Project : DAMOSA LAND INC.

Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City

Developer : DAMOSA Land Inc.
Subject : Summary of Change Orders (MEPFS)
Date : 23-Jun-2020

ITEM NO. SCOPE OF WORKS ADDITIVE DEDUCTIVE NET AMOUNT

1 Revised Electrical Plan: Main Feeders and Sub-Feeders 11,653,078.60 (11,320,766.01) 332,312.59
2 Cable Tray and Trunking 6,184,575.90 (16,580,183.52) (10,395,607.62)
3 Switchgears 24,467,447.21 (9,797,844.34) 14,669,602.87
4 3rd-15th Floor (Hallway at Tenant Offices) - 1,741,626.23 1,741,626.23
5 ECB at Tenant Offices - 1,901,170.31 1,901,170.31
TOTAL AMOUNT 42,305,101.72 (34,055,997.33) 8,249,104.38

PREPARED BY: NOTED:

ENGR. VANESSA MAE P. GENOSA ENGR. DIOMAR B. ALFAFARA

Carwill Construction Inc. Representative Carwill Construction Inc. Representative
MEPFS Quantity Surveyor Project Manager

REVIEWED BY: EVALUATED BY:

ENGR. EDWIN B. LOQUINA ENGR. JANIEL S. NOVECIO

Carwill Construction Inc. Representative Anflo Construction Corporation Representative
MEPFS Head Sr. Supervisor-ACC-PMG

APPROVED BY:

ENGR. IAN GAEMER M. LOPOZ

Anflo Construction Corporation
Asst. Gen. Manager
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. : 14
Title : Revised Electrical Plan: Main Feeders and Sub-Feeders
Date : 23-Jun-2020
CARWILL CONSTRUCTION INC. (A)
MATERIAL LABOR UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Total Cost Unit Cost Total Cost

AS PER REVISED / AS-BUILT PLAN ADDITIVE WORKS

ELECTRICAL WORKS ###
Wire, XLPE /PVC, 30mm2 , 15kV (1 Core) 623.00 lm 558.83 348,153.74 83.83 52,223.06 642.66 400,376.80
Fire-Rated Cable, 200mm2 182.00 lm 1,621.54 295,120.19 243.23 44,268.03 1,864.77 339,388.22
Wire, THHN, 250mm2 740.00 lm 1,349.00 998,260.00 202.35 149,739.00 1,551.35 1,147,999.00
Wire, THHN, 200mm2 6,161.40 lm 1,048.00 6,457,147.20 157.20 968,572.08 1,205.20 7,425,719.28
Wire, THHN, 100mm2 160.00 lm 553.36 88,538.02 83.00 13,280.70 636.37 101,818.73
Wire, THHN, 38mm2 40.00 lm 260.00 10,400.00 39.00 1,560.00 299.00 11,960.00
Wire, THHN, 30mm2 344.00 lm 179.00 61,576.00 26.85 9,236.40 205.85 70,812.40
Fire-Rated Cable, 30mm2 (Ground) 46.00 lm 477.07 21,945.44 71.56 3,291.82 548.64 25,237.25
Wire, THHN, 100mm2 (Ground) 161.00 lm 553.36 89,091.39 83.00 13,363.71 636.37 102,455.09
Wire, THW, 50mm2 (Ground) 545.00 lm 292.00 159,140.00 43.80 23,871.00 335.80 183,011.00
Wire, TW, 30mm2 (Ground) 1,047.00 lm 162.00 169,614.00 24.30 25,442.10 186.30 195,056.10
Wire, THW, 8.0mm2 (Ground) 94.00 lm 49.00 4,606.00 7.35 690.90 56.35 5,296.90
Conduit, RSC, 100mm dia. 48.00 lm 693.00 33,264.00 103.95 4,989.60 796.95 38,253.60
Conduit, RSC, 65mm dia. 40.00 lm 402.50 16,100.00 60.38 2,415.00 462.88 18,515.00
Conduit, RSC, 50 mm dia. 92.00 lm 318.00 29,256.00 47.70 4,388.40 365.70 33,644.40
Liquid Tight Flexible Metallic Conduit 96.00 lm 1,525.70 146,467.20 228.86 21,970.08 1,754.56 168,437.28
SUB - TOTAL 8,928,679.17 1,339,301.88 10,267,981.05
Contractor's Profit 10.647% 1,093,197.62
VAT 12.00% 291,899.94
TOTAL AMOUNT - ADDITIVE 11,653,078.60
 CARWILL CONSTRUCTION INC. (A)
MATERIAL LABOR UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Total Cost Unit Cost Total Cost

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

ELECTRICAL WORKS - - - -
Wire, XLPE / SWA / LLDPE , 95mm2, 15kV (4 Core) - 244.00 lm 4,304.00 - 1,050,176.00 645.60 - 157,526.40 4,949.60 - 1,207,702.40
Wire, THHN, 500mm2 - 2,233.00 lm 2,479.00 - 5,535,607.00 495.80 - 1,107,121.40 2,974.80 - 6,642,728.40
Wire, THHN, 250mm2 - 78.00 lm 1,349.00 - 105,222.00 202.35 - 15,783.30 1,551.35 - 121,005.30
Wire, THHN, 150mm2 - 112.00 lm 833.00 - 93,296.00 124.95 - 13,994.40 957.95 - 107,290.40
Wire, THHN, 125mm2 - 140.30 lm 698.00 - 97,929.40 104.70 - 14,689.41 802.70 - 112,618.81
Wire, THHN, 60mm2 - 172.00 lm 359.00 - 61,748.00 53.85 - 9,262.20 412.85 - 71,010.20
Wire, THHN, 38mm2 - 36.00 lm 260.00 - 9,360.00 39.00 - 1,404.00 299.00 - 10,764.00
Wire, THW, 400mm2 - 573.00 lm 2,050.00 - 1,174,650.00 410.00 - 234,930.00 2,460.00 - 1,409,580.00
Wire, XLPE / SWA / LLDPE , 100mm2 , 15kV (1 Core) - 65.00 lm 1,167.00 - 75,855.00 175.05 - 11,378.25 1,342.05 - 87,233.25
Wire, THW, 50mm2 (Ground) - 19.50 lm 292.00 - 5,694.00 43.80 - 854.10 335.80 - 6,548.10
Wire, TW, 30mm2 (Ground) - 46.50 lm 162.00 - 7,533.00 24.30 - 1,129.95 186.30 - 8,662.95
Wire, THW, 22mm2 (Ground) - 42.00 lm 123.00 - 5,166.00 18.45 - 774.90 141.45 - 5,940.90
Wire, THW, 14mm2 (Ground) - 86.00 lm 78.00 - 6,708.00 11.70 - 1,006.20 89.70 - 7,714.20
Wire, THW, 8.0mm2 (Ground) - 18.00 lm 49.00 - 882.00 7.35 - 132.30 56.35 - 1,014.30
Conduit, RSC, 100mm dia. - 42.00 lm 693.00 - 29,106.00 103.95 - 4,365.90 796.95 - 33,471.90
Conduit, RSC, 80mm dia. - 34.10 lm 624.00 - 21,278.40 93.60 - 3,191.76 717.60 - 24,470.16
Conduit, RSC, 50 mm dia. - 104.00 lm 318.00 - 33,072.00 47.70 - 4,960.80 365.70 - 38,032.80
Liquid Tight Flexible Metallic Conduit - 32.00 lm 1,525.70 - 48,822.40 10.92 - 349.52 1,536.62 - 49,171.92
SUB - TOTAL - 8,362,105.20 - 1,582,854.79 - 9,944,959.99
Contractor's Profit 10.647% - 1,058,806.65
VAT 12.00% - 316,999.37
TOTAL AMOUNT - DEDUCTIVE - 11,320,766.01

TOTAL NET AMOUNT 332,312.59

NOTE: Other CMI's are considered also considered:

