PROJECT : PROPOSED FOUR STOREY BUILDING RENOVATION

LOCATION : WATERFRONT ROAD, SUBIC BAY FREEPORT ZONE

DATE : August 11, 2016
SUBJECT : COST ESTIMATE BREAKDOWN
CONTRACT ACTUAL
Item
Item Scope of Work Qty Unit AMOUNT Qty Unit AMOUNT
No. UNIT COST UNIT COST
A TRANSFORMER
13 2MVA 13 2KV 1 set 2,800,000.00 2,800,000.00 set 2,800,000.00 -
400V / 23OV
Sub-total A 2,800,000.00 -
B GENERATOR SET
11 800KW 3p 400V 60HZ 2 set 6,100,000.00 12,200,000.00 set 6,100,000.00 -
12 Synchronizing panel 1 set 1,800,000.00 1,800,000.00 set 1,800,000.00 -
Sub-total B 14,000,000.00 -
C BUS DUCT
12 3500A rating w/neutral 165 mtr 43,500.00 7,177,500.00 mtr 43,500.00 -
w/accessories
Sub-total C 7,177,500.00 -
D WIRE WAY
12 500 X 250 X 2440 51 lght 2,860.00 145,860.00 lght 2,860.00 -
12 400 x 200 x 2440 40 lght 2,437.50 97,500.00 lght 2,437.50 -
12 Connectors & Accessories 1 lot 13,000.00 13,000.00 lot 13,000.00 -
Sub-total D 256,360.00 -
E MAIN FEEDER LAYOUT
10 CONDUIT/ROUGHING-INS
11 PVC pipe 4 18 lght 910.00 16,380.00 lght 910.00 -
12 PVC long elbow 4 6 pcs 2,100.00 12,600.00 pcs 2,100.00 -
13 PVC endbell 4 8 pcs 140.00 1,120.00 pcs 140.00 -
14 Contingency 1 lot 14,000.00 14,000.00 lot 14,000.00 -
- -
20 WIRES - -
21 XLPE 100mm 72 mtr 1,625.00 117,000.00 mtr 1,625.00 -
22 50mm BCW 40 mtr 251.71 10,068.50 mtr 251.71 -
Sub-total E 171,168.50 -
F SUB FEEDEER LAYOUT
10 CONDUIT / ROUGHING-INS
11 IMC pipe 4 235 lght 5,915.00 1,390,025.00 lght 5,915.00 -
11 IMC pipe 3 170 lght 3,449.60 586,432.00 lght 3,449.60 -
12 IMC pipe 2 620 lght 1,756.30 1,088,906.00 lght 1,756.30 -
13 IMC pipe 1 1/2 130 lght 1,279.60 166,348.00 lght 1,279.60 -
14 IMC pipe 1 1/4 294 lght 1,115.24 327,880.56 lght 1,115.24 -
15 Contingency 1 lot 14,000.00 14,000.00 lot 14,000.00 -

20 WIRES
21 250mm2 THHN wire 810 mtr 1,470.30 1,190,943.00 mtr 1,470.30 -
21 200mm2 THHN wire 950 mtr 1,142.44 1,085,318.00 mtr 1,142.44 -
21 150mm2 THHN wire 1075 mtr 907.53 975,594.75 mtr 907.53 -
21 125mm2 THHN wire 2058 mtr 760.50 1,565,109.00 mtr 760.50 -
23 50mm2 THHN wire 8070 mtr 317.38 2,561,272.74 mtr 317.38 -
24 38mm2 THHN wire 4815 mtr 282.57 1,360,564.92 mtr 282.57 -
24 30mm2 THHN wire 1855 mtr 194.52 360,832.75 mtr 194.52 -
25 22mm2 THHN wire 1222 mtr 133.51 163,149.22 mtr 133.51 -
25 14mm2 THHN wire 4787 mtr 85.01 406,928.51 mtr 85.01 -
25 8.0mm2 THHN wire 7785 mtr 53.40 415,750.14 mtr 53.40 -
Item
Item Scope of Work Qty Unit Total Amount Unit Total Amount
No.

