVE PESOS)

V TO REPLACE WIRES OF SUBMERSIBLE PUMPS

1. THHN Wire # 8 ------------------------------------- 4.5 rolls @ 5925 ---------------------- Php 26,662

2. Circuit Breaker 60 AT, 3 P w/box ------------- 1 set @ 4,500 -------------------------- 4,500
3. Plastic Tape --------------------------------------- 2 Rolls @ 35 ----------------------------- 70
4. Rubber Tape -------------------------------------- 1 roll @ 120 ------------------------------ 120
5. Connectors ---------------------------------------- 1 lot @ 500 ------------------------------- 500
______________
Material Cost -------------------- Php 31,852
Labor Cost ------------------------ 9,555
Contingencies ------------------- 600
______________
Work Cost ------------------------- Php 42,000

(FORTY-TWO THOUSAND SEVEN PESOS)

VI TO CONVERT A PORTION OF UNDERGROUND FEEDER FROM UG TO OH VIA 155 METERS (See
attached drawing)

1. Poly ACSR # 4/0 -------------------------------- 473 mts @ 126 ---------------------------- Php 59,598
2. GI Pipe 3 x 20 ---------------------------------- 4 pcs @ 3,005 ----------------------------- 12,020
3. Secondary Rack (3-space) ------------------- 4 pcs @ 270 ------------------------------- 1,080
4. 2-Bolt Connector # 4/0 ---------------------- 6 pcs @ 550 -------------------------------- 3,300
5. Spool Insulator -------------------------------- 12 pcs @ 35 -------------------------------- 420
6. Rubber Tape ----------------------------------- 1 roll @ 120 -------------------------------- 120
7. Plastic Tape ------------------------------------ 2 rolls @ 35 -------------------------------- 70
8. Cement ----------------------------------------- 2 bags @ 260 ------------------------------- 520
9. Sand (2 sacks) ----------------------------------------------------------------------------------- 250
10. Gravel (2 sacks) --------------------------------------------------------------------------------- 300
11. Guy Wire --------------------------------------- 10 mts @ 15 -------------------------------- 150
12. U-Bolt ------------------------------------------- 4 pcs @ 18 ---------------------------------- 72
______________
Material Cost -------------------- Php 77,900
Labor Cost ------------------------ 31,160
Erection/Fabrication of 4 poles -------- 34,000
Miscellaneous Materials ---------------- 2,073.75
______________
Work Cost ------------------------- Php 145,133.75

(ONE HUNDRED FORTY-FIVE THOUSAND ONE HUNDRED THIRTY-THREE & 75/100 PESOS)

VII TO REPLACE DEFECTIVE PANEL BOARD INTENDED FOR PERIMETER LIGHTS LOCATED AT THE SIDE
OF MAAMS HOUSE

1. Circuit Breaker 30 A, 3 P ------------------- 1 set @ 2,145 ------------------------------- Php 2,145

2. Circuit Breaker 60 AT, 3 P ----------------- 1 set @ 2,275 ------------------------------- 2,275
3. Construction of Wall
as per attachment of CB -------- 1 lot @ 800 ---------------------------------- 800
4. Miscellaneous Materials --------------------------------------------------------------------- 184
_______________
Total Cost ------------------------ Php 5,404

(FIVE THOUSAND FOUR HUNDRED FOUR PESOS)

VIII LOAD BALANCING -------------------------------------------------------------------------------- Php 3,400

IX RECONDITIONING OF GENERATOR SET ------------------------------------------------------ Php 65,000

(To be done by other contractor)

-next-
Scope of Work

1. To check all bearing and replace all defective spare parts.

2. Re-setting of carbon brush
3. Adjustment of exciter field
4. Reconditioning and Re-varnish of generator winding, includes impregnating.
5. Checking and reconditioning of main rotor
6. Reconditioning of Air, (Field to AVR rewire)
7. To replace voltmeter, and frequency meter, includes other monitoring meters

Work Completion : Putting Generator Set into normal running condition in 25 days

SUMMARY AND COST OF SCOPE WORK

I RE-CHECK AND TEST OF TRANSFORMER ------------------------------------ Php 10,825

II PROVISION OF PERMANENT GROUNDING -------------------------------- 10,906
III RE-SAG OF AERIAL SEC. LINE ------------------------------------------------- 5,500
IV TO REPLACE UG SUPPLY OF CASSETE ------------------------------------- 6,725
V TO REPLACE OF SUBMERSIBLE PUMP WIRES ---------------------------- 42,000
VI TO CONVERT UG TO AERIAL FEEDER -------------------------------------- 145,133.75
VII TO REPLACE DEFECTIVE CB FOR PERIMETER LIGHTS ----------------- 5,404
VIII LOAD BALANCING ------------------------------------------------------------ 3,400
IX RECONDITIONING OF GENERATOR SET
(BY OTHER CONTRACTOR) ---------------------------------------------------- 65,000

_________________
Total Cost ------------------------ Php 294,891.75

(TWO HUNDRED NINETY-FOUR THOUSAND EIGHT HUNDRED NINETY-ONE & 75/100 PESOS)

Prepared/Submitted by:

Engr. Mer O. Caisip

Calatagan, Batangas