* RFA-031-19 * ACC/T/CARWILL/37
* RFA-042-20 * ACC/T/CARWILL/34

RECONCILED AND AGREED BETWEEN: NOTED: RECOMMENDING APP

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager

ENGR. JANIEL S. NOVECIO ENGR. RUEL A. TAN

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG Gen. Manager / VP - A
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. : 21 & 14
Title : Cable Tray and Trunking
Date : 23-Jun-2020 CARWILL CONSTRUCTION INC. (A)
Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount

AS PER REVISED / AS-BUILT PLAN ADDITIVE WORKS

CABLE TRAYS AND CONDUITS
1 POWER CABLE TRAY
400 x 200mm x 2400mmStraight Length Cable Tray, Perforated Bottom w/ top cover 199.20 lm 3,122.49 622,000.04 468.37 93,300.01 3,590.86 715,300.05
400 x 200mm Vertical Elbow Cable Tray, Perforated Bottom w/ top cover 13.00 pcs 5,999.67 77,995.68 899.95 11,699.35 6,899.62 89,695.04
400 x 200mm Horizontal Elbow Cable Tray, Perforated Bottom w/ top cover 26.00 pcs 5,999.67 155,991.37 899.95 23,398.71 6,899.62 179,390.07
650mm X 150mm x 2400mm Straight Length Cable Tray, Perforated Bottom w/ top cover 62.40 lm 3,913.65 244,211.67 587.05 36,631.75 4,500.70 280,843.43
650mm X 150mm x 2400mm Straight Length Cable Tray, Ladder-type w/o top cover 33.60 lm 1,811.70 60,873.04 271.75 9,130.96 2,083.45 70,003.99
650mm X 150mm Vertical Elbow Cable Tray, Perforated Bottom w/ top cover 12.00 pcs 7,516.44 90,197.26 1,127.47 13,529.59 8,643.90 103,726.85
650mm X 150mm Horizontal Elbow Cable Tray, Perforated Bottom w/ top cover 12.00 pcs 7,516.44 90,197.26 1,127.47 13,529.59 8,643.90 103,726.85
650mm X 150mm Horizontal Elbow Cable Tray, Ladder-type w/o top cover 4.00 pcs 3,471.72 13,886.87 520.76 2,083.03 3,992.48 15,969.90
500mm X 150mm x 2400mm Straight Length Cable Tray, Ladder Type w/ top cover 38.40 lm 2,752.66 105,702.02 412.90 15,855.30 3,165.56 121,557.32
500mm X 150mm Vertical Elbow Cable Tray, Ladder Type w/ top cover 8.00 pcs 5,280.61 42,244.85 792.09 6,336.73 6,072.70 48,581.58
500mm X 150mm Horizontal Elbow Cable Tray, Ladder Type w/ top cover 8.00 pcs 5,280.61 42,244.85 792.09 6,336.73 6,072.70 48,581.58
150mm X 100mm x 2400mm Straight Length Cable Tray , Perforated Type w/ top cover 40.80 lm 1,732.12 70,670.40 259.82 10,600.56 1,991.94 81,270.96
150mm X 100mm Vertical Elbow Cable Tray , Perforated Type w/ top cover 2.00 pcs 3,325.66 6,651.32 498.85 997.70 3,824.51 7,649.01
150mm X 100mm Horizontal Elbow Cable Tray, Perforated Type w/ top cover 2.00 pcs 3,325.66 6,651.32 498.85 997.70 3,824.51 7,649.01
300mm X 100mm x 2400mm Straight Length Cable Tray, Ladder Type w/ top cover 93.60 lm 2,445.63 228,910.97 366.84 34,336.65 2,812.47 263,247.61
300mm X 100mm Vertical Elbow Cable Tray, Ladder Type w/ top cover 12.00 pcs 4,704.00 56,448.00 705.60 8,467.20 5,409.60 64,915.20
300mm X 100 Horizontal Elbow Cable Tray, Ladder Type w/ top cover 14.00 pcs 4,704.00 65,856.00 705.60 9,878.40 5,409.60 75,734.40
100mm X 100mm x 2400mm Straight length, Perforated Bottom w/ top cover 12.00 lm 1,631.88 19,582.56 244.78 2,937.38 1,876.66 22,519.94
100mm X 100mm Vertical Elbow, Perforated Bottom w/ top cover 2.00 pcs 3,139.50 6,279.00 470.92 941.85 3,610.43 7,220.85
100mm X 100mm Horizontal Elbow, Perforated Bottom w/ top cover 3.00 pcs 3,139.50 9,418.50 470.92 1,412.77 3,610.43 10,831.28

2 AUXILIARY TRUNKING (w/ Top Cover)

GROUND FLOOR
200mm x 300mm x 100mm Horizontal Tee Cable Trunking (Blow Up 3) 1.00 pcs 4,662.66 4,662.66 699.40 699.40 4,772.50 4,772.50
300mm x 200mm x 100mm Horizontal Tee Cable Trunking (Blow Up 6) 1.00 pcs 4,662.66 4,662.66 699.40 699.40 4,772.50 4,772.50
300mm x 200mm x 100mm Cross-Tee Cable Trunking (Blow Up 4) 2.00 pcs 4,471.66 8,943.33 670.75 1,341.50 4,577.00 9,154.00
300 x 300 x 100mm Vertical Tee Cable Trunking (Blow Up 7) 1.00 pcs 4,662.66 4,662.66 699.40 699.40 4,772.50 4,772.50

2ND FLOOR
300 x 300 x 100mm Vertical Tee Cable Trunking w/ cover (Blow Up 5) 2.00 pcs 4,662.66 9,325.33 699.40 1,398.80 4,772.50 9,545.00
300mm x 200mm x 100mm Horizontal Elbow Cable Tray (Blow Up 8) 2.00 pcs 4,662.66 9,325.33 699.40 1,398.80 4,772.50 9,545.00
200 x 200 x 100mm Horizontal Tee Cable Tray (Blow Up 11) 1.00 pcs 3,808.78 3,808.78 571.32 571.32 3,898.50 3,898.50
200mm x 300mm x 100mm Horizontal Tee Cable Tray (Blow Up 3) 2.00 pcs 4,662.66 9,325.33 699.40 1,398.80 4,772.50 9,545.00
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount
3RD-15TH FLOOR
200 x 200 x 100mm Horizontal Tee Cable Tray (Blow Up 11) 12.00 pcs 3,808.78 45,705.34 571.32 6,855.80 3,898.50 46,782.00
200mm x 300mm x 100mm Horizontal Tee Cable Tray (Blow Up 3) 24.00 pcs 4,662.66 111,903.92 699.40 16,785.59 4,772.50 114,540.00
300 x 300 x 100mm Vertical Tee Cable Trunking (Blow Up 5) 24.00 pcs 4,662.66 111,903.92 699.40 16,785.59 4,772.50 114,540.00
300mm x 200mm x 100mm Cross-Tee Cable Trunking (Blow Up 4) 12.00 pcs 4,921.08 59,052.91 738.16 8,857.94 5,037.00 60,444.00
300mm x 200mm x 100mm Horizontal Elbow Cable Tray (Blow Up 8) 24.00 pcs 4,662.66 111,903.92 699.40 16,785.59 4,772.50 114,540.00

200 x 100mm x 2400mm Straight length Cable Truncking 511.20 lm 2,466.20 1,260,721.44 281.25 143,775.00 2,836.13 1,449,829.66
200 x 100mm Horizontal Elbow Cable Truncking 54.00 pcs 4,532.00 244,728.00 679.80 36,709.20 5,211.80 281,437.20
200 x 100mm Vertical Elbow Cable Truncking 67.00 pcs 4,532.00 303,644.00 679.80 45,546.60 5,211.80 349,190.60
300 x 100mm x 2400mm Straight Length Cable Trunking 172.80 lm 2,563.00 442,886.40 312.60 54,017.28 2,947.45 509,319.36
300 x 100mm Horizontal Elbow Cable Tray 1.00 pcs 4,928.00 4,928.00 739.20 739.20 5,667.20 5,667.20
300 x 100mm Vertical Elbow Cable Tray 6.00 pcs 4,928.00 29,568.00 739.20 4,435.20 5,667.20 34,003.20
SUB - TOTAL 4,797,674.90 661,902.34 5,454,713.14
Contractor's Profit 10.647% 580,745.07
VAT 12.00% 149,117.69
TOTAL AMOUNT - ADDITIVE 6,184,575.90
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