25 5.5mm2 THHN wire 140 mtr 34.14 4,779.32 mtr 34.14 -

Sub-total F 13,663,833.90 -
G GROUNDING SYSTEM
10 CONDUIT / ROUGHING-INS
11 Ground Rod ( 20mm x 3.0 m ) 7 lght 1,680.00 11,760.00 lght 1,680.00 -
12 PVC pipe 1 40 lght 152.18 6,087.20 lght 152.18 -
13 Copper bus bar 3 pcs 1,400.00 4,200.00 pcs 1,400.00 -
14 Exothermic weld connection 7 shot 2,100.00 14,700.00 shot 2,100.00 -
15 Contingency 1 lot 28,000.00 28,000.00 lot 28,000.00 -
20 BARE COPPER WIRE
21 100mm2 45 mtr 520.00 23,400.00 mtr 520.00 -
22 80mm2 70 mtr 416.00 29,120.00 mtr 416.00 -

30 LIGHTING ARRESTER
Including counter and mast assembly 1 lot 130,000.00 130,000.00 lot 130,000.00 -
Sub-total G 247,267.20 -
H PANELBOARD
11 LVSG-ATS @100% KAIC RATING 1 set 1,634,062.80 1,634,062.80 set 1,634,062.80 -
Main : 2-3200AT, 4P, 400V ACB
( same design on palayan project )
Branches : 1-1000AT, 3P MCCB
1-800AT, 3P MCCB
3-600AT, 3P MCCB
3-500AT, 3P MCCB
w/ grounding bus

12 MDP1 1 set 84,000.00 84,000.00 set 84,000.00 -

Main: 500AT, 3P, 400V
Branches : 1-225AR, 3P, 400V
2 -200AT, 3P, 400V
1 -100AT, 3P, 400V
3 - 40AT, 3P, 400V
2 - 30AT, 3P, 400V
w/ grounding bus

13 MDP2 1 set 90,000.00 90,000.00 set 90,000.00 -

Main : 500AT, 3P, 400V
Branches : 1 - 250AT, 3P, 400V
1 - 200AT, 3P, 400V
2 - 125AT, 3P, 400V
3 - 40AT, 3P, 400V
w/grounding bus

14 MDP3 1 set 90,000.00 90,000.00 set 90,000.00 -

Main : 500AT, 3P, 400V
Branches : 1 - 250AT, 3P, 400V
1 - 225AT, 3P, 400V
1 - 200AT, 3P, 400V
2 - 125AT, 3P, 400V
3 - 40AT, 3P, 400V
w/grounding bus
15 S1A 1 set 33,034.80 33,034.80 set 33,034.80 -
 Main : 200AT, 3P, 400V
Branches : 28 - 32AT, 1P, 230V

Item
Item Scope of Work Qty Unit Total Amount Unit Total Amount
No.
w/grounding bus
16 S1B 1 set 33,034.80 33,034.80 set 33,034.80 -
Main : 200AT, 3P, 400V
Branches : 26 - 32AT, 1P, 230V
w/grounding bus
17 S1C 1 set 12,608.40 12,608.40 set 12,608.40 -
Main : 100AT, 3P, 400V
Branches : 9 - 32AT, 1P, 230V
w/grounding bus
18 S2A 1 set 35,312.40 35,312.40 set 35,312.40 -
Main : 225AT, 3P, 400V
Branches : 30 - 32AT, 1P, 230V
w/grounding bus
19 S2B 1 set 28,203.60 28,203.60 set 28,203.60 -
Main : 200AT, 3P, 400V
Branches : 24 - 32AT, 1P, 230V
w/grounding bus
1 10 S2C 1 set 45,973.20 45,973.20 set 45,973.20 -
Main : 250AT, 3P, 400V
Branches : 41 - 32AT, 1P, 230V
w/grounding bus
1 11 S3A 1 set 33,600.00 33,600.00 set 33,600.00 -
Main : 200AT, 3P, 400V
Branches : 30 - 32AT, 1P, 230V
w/grounding bus
1 12 S3B 1 set 33,600.00 33,600.00 set 33,600.00 -
Main : 200AT, 3P, 400V
Branches : 30 - 32AT, 1P, 230V
w/grounding bus
1 13 S3C 1 set 45,382.80 45,382.80 set 45,382.80 -
Main : 250AT, 3P, 400V
Branches : 41 - 32AT, 1P, 230V
w/grounding bus
1 14 METERCENTER 1 (BUSBAR GUTTER/BREAK 1 set 181,194.00 181,194.00 set 181,194.00 -
Busbarrating 800A, 3P, 400V
Branches : 1 - 300AT, 3P, 400V
15- 125AT, 3P, 400V
1 - 70AT, 3P, 400V
1 - 60AT, 3P, 400V
1 - 50AT, 3P, 400V
1 -40AT, 3P, 400V
w/grounding bus
ECB N1, 800AT, 3P, 400V 1 set 49,320.00 49,320.00 set 49,320.00 -
1 15 METERCENTER 2 (BUSBAR GUTTER/BREAKE 1 set 122,786.40 122,786.40 set 122,786.40 -
Gutter
Busbarrating 800A, 3P, 400V
Branches : 1 - 200AT, 3P, 400V
9 - 200AT, 3P, 400V
 3 - 100AT, 3P, 400V
1 - 80AT, 3P, 400V
w/grounding bus
ECB N1, 800AT, 3P, 400V 1 set 49,320.00 49,320.00 set 49,320.00 -
1 16 METERCENTER 3 (BUSBAR GUTTER/BREAKE 1 set 91,108.80 91,108.80 set 91,108.80 -
GUTTER

Item
Item Scope of Work Qty Unit Total Amount Unit Total Amount
No.
Bus bar rating 500A, 3P, 400V
Branches : 7 - 125AT, 3P, 400V
1 - 100AT, 3P, 400V
1 - 80AT, 3P, 400V
3 - 70AT, 3P, 400V
1 -40AT, 3P, 400V
w/grounding bus
1 17 ECB N1, 500AT, 3P, 400V 1 set 22,200.00 22,200.00 set 22,200.00 -
L11 1 set 18,801.60 18,801.60 set 18,801.60 -
Main: 40AT, 3P, 400V
Branches : 18 - 15AT, 1P, 230V
1 18 w/grounding bus
L12 1 set 18,801.60 18,801.60 set 18,801.60 -
Main: 40AT, 3P, 400V
Branches : 18 - 15AT, 1P, 230V
1 19 w/grounding bus
L13 1 set 15,936.00 15,936.00 set 15,936.00 -
Main: 40AT, 3P, 400V
Branches : 14 - 15AT, 1P, 230V
1 20 w/grounding bus
L21 1 set 15,936.00 15,936.00 set 15,936.00 -
Main: 40AT, 3P, 400V
Branches : 14 - 15AT, 1P, 230V
1 21 w/grounding bus
L22 1 set 19,992.00 19,992.00 set 19,992.00 -
Main: 40AT, 3P, 400V
Branches : 20 - 15AT, 1P, 230V
1 22 w/grounding bus
L23 1 set 17,126.40 17,126.40 set 17,126.40 -
Main: 40AT, 3P, 400V
Branches : 16 - 15AT, 1P, 230V
1 23 w/grounding bus
L31 1 set 17,126.40 17,126.40 set 17,126.40 -
Main: 40AT, 3P, 400V
Branches : 16 - 15AT, 1P, 230V
1 24 w/grounding bus
L32 1 set 18,316.80 18,316.80 set 18,316.80 -
Main: 40AT, 3P, 400V
Branches : 18 - 15AT, 1P, 230V
1 25 w/grounding bus
L33 1 set 14,280.00 14,280.00 set 14,280.00 -
Main: 40AT, 3P, 400V
Branches : 12 - 15AT, 1P, 230V
1 26 w/grounding bus
 MP1 1 set 43,891.20 43,891.20 set 43,891.20 -
Main : 225AT, 3P, 400V - -
Branches : 5 - 60AT, 3P, 400V
7 - 40AT, 3P, 400V
2 - 15AT, 1P, 230V
1 27 w/grounding bus
L1 (typical to all room ) 232 set 5,946.00 1,379,472.00 set 5,946.00 -
Main : 32AT, 1P, 230V
Branches : 1 - 30AT, 1P, 230V
1 - 20AT, 1P, 230V