CABLE TRAYS AND CONDUITS
1 POWER CABLE TRAY
Cable tray 300x300mm dia. (814.00) lm 8,137.50 (6,623,925.00) 569.63 (463,674.75) 8,707.13 (7,087,599.75)
Vertical elbow (13.00) pcs 17,577.00 (228,501.00) 2,636.55 (34,275.15) 20,213.55 (262,776.15)
Horizontal (26.00) pcs 17,577.00 (457,002.00) 2,636.55 (68,550.30) 20,213.55 (525,552.30)
Cable tray 300x100mm dia. (81.00) lm 2,445.63 (198,096.03) 366.84 (29,714.40) 2,812.47 (227,810.43)
vertical elbow (4.00) pcs 4,704.00 (18,816.00) 705.60 (2,822.40) 5,409.60 (21,638.40)
horizontal (1.00) pcs 4,704.00 (4,704.00) 705.60 (705.60) 5,409.60 (5,409.60)
Cable tray 100x100mm dia. (8.00) lm 1,631.88 (13,055.04) 244.78 (1,958.26) 1,876.66 (15,013.30)
vertical elbow (2.00) pcs 3,139.50 (6,279.00) 470.92 (941.85) 3,610.43 (7,220.85)
horizontal (2.00) pcs 3,139.50 (6,279.00) 470.92 (941.85) 3,610.43 (7,220.85)
Cable tray 800x100mm dia. (161.00) lm 4,125.00 (664,125.00) 618.75 (99,618.75) 4,743.75 (763,743.75)
vertical elbow (28.00) pcs 8,300.00 (232,400.00) 1,245.00 (34,860.00) 9,545.00 (267,260.00)
horizontal (12.00) pcs 8,300.00 (99,600.00) 1,245.00 (14,940.00) 9,545.00 (114,540.00)
2 AUXILIARY TRUNKING (w/ Top Cover)
Trunking, 200 x 100mm (1,677.20) m 2,466.20 (4,136,310.64) 281.25 (471,712.50) 2,747.45 (4,608,023.14)
Trunking, Horizontal Elbow 200 x 100mm (26.00) pcs 4,532.00 (117,832.00) 679.80 (17,674.80) 5,211.80 (135,506.80)
Trunking, Vertical Elbow 200 x 100mm (26.00) pcs 4,532.00 (117,832.00) 679.80 (17,674.80) 5,211.80 (135,506.80)
Trunking, 300 x 100mm (RISER) (150.00) m 2,563.00 (384,450.00) 312.60 (46,890.00) 2,875.60 (431,340.00)
Trunking, Horizontal Elbow 300 x 100mm (6.00) pcs 4,928.00 (29,568.00) 739.20 (4,435.20) 5,667.20 (34,003.20)
Trunking, Vertical Elbow 300 x 100mm (4.00) pcs 4,928.00 (19,712.00) 739.20 (2,956.80) 5,667.20 (22,668.80)
SUB - TOTAL (13,358,486.71) (1,314,347.41) (14,672,834.12)
Contractor's Profit 10.647% (1,562,167.60)
VAT 12.00% (345,181.80)
TOTAL AMOUNT - DEDUCTIVE (16,580,183.52)

TOTAL NET AMOUNT (10,395,607.62)

NOTE: Other CMI's are also considered:

*RFA No. 039-20

RECONCILED AND AGREED BETWEEN: NOTED:

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager

ENGR. JANIEL S. NOVECIO

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. : n/a
Title : Switchgear
Date : 23-Jun-2020
CARWILL CONSTRUCTION INC. (A)
Materials Labor
ITEM NO. SCOPE OF WORKS QTY UNIT UNIT AMOUNT TOTAL AMOUNT
Unit Cost Amount Unit Cost Amount

AS PER REVISED / AS-BUILT PLAN ADDITIVE WORKS

ELECTRICAL WORKS
EQUIPMENT AND DEVICES
1 LVSG MBD-1 1.0 set/s 7,618,343.25 7,618,343.25 378,019.02 378,019.02 7,996,362.27 7,996,362.27
3Ø, 4W, 400V, 60HZ, WITH GROUND AND NEUTRAL BUS
Main ATS-1:
2-ACB RATED AT 3200AT, 4P,100KA @ 480V, DRAW-OUT
Branches:
1-ACB RATED AT 700/800AT, 3P, 65KA @ 480V, DRAW-OUT
TYPE/MANUAL, LSIG
3-MCCB RATED AT 600AT, 3P, 70KA @ 415V
1-MCCB RATED AT 400AT, 3P, 70KA @ 415V
1-ACB RATED AT 1250AT, 3P, 65KA, @ 480V, DRAW-OUT
TYPE/MANUAL, LI (FOR CAP. BANK)
1-MCCB RATED AT 200AT, 3P, 70KA @415V
TIE BREAKER:
1-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
Main ATS-2:
2-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
Branches:
1-ACB RATED AT 700/800AT, 3P, 65KA @ 480V, DRAW-OUT
TYPE/MANUAL, LSIG
1-MCCB RATED AT 300/400AT, 3P, 70KA @ 415V
2 LVSG-MDB-2 1.0 set/s 6,335,412.25 6,335,412.25 323,728.07 323,728.07 6,659,140.32 6,659,140.32
3Ø, 4W, 400V, 60HZ, WITH GROUND AND NEUTRAL BUS
Main ATS-3:
2-ACB RATED AT 3200AT, 4P,100KA @ 480V, DRAW-OUT
TYPE/MANUAL,LSIG
Branches:
 CARWILL CONSTRUCTION INC. (A)
Materials Labor
ITEM NO. SCOPE OF WORKS QTY UNIT UNIT AMOUNT TOTAL AMOUNT
Unit Cost Amount Unit Cost Amount
1-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
1-MCCB RATED AT 200AT, 3P, 70KA @415V
TIE BREAKER:
1-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
Main ATS-4:
2-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
Branches:
1-ACB RATED AT 1250AT, 3P, 65KA, @ 480V, DRAW-OUT
TYPE/MANUAL, LI (FOR CAP. BANK)
1-MCCB RATED AT 200AT, 3P, 70KA @415V
1-MCCB RATED AT 80AT, 3P, 70KA @ 415V
3 MVSG 1.0 set/s 6,705,710.00 6,705,710.00 383,183.43 383,183.43 7,088,893.43 7,088,893.43
FREE STANDING, 100% GALVANIZED SHEET WITH PAINT
MAIN BUS RATED @ 15KV, 3Ø, 3W, 6OHZ, WITH GROUND BUS
FULLY BOLTED CONSTRUCTION ENCLOSURE, NEMA-1
Main VCB:
1-VCB FULL VERSION RATED AT 630/1250A,15KV/24KV, 25KA
DRAW-OUT TYPE,ELECTRICALLY AND MANUALLY OPERATED
WITH STANDARD ACCESSORIES, CONTROL VOLTAGE 48VDC
TYPE VNS, COOPER
1-EARTHING SWITCH COMPLETE WITH OPERATING HANDLE
Feeder VCB:
3-VCB FULL VERSION RATED AT 630/1250A,15KV/24KV, 25KA
DRAW-OUT TYPE,ELECTRICALLY AND MANUALLY OPERATED
WITH STANDARD ACCESSORIES, CONTROL VOLTAGE 48VDC
TYPE VNS, COOPER
3-EARTHING SWITCH COMPLETE WITH OPERATING HANDLE
SUB - TOTAL 20,659,465.50 1,084,930.51 21,744,396.01
Contractor's Profit 10.647% 2,315,053.15
VAT 12.00% 407,998.04
TOTAL AMOUNT - ADDITIVE 24,467,447.21