Item
Item Scope of Work Qty Unit Total Amount Unit Total Amount
No.
1 - 15AT, 1P, 230V
1 28 w/grounding bus
L1 ( typical to kitchen ) 6 set 6,541.20 39,247.20 set 6,541.20 -
Main : 32AT, 1P, 230V
Branches : 3 - 20AT, 1P, 230V
1 - 15AT, 1P, 230V
1 29 w/grounding bus
KWH meter w/ base (digital type ) rating as follows
CL200, 3P, 4W self contained 33 set 23,400.00 772,200.00 set 23,400.00 -
1 30 CL100, 3P, 4W self contained 15 set 17,250.00 258,750.00 set 17,250.00 -
ECB nema 3R
600AT, 3P, 400V 1 set 48,000.00 48,000.00 set 48,000.00 -
60AT, 3P, 400V 4 set 3,207.60 12,830.40 set 3,207.60 -
Sub-total H 5,425,449.60 -
J LIGHTING FIXTURE
gf ground floor
TROFFLER 1 set 1,200.00 1,200.00 970 set 1,200.00 1,164,000.00
1.1 LED flat panels 9W warm white 465 set 495.00 230,175.00 set 495.00 -
1.2 LED flat panels 9W cool white 1912 set 495.00 946,440.00 1719 set 495.00 850,905.00
1.3 Covelight 672 set 330.00 221,760.00 set 330.00 -
1.4 Solutube 12 set 385.00 4,620.00 set 385.00 -
1.5 Bulb and complete light fixture 132 set 220.00 29,040.00 270 set 220.00 59,400.00
1.6 Exhaust fan 233 set 1,870.00 435,710.00 68 set 1,870.00 127,160.00
1.8 Lighting fixture 40W 693 set 715.00 495,495.00 set 715.00 -
1.9 Emergency Light 75 set 2,750.00 206,250.00 34 set 2,750.00 93,500.00
1.1 Exit Light 30 set 1,650.00 49,500.00 3 set 1,650.00 4,950.00
Sub-total J 2,618,990.00 2,299,915.00
K POWER OUTLET AND DEVICES
1.1 Duplex outlet w/ ground 3368 set 247.50 833,580.00 1471 set 247.50 364,072.50
1.2 Special Purpose Outlet 466 set 1,100.00 512,600.00 123 set 1,100.00 135,300.00
1.3 1 gang Switch 538 set 88.00 47,344.00 202 set 88.00 17,776.00
1.4 2 gang Switch 263 set 132.00 34,716.00 329 set 132.00 43,428.00
1.5 3 gang Switch 37 set 176.00 6,512.00 157 set 176.00 27,632.00
1.6 3 way switch 12 set 132.00 1,584.00 set 132.00 -
Sub-total K 1,436,336.00 588,208.50
L POWER AND LIGHTING LAYOUT
1.1 PVC pipe 3/4" 4200 lght 116.06 487,452.00 lght 116.06 -
1.2 PVC pipe 1/2" 11735 lght 91.00 1,067,885.00 lght 91.00 -

2.0 WIRES
2.0 14mm2 THHN wire 2130 mtr 85.01 181,064.91 mtr 85.01 -
 2.0 8.0mm2 THHN wire(100m.) 43 box 8,010.60 344,455.80 box 8,010.60 -
2.0 5.5mm2 THHN wire 153 box 5,120.70 783,467.10 box 5,120.70 -
2.0 3.5mm2 THHN wire 864 box 3,346.20 2,891,116.80 box 3,346.20 -
Sub-total L 5,755,441.61 -
M OTHERS
3.1 Junction box w/cover gauge # 16 4500 pcs 55.00 247,500.00 pcs 55.00 -
3.2 Square box w/cover gauge # 16 500 pcs 66.00 33,000.00 pcs 66.00 -
3.3 Utility box gauge # 16 5000 pcs 36.30 181,500.00 pcs 36.30 -
3.4 PVC adapter w/ locknut 1/2" 10000 pair 7.70 77,000.00 pair 7.70 -
3.4 PVC adapter w/ locknut 3/4" 6000 pair 13.20 79,200.00 pair 13.20 -
3.5 Flexible Metal Conduit 1/2" 150 roll 990.00 148,500.00 roll 990.00 -
(30m per roll )
3.6 Flexible connector 1/2 4500 pcs 20.90 94,050.00 pcs 20.90 -
3.7 Angle bar 3/16"x1"x1"x20' 50 lght 220.00 11,000.00 lght 220.00 -