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

ELECTRICAL WORKS
Equipment and Devices
 CARWILL CONSTRUCTION INC. (A)
Materials Labor
ITEM NO. SCOPE OF WORKS QTY UNIT UNIT AMOUNT TOTAL AMOUNT
Unit Cost Amount Unit Cost Amount
1 Low Voltage Switchgear (MDB-1) (1.0) set/s 2,418,400.00 (2,418,400.00) 120,000.00 (120,000.00) 2,538,400.00 (2,538,400.00)
Main:
2-3500AT/3P, 400V, 60Hz (ACB)
Branches:
1-3000AT/3P, ACB AF, ACB
1-700AT/3P, 800AF, MCCB
1-400AT/3P, 500AF, MCCB
1-350AT/3P, 500AF, MCCB
1-350AT/3P, 400AF, MCCB
2-200AT/3P, 500AF, MCCB
2 Low Voltage Switchgear (MDB-2) (1.0) set/s 2,348,420.00 (2,348,420.00) 120,000.00 (120,000.00) 2,468,420.00 (2,468,420.00)
Main:
2-3500AT/3P, 400V, 60Hz (ACB)
Branches:
1-3000AT/3P, ACB AF, ACB
3-400AT/3P, 500AF, MCCB
1-200AT/3P, 500AF, MCCB
3 Medium Voltage Switch Gear (1.0) set/s 3,500,000.00 (3,500,000.00) 200,000.00 (200,000.00) 3,700,000.00 (3,700,000.00)
SUB - TOTAL -8,266,820.00 -440,000.00 (8,706,820.00)
Contractor's Profit 10.647% (926,986.02)
VAT 12.00% (164,038.32)
TOTAL AMOUNT - DEDUCTIVE (9,797,844.34)

TOTAL NET AMOUNT 14,669,602.87

NOTE: Other references are also considered:

*RFA No. 039-20

RECONCILED AND AGREED BETWEEN: NOTED:

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager

ENGR. JANIEL S. NOVECIO

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. :
Title : 3RD-15TH FLOOR (HALLWAY AT TENANT OFFICES)
Date : 23-Jun-2020
CARWILL CONSTRUCTION INC. (A)
MATERIAL LABOR UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Total Cost Unit Cost Total Cost

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

Load provisions
Pinlight 23W, ceiling / recessed type (Philips) 408.00 set/s 1,045.00 426,360.00 209.00 85,272.00 1,254.00 511,632.00
LED 52W LIGHTING FIXTURES (Philips) 144.00 set/s 4,558.00 656,352.00 525.00 75,600.00 5,083.00 731,952.00
Switch bank 12.00 set/s 600.00 7,200.00 90.00 1,080.00 690.00 8,280.00
Convenience outlet, 2-gang, grounding type 36.00 set/s 250.00 9,000.00 37.50 1,350.00 287.50 10,350.00
Roughing ins - - - -
Conduit, PVC, 20 mm dia. (EMERALD) 2,220.72 lm 24.00 53,297.28 4.80 10,659.46 28.80 63,956.74
Conduit, FMT, 20mm dia. 840.00 lm 31.90 26,796.00 4.79 4,023.60 36.69 30,819.60
Utility box, 100 x 50 x 50mm 36.00 pc/s 49.00 1,764.00 9.80 352.80 58.80 2,116.80
Juntion box, 100 x 100 x 50mm 552.00 pc/s 57.75 31,878.00 8.66 4,780.32 66.41 36,658.32
Wiring-ins - - - -
Wire, THHN, 2.0mm2 3,096.00 lm 14.00 43,344.00 2.10 6,501.60 16.10 49,845.60
Wire, THHN, 2.0mm2 (G) 2,400.00 lm 14.00 33,600.00 2.10 5,040.00 16.10 38,640.00
Wire, THHN, 3.5mm2 1,387.20 lm 21.00 29,131.20 3.15 4,369.68 24.15 33,500.88
Wire, THHN, 3.5mm2 (G) 693.60 lm 21.00 14,565.60 3.15 2,184.84 24.15 16,750.44

SUB - TOTAL 1,333,288.08 201,214.30 1,534,502.38

Contractor's Profit 10.647% 163,373.34
VAT 12.0% 43,750.52
TOTAL AMOUNT - DEDUCTIVE 1,741,626.23

TOTAL NET AMOUNT 1,741,626.23

NOTE: Other references are also considered:

*Construction Plan

RECONCILED AND AGREED BETWEEN: NOTED:

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager

ENGR. JANIEL S. NOVECIO

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. : N/A
Title : ECB AT TENANT OFFICES
Date : 23-Jun-2020
CARWILL CONSTRUCTION INC. (A)
MATERIAL LABOR UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Total Cost Unit Cost Total Cost

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

Enclosed circuit breaker (ECB-ACCU OFFICES), 40AT,1Ph 348.00 set/s 4,530.00 1,576,440.00 317.10 110,350.80 4,847.10 1,686,790.80

SUB - TOTAL 1,576,440.00 110,350.80 1,686,790.80

Contractor's Profit 10.647% 179,586.98
VAT 12.0% 34,792.53
TOTAL AMOUNT - DEDUCTIVE 1,901,170.31

TOTAL NET AMOUNT 1,901,170.31

NOTE: Other references are also considered:

*CONSTRUCTION PLAN

RECONCILED AND AGREED BETWEEN: NOTED:

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager

ENGR. JANIEL S. NOVECIO

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Summary of Change Orders (MEPFS)
Date : 23-Jun-2020

ITEM NO. SCOPE OF WORKS ADDITIVE DEDUCTIVE NET AMOUNT

1 Revised Electrical Plan: Main Feeders and Sub-Feeders 11,653,078.60 (11,320,766.01) 332,312.59
2 Cable Tray and Trunking 6,184,575.90 (16,580,183.52) (10,395,607.62)
3 Switchgears 24,467,447.21 (9,797,844.34) 14,669,602.87
4 3rd-15th Floor (Hallway at Tenant Offices) - 1,741,626.23 1,741,626.23
5 ECB at Tenant Offices - 1,901,170.31 1,901,170.31
TOTAL AMOUNT 42,305,101.72 (34,055,997.33) 8,249,104.38

RECONCILED AND AGREED BETWEEN: NOTED:

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager

ENGR. JANIEL S. NOVECIO

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. : n/a
Title : Switchgear
Date : 23-Jun-2020
CARWILL CONSTRUCTION INC. (A)
Materials Labor
ITEM NO. SCOPE OF WORKS QTY UNIT UNIT AMOUNT TOTAL AMOUNT
Unit Cost Amount Unit Cost Amount

AS PER REVISED / AS-BUILT PLAN ADDITIVE WORKS

ELECTRICAL WORKS 112.353334290%
EQUIPMENT AND DEVICES
1 LVSG MBD-1 1.0 set/s 7,804,156.50 8,768,230.04 8,768,230.04 435,075.92 435,075.92 9,203,305.96 9,203,305.96
3Ø, 4W, 400V, 60HZ, WITH GROUND AND NEUTRAL BUS
Main ATS-1:
2-ACB RATED AT 3200AT, 4P,100KA @ 480V, DRAW-OUT
Branches:
1-ACB RATED AT 700/800AT, 3P, 65KA @ 480V, DRAW-OUT
TYPE/MANUAL, LSIG
3-MCCB RATED AT 600AT, 3P, 70KA @ 415V
1-MCCB RATED AT 400AT, 3P, 70KA @ 415V
1-ACB RATED AT 1250AT, 3P, 65KA, @ 480V, DRAW-OUT
TYPE/MANUAL, LI (FOR CAP. BANK)
1-MCCB RATED AT 200AT, 3P, 70KA @415V
TIE BREAKER:
1-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
Main ATS-2:
2-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
Branches:
1-ACB RATED AT 700/800AT, 3P, 65KA @ 480V, DRAW-OUT
TYPE/MANUAL, LSIG
1-MCCB RATED AT 300/400AT, 3P, 70KA @ 415V
2 LVSG-MDB-2 1.0 set/s 6,489,934.50 7,291,657.80 7,291,657.80 372,590.48 372,590.48 7,664,248.28 7,664,248.28
3Ø, 4W, 400V, 60HZ, WITH GROUND AND NEUTRAL BUS
Main ATS-3:
2-ACB RATED AT 3200AT, 4P,100KA @ 480V, DRAW-OUT
TYPE/MANUAL,LSIG
Branches:
 CARWILL CONSTRUCTION INC. (A)
Materials Labor
ITEM NO. SCOPE OF WORKS QTY UNIT UNIT AMOUNT TOTAL AMOUNT
Unit Cost Amount Unit Cost Amount
1-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
1-MCCB RATED AT 200AT, 3P, 70KA @415V
TIE BREAKER:
1-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
Main ATS-4:
2-ACB RATED AT 3200AT, 4P, 100KA @480V, DRAW-OUT
TYPE/MANUAL, LSIG
Branches:
1-ACB RATED AT 1250AT, 3P, 65KA, @ 480V, DRAW-OUT
TYPE/MANUAL, LI (FOR CAP. BANK)
1-MCCB RATED AT 200AT, 3P, 70KA @415V
1-MCCB RATED AT 80AT, 3P, 70KA @ 415V
3 MVSG 1.0 set/s 6,705,710.00 7,534,088.77 7,534,088.77 430,519.36 430,519.36 7,964,608.13 7,964,608.13
FREE STANDING, 100% GALVANIZED SHEET WITH PAINT
MAIN BUS RATED @ 15KV, 3Ø, 3W, 6OHZ, WITH GROUND BUS
FULLY BOLTED CONSTRUCTION ENCLOSURE, NEMA-1
Main VCB:
1-VCB FULL VERSION RATED AT 630/1250A,15KV/24KV, 25KA
DRAW-OUT TYPE,ELECTRICALLY AND MANUALLY OPERATED
WITH STANDARD ACCESSORIES, CONTROL VOLTAGE 48VDC
TYPE VNS, COOPER
1-EARTHING SWITCH COMPLETE WITH OPERATING HANDLE
Feeder VCB:
3-VCB FULL VERSION RATED AT 630/1250A,15KV/24KV, 25KA
DRAW-OUT TYPE,ELECTRICALLY AND MANUALLY OPERATED
WITH STANDARD ACCESSORIES, CONTROL VOLTAGE 48VDC
TYPE VNS, COOPER
3-EARTHING SWITCH COMPLETE WITH OPERATING HANDLE
SUB - TOTAL 23,593,976.62 1,238,185.76 24,832,162.38
Contractor's Profit 10.647% 2,643,797.32
VAT 12.00% 465,837.97
TOTAL AMOUNT - ADDITIVE 27,941,797.66

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

ELECTRICAL WORKS
Equipment and Devices
 CARWILL CONSTRUCTION INC. (A)
Materials Labor
ITEM NO. SCOPE OF WORKS QTY UNIT UNIT AMOUNT TOTAL AMOUNT
Unit Cost Amount Unit Cost Amount
1 Low Voltage Switchgear (MDB-1) (1.0) set/s 2,418,400.00 (2,418,400.00) 120,000.00 (120,000.00) 2,538,400.00 (2,538,400.00)
Main:
2-3500AT/3P, 400V, 60Hz (ACB)
Branches:
1-3000AT/3P, ACB AF, ACB
1-700AT/3P, 800AF, MCCB
1-400AT/3P, 500AF, MCCB
1-350AT/3P, 500AF, MCCB
1-350AT/3P, 400AF, MCCB
2-200AT/3P, 500AF, MCCB
2 Low Voltage Switchgear (MDB-2) (1.0) set/s 2,348,420.00 (2,348,420.00) 120,000.00 (120,000.00) 2,468,420.00 (2,468,420.00)
Main:
2-3500AT/3P, 400V, 60Hz (ACB)
Branches:
1-3000AT/3P, ACB AF, ACB
3-400AT/3P, 500AF, MCCB
1-200AT/3P, 500AF, MCCB
3 Medium Voltage Switch Gear (1.0) set/s 3,500,000.00 (3,500,000.00) 200,000.00 (200,000.00) 3,700,000.00 (3,700,000.00)
SUB - TOTAL -8,266,820.00 -440,000.00 (8,706,820.00)
Contractor's Profit 10.647% (926,986.02)
VAT 12.00% (164,038.32)
TOTAL AMOUNT - DEDUCTIVE (9,797,844.34)

TOTAL NET AMOUNT 18,143,953.32

NOTE: Other CMI's are also considered:

*RFA No. 039-20

RECONCILED AND AGREED BETWEEN: NOTED:

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager

ENGR. JANIEL S. NOVECIO

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. : 14
Title : Revised Electrical Plan: Main Feeders and Sub-Feeders

CARWILL CONSTRUCTION INC. (A)

MATERIAL LABOR UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Total Cost Unit Cost Total Cost

AS PER REVISED / AS-BUILT PLAN ADDITIVE WORKS

ELECTRICAL WORKS 112.353334290% ###
Wire, XLPE /PVC, 30mm2 , 15kV (1 Core) 623.00 lm 497.39 558.83 348,153.74 83.83 52,223.06 642.66 400,376.80
Fire-Rated Cable, 200mm2 182.00 lm 1,443.25 1,621.54 295,120.19 243.23 44,268.03 1,864.77 339,388.22
Wire, THHN, 250mm2 740.00 lm - 1,349.00 998,260.00 202.35 149,739.00 1,551.35 1,147,999.00
Wire, THHN, 200mm2 6,161.40 lm - 1,048.00 6,457,147.20 157.20 968,572.08 1,205.20 7,425,719.28
Wire, THHN, 100mm2 160.00 lm 492.52 553.36 88,538.02 83.00 13,280.70 636.37 101,818.73
Wire, THHN, 38mm2 40.00 lm 260.00 10,400.00 39.00 1,560.00 299.00 11,960.00
Wire, THHN, 30mm2 344.00 lm 179.00 61,576.00 26.85 9,236.40 205.85 70,812.40
Fire-Rated Cable, 30mm2 (Ground) 46.00 lm 424.62 477.07 21,945.44 71.56 3,291.82 548.64 25,237.25
Wire, THHN, 100mm2 (Ground) 161.00 lm 492.52 553.36 89,091.39 83.00 13,363.71 636.37 102,455.09
Wire, THW, 50mm2 (Ground) 545.00 lm 292.00 159,140.00 43.80 23,871.00 335.80 183,011.00
Wire, TW, 30mm2 (Ground) 1,047.00 lm 162.00 169,614.00 24.30 25,442.10 186.30 195,056.10
Wire, THW, 8.0mm2 (Ground) 94.00 lm 49.00 4,606.00 7.35 690.90 56.35 5,296.90
Conduit, RSC, 100mm dia. 48.00 lm 693.00 33,264.00 103.95 4,989.60 796.95 38,253.60
Conduit, RSC, 65mm dia. 40.00 lm 402.50 16,100.00 60.38 2,415.00 462.88 18,515.00
Conduit, RSC, 50 mm dia. 92.00 lm 318.00 29,256.00 47.70 4,388.40 365.70 33,644.40
Liquid Tight Flexible Metallic Conduit 96.00 lm 1,525.70 146,467.20 228.86 21,970.08 1,754.56 168,437.28
SUB - TOTAL 8,928,679.17 1,339,301.88 10,267,981.05
Contractor's Profit 10.647% % 1,093,197.62
VAT 12.00% % 291,899.94
TOTAL AMOUNT - ADDITIVE 11,653,078.60
 CARWILL CONSTRUCTION INC. (A)
MATERIAL LABOR UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Total Cost Unit Cost Total Cost