3.10
Item Scope of Work Qty Unit Total Amount Unit Total Amount
Item
3.8 Threaded rod 3/8"x10' 300 lght 110.00 33,000.00 lght 110.00 -
3.9 G.I. wire # 16 ( 30kls per roll ) 20 roll 1,100.00 22,000.00 roll 1,100.00 -
No. Primer paint ( red oxide ) 20 gal 165.00 3,300.00 gal 165.00 -
3.11 PVC cement 400cc (neltex) 50 can 165.00 8,250.00 can 165.00 -
3.12 Hacksaws blade 50 pcs 110.00 5,500.00 pcs 110.00 -
3.13 Cutting wheel 14" 9metal) 30 pcs 330.00 9,900.00 pcs 330.00 -
3.14 Electrical tape (armak) 500 pcs 27.50 13,750.00 pcs 27.50 -
3.15 Pullboxes 1 lot 11,000.00 11,000.00 lot 11,000.00 -
3.16 Bolts & Nuts 1 lot 1,100.00 1,100.00 lot 1,100.00 -
3.17 Contingency 1 lot 22,000.00 22,000.00 lot 22,000.00 -
Sub-total M 1,001,550.00 -

Grand Total 54,553,896.81 2,888,123.50

51,665,773.31

EXCLUDED
1. CCTV
2. FDAS
3. PABX/BGM
4. TELEPHONE/DATA

Prepared by:

Engr. Arnel T. De Guzman

 REVISE
MATERIALS
Qty Unit
VARIANCE UNIT COST Unit Cost Amount

2,800,000.00 set 2,700,000.00 2,700,000.00 -

-
2,800,000.00 -
-
12,200,000.00 set 6,000,000.00 6,000,000.00 -
1,800,000.00 set 1,700,000.00 1,700,000.00 -
14,000,000.00 -
-
7,177,500.00 mtr 42,500.00 42,500.00 -
-
7,177,500.00 -
-
145,860.00 lght 2,200.00 2,200.00 -
97,500.00 lght 1,875.00 -
13,000.00 lot 10,000.00 10,000.00 -
256,360.00 -
-
-
16,380.00 lght 650.00 650 -
12,600.00 pcs 1,500.00 1500 -
1,120.00 pcs 100.00 100.00 -
14,000.00 lot 10,000.00 10,000.00 -
-
-
117,000.00 mtr 1,300.00 1,300.00 -
10,068.50 mtr 201.37 201.37 -
171,168.50 -
-
-
1,390,025.00 lght 4,225.00 4,225.00 -
586,432.00 lght 2,464.00 2,464.00 -
1,088,906.00 lght 1,254.50 1,254.50 -
166,348.00 lght 914.00 914.00 -
327,880.56 lght 796.60 796.60 -
14,000.00 lot 10,000.00 10,000.00 -
-
-
1,190,943.00 mtr 1,131.00 1,131.00 -
1,085,318.00 mtr 878.80 878.80 -
975,594.75 mtr 698.10 698.10 -
1,565,109.00 mtr 585.00 585.00 -
2,561,272.74 mtr 244.14 244.14 -
1,360,564.92 mtr 217.36 217.36 -
360,832.75 mtr 149.63 149.63 -
163,149.22 mtr 102.70 102.70 -
406,928.51 mtr 65.39 65.39 -
 415,750.14 mtr 41.08 41.08 -
#VALUE! MATERIALS
Unit
- Unit Cost Amount
-
4,779.32 mtr 26.26 26.26 -
13,663,833.90 -
-
-
11,760.00 lght 1,200.00 1,200.00 -
6,087.20 lght 108.70 108.70 -
4,200.00 pcs 1,000.00 1,000.00 -
14,700.00 shot 1,500.00 1,500.00 -
28,000.00 lot 20,000.00 20,000.00 -
-
23,400.00 mtr 400.00 400.00 -
29,120.00 mtr 320.00 320.00 -
-
-
130,000.00 lot 100,000.00 100,000.00 -
247,267.20 -
-
1,634,062.80 set 1,361,719.00 1,361,719.00 -
-
-
-
-
-
-
-
-
84,000.00 set 70,000.00 70,000.00 -
-
-
-
-
-
-
-
-
90,000.00 set 75,000.00 75,000.00 -
-
-
-
-
-
-
-
90,000.00 set 75,000.00 75,000.00 -
-
-
-
-
-
-
-
33,034.80 set 27,529.00 27,529.00 -
 -
-
-
-
-
-
#VALUE! MATERIALS
Unit
- Unit Cost Amount
-
33,034.80 set 27,529.00 27,529.00 -
-
-
-
12,608.40 set 10,507.00 10,507.00 -
-
-
-
35,312.40 set 29,427.00 29,427.00 -
-
-
-
28,203.60 set 23,503.00 23,503.00 -
-
-
-
45,973.20 set 38,311.00 38,311.00 -
-
-
-
33,600.00 set 28,000.00 28,000.00 -
-
-
-
33,600.00 set 28,000.00 28,000.00 -
-
-
-
45,382.80 set 37,819.00 37,819.00 -
-
-
-
181,194.00 set 150,995.00 150,995.00 -
-
-
-
-
-
-
-
-
49,320.00 set 41,100.00 41,100.00 -
122,786.40 set 102,322.00 102,322.00 -
-
-
-
-
 -
-
-
49,320.00 set 41,100.00 41,100.00 -
91,108.80 set 75,924.00 75,924.00 -
-
-
-
-
#VALUE! MATERIALS
Unit
- Unit Cost Amount
-
-
-
-
-
-
-
22,200.00 set 18,500.00 18,500.00 -
18,801.60 set 15,668.00 15,668.00 -
-
-
-
18,801.60 set 15,668.00 15,668.00 -
-
-
-
15,936.00 set 13,280.00 13,280.00 -
-
-
-
15,936.00 set 13,280.00 13,280.00 -
-
-
-
19,992.00 set 16,660.00 16660 -
-
-
-
17,126.40 set 14,272.00 14272 -
-
-
-
17,126.40 set 14,272.00 14272 -
-
-
-
18,316.80 set 15,264.00 15264 -
-
-
-
14,280.00 set 11,900.00 11900 -
-
-
-
 43,891.20 set 36,576.00 36576 -
-
-
-
-
-
1,379,472.00 set 4,955.00 4955 -
-
-
-
-
-
#VALUE! MATERIALS
Unit
- Unit Cost Amount
-
-
39,247.20 set 5,451.00 5,451.00 -
-
-
-
-
-
772,200.00 set 19,500.00 19,500.00 -
258,750.00 set 15,000.00 15,000.00 -
-
48,000.00 set 40,000.00 40,000.00 -
12,830.40 set 2,673.00 2,673.00 -
5,425,449.60 -
-
-
(1,162,800.00) 970 set 1,200.00 1200 1,164,000.00
230,175.00 set 450.00 450.00 -
95,535.00 1719 set 450.00 450.00 773,550.00
221,760.00 set 300.00 300.00 -
4,620.00 set 350.00 350.00 -
(30,360.00) 270 set 200.00 200.00 54,000.00
308,550.00 68 set 1,700.00 1,700.00 115,600.00
495,495.00 set 650.00 650.00 -
112,750.00 34 set 2,500.00 2,500.00 85,000.00
44,550.00 3 set 1,500.00 1,500.00 4,500.00
319,075.00 1,032,650.00
-
469,507.50 1471 set 225.00 225.00 330,975.00
377,300.00 123 set 1,000.00 1,000.00 123,000.00
29,568.00 202 set 80.00 80.00 16,160.00
(8,712.00) 329 set 120.00 120.00 39,480.00
(21,120.00) 157 set 160.00 160.00 25,120.00
1,584.00 set 120.00 120.00 -
848,127.50 534,735.00
-
487,452.00 lght 82.90 82.90 -
1,067,885.00 lght 65.00 65.00 -
-
-
181,064.91 mtr 65.39 65.39 -
 344,455.80 box 6,162.00 6,162.00 -
783,467.10 box 3,939.00 3,939.00 -
2,891,116.80 box 2,574.00 2,574.00 -
5,755,441.61 -
-
247,500.00 pcs 50.00 50.00 -
33,000.00 pcs 60.00 60.00 -
181,500.00 pcs 33.00 33.00 -
77,000.00 pair 7.00 7.00 -
79,200.00 pair 12.00 12.00 -
148,500.00 roll 900.00 900.00 -
-
94,050.00 pcs 19.00 19.00 -
11,000.00 lght 200.00 200.00 -
-
-
#VALUE! MATERIALS
Unit
- Unit Cost Amount
33,000.00 lght 100.00 100.00 -
22,000.00 roll 1,000.00 1,000.00 -
3,300.00 gal 150.00 150.00 -
8,250.00 can 150.00 150.00 -
5,500.00 pcs 100.00 100.00 -
9,900.00 pcs 300.00 300.00 -
13,750.00 pcs 25.00 25.00 -
11,000.00 lot 10,000.00 10,000.00 -
1,100.00 lot 1,000.00 1,000.00 -
22,000.00 lot 20,000.00 20,000.00 -
-