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

ELECTRICAL WORKS - - - -
Wire, XLPE / SWA / LLDPE , 95mm2, 15kV (4 Core) - 244.00 lm 4,304.00 - 1,050,176.00 645.60 - 157,526.40 4,949.60 - 1,207,702.40
Wire, THHN, 500mm2 - 2,233.00 lm 2,479.00 - 5,535,607.00 495.80 - 1,107,121.40 2,974.80 - 6,642,728.40
Wire, THHN, 250mm2 - 78.00 lm 1,349.00 - 105,222.00 202.35 - 15,783.30 1,551.35 - 121,005.30
Wire, THHN, 150mm2 - 112.00 lm 833.00 - 93,296.00 124.95 - 13,994.40 957.95 - 107,290.40
Wire, THHN, 125mm2 - 140.30 lm 698.00 - 97,929.40 104.70 - 14,689.41 802.70 - 112,618.81
Wire, THHN, 60mm2 - 172.00 lm 359.00 - 61,748.00 53.85 - 9,262.20 412.85 - 71,010.20
Wire, THHN, 38mm2 - 36.00 lm 260.00 - 9,360.00 39.00 - 1,404.00 299.00 - 10,764.00
Wire, THW, 400mm2 - 573.00 lm 2,050.00 - 1,174,650.00 410.00 - 234,930.00 2,460.00 - 1,409,580.00
Wire, XLPE / SWA / LLDPE , 100mm2 , 15kV (1 Core) - 65.00 lm 1,167.00 - 75,855.00 175.05 - 11,378.25 1,342.05 - 87,233.25
Wire, THW, 50mm2 (Ground) - 19.50 lm 292.00 - 5,694.00 43.80 - 854.10 335.80 - 6,548.10
Wire, TW, 30mm2 (Ground) - 46.50 lm 162.00 - 7,533.00 24.30 - 1,129.95 186.30 - 8,662.95
Wire, THW, 22mm2 (Ground) - 42.00 lm 123.00 - 5,166.00 18.45 - 774.90 141.45 - 5,940.90
Wire, THW, 14mm2 (Ground) - 86.00 lm 78.00 - 6,708.00 11.70 - 1,006.20 89.70 - 7,714.20
Wire, THW, 8.0mm2 (Ground) - 18.00 lm 49.00 - 882.00 7.35 - 132.30 56.35 - 1,014.30
Conduit, RSC, 100mm dia. - 42.00 lm 693.00 - 29,106.00 103.95 - 4,365.90 796.95 - 33,471.90
Conduit, RSC, 80mm dia. - 34.10 lm 624.00 - 21,278.40 93.60 - 3,191.76 717.60 - 24,470.16
Conduit, RSC, 50 mm dia. - 104.00 lm 318.00 - 33,072.00 47.70 - 4,960.80 365.70 - 38,032.80
Liquid Tight Flexible Metallic Conduit - 32.00 lm 1,525.70 - 48,822.40 10.92 - 349.52 1,536.62 - 49,171.92
SUB - TOTAL - 8,362,105.20 - 1,582,854.79 - 9,944,959.99
Contractor's Profit 10.6467% % - 1,058,806.65
VAT 12.00% % - 316,999.37
TOTAL AMOUNT - DEDUCTIVE - 11,320,766.01

TOTAL NET AMOUNT 332,312.59

NOTE: Other CMI's are considered also considered:

* RFA-031-19 * ACC/T/CARWILL/37
* RFA-042-20 * ACC/T/CARWILL/34

RECONCILED AND AGREED BETWEEN: NOTED: RECOMMENDING A

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager

ENGR. JANIEL S. NOVECIO ENGR. RUEL A. TAN

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG Gen. Manager / VP -
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. : 21 & 14
Title : Cable Tray and Trunking
CARWILL CONSTRUCTION INC. (A)
Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount

AS PER REVISED / AS-BUILT PLAN ADDITIVE WORKS

CABLE TRAYS AND CONDUITS
1 POWER CABLE TRAY
400 x 200mm x 2400mmStraight Length Cable Tray, Perforated Bottom w/ top cover 199.20 lm 3,122.49 621,999.85 468.37 93,299.98 3,590.86 715,299.83 715,299.83 0.15
400 x 200mm Vertical Elbow Cable Tray, Perforated Bottom w/ top cover 13.00 pcs 5,999.67 77,995.66 899.95 11,699.35 6,899.62 89,695.01 89,695.01 0.15
400 x 200mm Horizontal Elbow Cable Tray, Perforated Bottom w/ top cover 26.00 pcs 5,999.67 155,991.32 899.95 23,398.70 6,899.62 179,390.02 179,390.02 0.15
650mm X 150mm x 2400mm Straight Length Cable Tray, Perforated Bottom w/ top cover 62.40 lm 3,913.65 244,211.60 587.05 36,631.74 4,500.69 280,843.34 280,843.34 0.15
650mm X 150mm x 2400mm Straight Length Cable Tray, Ladder-type w/o top cover 33.60 lm 1,811.70 60,873.02 271.75 9,130.95 2,083.45 70,003.97 70,003.97 0.15
650mm X 150mm Vertical Elbow Cable Tray, Perforated Bottom w/ top cover 12.00 pcs 7,516.44 90,197.23 1,127.47 13,529.58 8,643.90 103,726.81 103,726.81 0.15
650mm X 150mm Horizontal Elbow Cable Tray, Perforated Bottom w/ top cover 12.00 pcs 7,516.44 90,197.23 1,127.47 13,529.58 8,643.90 103,726.81 103,726.81 0.15
650mm X 150mm Horizontal Elbow Cable Tray, Ladder-type w/o top cover 4.00 pcs 3,471.72 13,886.87 520.76 2,083.03 3,992.47 15,969.90 15,969.90 0.15
500mm X 150mm x 2400mm Straight Length Cable Tray, Ladder Type w/ top cover 38.40 lm 2,752.66 105,701.98 412.90 15,855.30 3,165.55 121,557.28 121,557.28 0.15
500mm X 150mm Vertical Elbow Cable Tray, Ladder Type w/ top cover 8.00 pcs 5,280.61 42,244.84 792.09 6,336.73 6,072.70 48,581.57 48,581.57 0.15
500mm X 150mm Horizontal Elbow Cable Tray, Ladder Type w/ top cover 8.00 pcs 5,280.61 42,244.84 792.09 6,336.73 6,072.70 48,581.57 48,581.57 0.15
150mm X 100mm x 2400mm Straight Length Cable Tray , Perforated Type w/ top cover 40.80 lm 1,732.12 70,670.38 259.82 10,600.56 1,991.93 81,270.94 81,270.94 0.15
150mm X 100mm Vertical Elbow Cable Tray , Perforated Type w/ top cover 2.00 pcs 3,325.66 6,651.32 498.85 997.70 3,824.51 7,649.01 7,649.01 0.15
150mm X 100mm Horizontal Elbow Cable Tray, Perforated Type w/ top cover 2.00 pcs 3,325.66 6,651.32 498.85 997.70 3,824.51 7,649.01 7,649.01 0.15
300mm X 100mm x 2400mm Straight Length Cable Tray, Ladder Type w/ top cover 93.60 lm 2,445.63 228,910.97 366.84 34,336.65 2,812.47 263,247.61 263,247.61 0.15
300mm X 100mm Vertical Elbow Cable Tray, Ladder Type w/ top cover 12.00 pcs 4,704.00 56,448.00 705.60 8,467.20 5,409.60 64,915.20 64,915.20 0.15
300mm X 100 Horizontal Elbow Cable Tray, Ladder Type w/ top cover 14.00 pcs 4,704.00 65,856.00 705.60 9,878.40 5,409.60 75,734.40 75,734.40 0.15
100mm X 100mm x 2400mm Straight length, Perforated Bottom w/ top cover 12.00 lm 1,631.88 19,582.56 244.78 2,937.38 1,876.66 22,519.94 22,519.94 0.15
100mm X 100mm Vertical Elbow, Perforated Bottom w/ top cover 2.00 pcs 3,139.50 6,279.00 470.92 941.85 3,610.43 7,220.85 7,220.85 0.15
100mm X 100mm Horizontal Elbow, Perforated Bottom w/ top cover 3.00 pcs 3,139.50 9,418.50 470.92 1,412.77 3,610.43 10,831.28 10,831.28 0.15

2 AUXILIARY TRUNKING (w/ Top Cover)

GROUND FLOOR
200mm x 300mm x 100mm Horizontal Tee Cable Trunking (Blow Up 3) 1.00 pcs 4,662.66 4,662.66 699.40 699.40 4,772.50 4,772.50 4,772.50 0.15
300mm x 200mm x 100mm Horizontal Tee Cable Trunking (Blow Up 6) 1.00 pcs 4,662.66 4,662.66 699.40 699.40 4,772.50 4,772.50 4,772.50 0.15
300mm x 200mm x 100mm Cross-Tee Cable Trunking (Blow Up 4) 2.00 pcs 4,471.66 8,943.32 670.75 1,341.50 4,577.00 9,154.00 9,154.00 0.15
300 x 300 x 100mm Vertical Tee Cable Trunking (Blow Up 7) 1.00 pcs 4,662.66 4,662.66 699.40 699.40 4,772.50 4,772.50 4,772.50 0.15

2ND FLOOR
300 x 300 x 100mm Vertical Tee Cable Trunking w/ cover (Blow Up 5) 2.00 pcs 4,662.66 9,325.32 699.40 1,398.80 4,772.50 9,545.00 9,545.00 0.15
300mm x 200mm x 100mm Horizontal Elbow Cable Tray (Blow Up 8) 2.00 pcs 4,662.66 9,325.32 699.40 1,398.80 4,772.50 9,545.00 9,545.00 0.15
200 x 200 x 100mm Horizontal Tee Cable Tray (Blow Up 11) 1.00 pcs 3,808.78 3,808.78 571.32 571.32 3,898.50 3,898.50 3,898.50 0.15
200mm x 300mm x 100mm Horizontal Tee Cable Tray (Blow Up 3) 2.00 pcs 4,662.66 9,325.32 699.40 1,398.80 4,772.50 9,545.00 9,545.00 0.15

3RD-15TH FLOOR
200 x 200 x 100mm Horizontal Tee Cable Tray (Blow Up 11) 12.00 pcs 3,808.78 45,705.32 571.32 6,855.80 3,898.50 46,782.00 46,782.00 0.15
200mm x 300mm x 100mm Horizontal Tee Cable Tray (Blow Up 3) 24.00 pcs 4,662.66 111,903.89 699.40 16,785.58 4,772.50 114,540.00 114,540.00 0.15
300 x 300 x 100mm Vertical Tee Cable Trunking (Blow Up 5) 24.00 pcs 4,662.66 111,903.89 699.40 16,785.58 4,772.50 114,540.00 114,540.00 0.15
300mm x 200mm x 100mm Cross-Tee Cable Trunking (Blow Up 4) 12.00 pcs 4,921.07 59,052.89 738.16 8,857.93 5,037.00 60,444.00 60,444.00 0.15
300mm x 200mm x 100mm Horizontal Elbow Cable Tray (Blow Up 8) 24.00 pcs 4,662.66 111,903.89 699.40 16,785.58 4,772.50 114,540.00 114,540.00 0.15

200 x 100mm x 2400mm Straight length Cable Truncking 511.20 lm 2,466.20 1,260,721.44 281.25 143,775.00 2,836.13 1,449,829.66 1,449,829.66 0.1140418
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount
200 x 100mm Horizontal Elbow Cable Truncking 54.00 pcs 4,532.00 244,728.00 679.80 36,709.20 5,211.80 281,437.20 281,437.20 0.15
200 x 100mm Vertical Elbow Cable Truncking 67.00 pcs 4,532.00 303,644.00 679.80 45,546.60 5,211.80 349,190.60 349,190.60 0.15
300 x 100mm x 2400mm Straight Length Cable Trunking 172.80 lm 2,563.00 442,886.40 312.60 54,017.28 2,947.45 509,319.36 509,319.36 0.1219664
300 x 100mm Horizontal Elbow Cable Tray 1.00 pcs 4,928.00 4,928.00 739.20 739.20 5,667.20 5,667.20 5,667.20 0.15
300 x 100mm Vertical Elbow Cable Tray 6.00 pcs 4,928.00 29,568.00 739.20 4,435.20 5,667.20 34,003.20 34,003.20 0.15
SUB - TOTAL 4,797,674.26 661,902.24 5,454,712.57 5,454,712.57
Contractor's Profit 580,746.88 10.6467%
VAT 149,117.90 12.00%
TOTAL AMOUNT - ADDITIVE 6,184,577.35

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

CABLE TRAYS AND CONDUITS
1 POWER CABLE TRAY
Cable tray 300x300mm dia. (814.00) lm 8,137.50 (6,623,925.00) 569.63 (463,674.75) 8,707.13 (7,087,599.75) (7,087,599.75) 0.07 0.07
Vertical elbow (13.00) pcs 17,577.00 (228,501.00) 2,636.55 (34,275.15) 20,213.55 (262,776.15) (262,776.15) 0.15
Horizontal (26.00) pcs 17,577.00 (457,002.00) 2,636.55 (68,550.30) 20,213.55 (525,552.30) (525,552.30) 0.15
Cable tray 300x100mm dia. (81.00) lm 2,445.63 (198,096.03) 366.84 (29,714.40) 2,812.47 (227,810.43) (227,810.43) 0.15
vertical elbow (4.00) pcs 4,704.00 (18,816.00) 705.60 (2,822.40) 5,409.60 (21,638.40) (21,638.40) 0.15
horizontal (1.00) pcs 4,704.00 (4,704.00) 705.60 (705.60) 5,409.60 (5,409.60) (5,409.60) 0.15
Cable tray 100x100mm dia. (8.00) lm 1,631.88 (13,055.04) 244.78 (1,958.26) 1,876.66 (15,013.30) (15,013.30) 0.15
vertical elbow (2.00) pcs 3,139.50 (6,279.00) 470.92 (941.85) 3,610.43 (7,220.85) (7,220.85) 0.15
horizontal (2.00) pcs 3,139.50 (6,279.00) 470.92 (941.85) 3,610.43 (7,220.85) (7,220.85) 0.15
Cable tray 800x100mm dia. (161.00) lm 4,125.00 (664,125.00) 618.75 (99,618.75) 4,743.75 (763,743.75) (763,743.75) 0.15
vertical elbow (28.00) pcs 8,300.00 (232,400.00) 1,245.00 (34,860.00) 9,545.00 (267,260.00) (267,260.00) 0.15
horizontal (12.00) pcs 8,300.00 (99,600.00) 1,245.00 (14,940.00) 9,545.00 (114,540.00) (114,540.00) 0.15
2 AUXILIARY TRUNKING (w/ Top Cover)
Trunking, 200 x 100mm (1,677.20) m 2,466.20 (4,136,310.64) 281.25 (471,712.50) 2,747.45 (4,608,023.14) (4,608,023.14) 0.1140418
Trunking, Horizontal Elbow 200 x 100mm (26.00) pcs 4,532.00 (117,832.00) 679.80 (17,674.80) 5,211.80 (135,506.80) (135,506.80) 0.15
Trunking, Vertical Elbow 200 x 100mm (26.00) pcs 4,532.00 (117,832.00) 679.80 (17,674.80) 5,211.80 (135,506.80) (135,506.80) 0.15
Trunking, 300 x 100mm (RISER) (150.00) m 2,563.00 (384,450.00) 312.60 (46,890.00) 2,875.60 (431,340.00) (431,340.00) 0.1219664
Trunking, Horizontal Elbow 300 x 100mm (6.00) pcs 4,928.00 (29,568.00) 739.20 (4,435.20) 5,667.20 (34,003.20) (34,003.20) 0.15
Trunking, Vertical Elbow 300 x 100mm (4.00) pcs 4,928.00 (19,712.00) 739.20 (2,956.80) 5,667.20 (22,668.80) (22,668.80) 0.15
SUB - TOTAL (13,358,486.71) (1,314,347.41) (14,672,834.12) (6,105,294.61)
Contractor's Profit (1,562,172.63) 10.6467%
VAT (345,182.40) 12.00%
TOTAL AMOUNT - DEDUCTIVE (16,580,189.16)