#VALUE!
SUMMARY

0 30.65 0 0 0 0 0

BUS DUCT MAIN FEEDER LAYOUT SUB FEE

3500A rating wXLPE 100mm 50mm BCW 250mm2 200mm2 150mm2 125mm2
CENTER WING
THIRD FLOOR 0 30.65 0 0 0 0 0
SECOND FLOOR
GROUND FLOOR

WING B
THIRD FLOOR
SECOND FLOOR
GROUND FLOOR

WING A
FOURTH FLOOR
THIRD FLOOR
SECOND FLOOR
GROUND FLOOR
 0 0 54.8 116.46 453.38 388.22 0 0 0 1878

SUB FEEDEER LAYOUT LIGHTING FIXTURE WIRES LIGHTING

50mm2 38mm2 30mm2 22mm2 14mm2 8.0mm2 14mm2 8.0mm2 5.5mm2 3.5mm2

0 0 54.8 116.46 453.38 388.22 0 0 0 1878

 806 403 1342 674 65 2 15 6 4

AC(wire) AC(ground) DEVICE OUTLET WIRE POWER OUTLET AND DEVICES

5.5mm2 3.5mm2 3.5mm2 2.0mm2 Duplex outle 1 gang 2 gang 3 gang 3 way

806 403 1342 674 65 2 15 6 4

 141 63

TROFFLER PIN LIGHT

141 63
CENTER WING

0 30.65 0 0 54.8 116.5 453.38 388.2 1878 806 403 1342 674

BUS DUCT MAIN FEEDER LAYOUT SUB FEEDEER LAYOUT LIGHTING AC(wire) AC(ground) DEVICE OUTLET WIRE
3500A rating XLPE 100mm 50mm BCW 250mm2 30mm2 22mm2 14mm2 8.0mm2 3.5mm2 5.5mm2 3.5mm2 3.5mm2 2.0mm2
THIRD FLOOR 30.65

TELE 6
OFFICE 1 21.62 93 64 32 96 48
OFFICE 2 10.28 109 100 50 96 48
OFFICE 3 21.62 87 104 52 80 40
OFFICE 4 32.84 321 80 40 128 64
FEMALE CR 12
MALE CR 12
SERVER ROOM 16.06
HALLWAY 110

TELE 7
OFFICE 1 95.02 353 90 45 360 180
OFFICE 2 81.02 73 40 20 28 14
OFFICE 3 67.38 73 40 20 28 14
OFFICE 4 54.04 76 40 20 28 14
OFFICE 5 41.24 73 40 20 28 14
OFFICE 6 28.32 76 40 20 28 14
OFFICE 7 80.94 207 50 25 240 120
OFFICE 8 54.8 222 80 40 138 72
OFFICE 9 35.52 115 38 19 64 32
FEMALE CR 33.83
MALE CR 33.83
PANTRY 9.92
HALLWAY 160.6
 65 2 15 6 4 141 63

POWER OUTLET AND DEVICES TROFFLER PIN LIGHT

Duplex outle 1 gang 2 gang 3 gang 3 way
THIRD FLOOR

TELE 6
OFFICE 1 4 1 6
OFFICE 2 4 1 8
OFFICE 3 4 1 8
OFFICE 4 8 1 1 16
FEMALE CR 1 4
MALE CR 1 4
SERVER ROOM 4 1 2
HALLWAY

TELE 7
OFFICE 1 10 2 1 23
OFFICE 2 2 1 6
OFFICE 3 2 1 6
OFFICE 4 2 1 6
OFFICE 5 2 1 6
OFFICE 6 2 1 6
OFFICE 7 8 2 20
OFFICE 8 8 1 19
OFFICE 9 4 1 9
FEMALE CR 1 4
MALE CR 1 4
PANTRY 1 1 2
HALLWAY 4 45
LINE A
LINE B