TOTAL NET AMOUNT (10,395,611.81)

NOTE: Other CMI's are also considered:

*RFA No. 039-20

RECONCILED AND AGREED BETWEEN: NOTED:

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount

ENGR. JANIEL S. NOVECIO

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. :
Title : ECB
Date : 6-Jul-2020 CARWILL CONSTRUCTION INC. (A)
Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount

AS PER REVISED / AS-BUILT PLAN ADDITIVE WORKS

1 Enclosed Circuit Breaker (ECB)

ECB, 20AT, 2 Pole, 10 KAIC @ 240V MCB, NEMA-1 Enclosures with Ground Terminal 32.00 set/s 1,570.00 50,240.00 109.90 3,516.80 1,679.90 53,756.80
ECB, 30AT, 3 Pole, 18 KAIC @ 400V MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal 14.00 set/s 6,910.00 96,740.00 483.70 6,771.80 7,393.70 103,511.80
ECB, 50AT, 3 Pole, 18 KAIC @ 400V MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal 4.00 set/s 7,110.00 28,440.00 497.70 1,990.80 7,607.70 30,430.80
ECB, 60AT, 3 Pole, 18 KAIC @ 400V MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal 2.00 set/s 7,290.00 14,580.00 510.30 1,020.60 7,800.30 15,600.60
ECB, 40AT, 2 Pole, 10 KAIC @ 240V MCCB, NEMA-3R Enclosures with Ground Terminal 1.00 set/s 4,950.00 4,950.00 346.50 346.50 5,296.50 5,296.50
ECB, 30AT, 2 Pole, 10 KAIC @ 240V MCCB, NEMA-3R Enclosures with Ground Terminal 2.00 set/s 4,930.00 9,860.00 739.50 1,479.00 5,669.50 11,339.00
ECB, 70AT, 3 Pole, 18 KAIC @ 400V MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal 3.00 set/s 7,470.00 22,410.00 1,120.50 3,361.50 8,590.50 25,771.50
ECB, 40AT, 3 Pole, 18 KAIC @ 400V MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal 2.00 set/s 6,970.00 13,940.00 1,045.50 2,091.00 8,015.50 16,031.00
ECB, 125AT, 3 Pole, 18 KAIC @ 400V MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal 1.00 set/s 12,300.00 12,300.00 1,845.00 1,845.00 14,145.00 14,145.00
ECB, 50AT, 2 Pole, 10 KAIC @ 240V MCCB, NEMA-3R Enclosures with Ground Terminal 1.00 set/s 5,010.00 5,010.00 350.70 350.70 5,360.70 5,360.70
ECB, 100AT, 3 Pole, 18 KAIC @ 400V MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal 1.00 set/s 7,650.00 7,650.00 535.50 535.50 8,185.50 8,185.50
ECB, 100A (ECB-ELEV) 3", 4W, 400V, 60HZ w/ Ground 5.00 set/s 6,910.00 34,550.00 483.70 2,418.50 7,393.70 36,968.50

SUB - TOTAL 300,670.00 25,727.70 326,397.70

Contractor's Profit 10.647% 34,750.47
VAT 12.00% 7,257.38
TOTAL AMOUNT - ADDITIVE 368,405.55

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

1 Enclosed Circuit Breaker (ECB)

Enclosed circuit breaker (ECB-FP), 175AT,3Ph (2.00) set/s 13,130.00 (26,260.00) 919.10 (1,838.20) 14,049.10 (28,098.20)
Enclosed circuit breaker (ECB-BP), 30AT, 3Ph (1.00) set/s 6,920.00 (6,920.00) 484.40 (484.40) 7,404.40 (7,404.40)
Enclosed circuit breaker (ECB-JP), 50AT, 3Ph (1.00) set/s 6,980.00 (6,980.00) 488.60 (488.60) 7,468.60 (7,468.60)
Enclosed circuit breaker (ECB-TP), 30AT,3Ph (1.00) set/s 6,920.00 (6,920.00) 484.40 (484.40) 7,404.40 (7,404.40)
Enclosed circuit breaker (ECB-GCE), 20AT,1Ph (1.00) set/s 1,860.00 (1,860.00) 130.20 (130.20) 1,990.20 (1,990.20)
Enclosed circuit breakers (ECB-ELEV), 60AT set/s - - - - - -
Enclosed circuit breakers (ECB-BF), 40AT, set/s - - - - - -
Enclosed circuit breakers (ECB-SF), 50AT,3Ph (1.00) set/s 6,980.00 (6,980.00) 488.60 (488.60) 7,468.60 (7,468.60)
Enclosed circuit breakers (ECB-TEF), 30AT,3Ph (1.00) set/s 6,920.00 (6,920.00) 484.40 (484.40) 7,404.40 (7,404.40)
Enclosed circuit breakers (ECB-EPZF), 50AT,3Ph (1.00) set/s 6,980.00 (6,980.00) 488.60 (488.60) 7,468.60 (7,468.60)
Enclosed circuit breakers (ECB-EF), 20AT,1Ph (3.00) set/s 1,860.00 (5,580.00) 130.20 (390.60) 1,990.20 (5,970.60)
Enclosed circuit breakers (ECB-STP-TP), 60AT, 3Ph, (2.00) set/s 7,300.00 (14,600.00) 1,095.00 (2,190.00) 8,395.00 (16,790.00)
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount
Enclosed circuit breakers (ECB-STP-BP), 40AT,3Ph (1.00) set/s 6,980.00 (6,980.00) 1,047.00 (1,047.00) 8,027.00 (8,027.00)
Enclosed circuit breakers (ECB-STP-TF), 60AT,3Ph (1.00) set/s 7,300.00 (7,300.00) 1,095.00 (1,095.00) 8,395.00 (8,395.00)
Enclosed circuit breakers (ECB-STP-BP), 30AT,3Ph (1.00) set/s 6,920.00 (6,920.00) 1,038.00 (1,038.00) 7,958.00 (7,958.00)
Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph (1.00) set/s 6,980.00 (6,980.00) 1,047.00 (1,047.00) 8,027.00 (8,027.00)
Enclosed circuit breakers (ECB-STP-SPEP), 30AT,1Ph (1.00) set/s 4,520.00 (4,520.00) 678.00 (678.00) 5,198.00 (5,198.00)
Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph (1.00) set/s 6,980.00 (6,980.00) 1,047.00 (1,047.00) 8,027.00 (8,027.00)
Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph (1.00) set/s 4,520.00 (4,520.00) 678.00 (678.00) 5,198.00 (5,198.00)
Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph (1.00) set/s 4,520.00 (4,520.00) 678.00 (678.00) 5,198.00 (5,198.00)
OTHERS:
Enclosed circuit breakers (ECB-ELEV), 100AT,3ph (4.00) set/s 6,910.00 (27,640.00) 483.70 (1,934.80) 7,393.70 (29,574.80)
Enclosed circuit breakers (ECB-SMEF), 40AT,3ph (1.00) set/s 6,980.00 (6,980.00) 488.60 (488.60) 7,468.60 (7,468.60)
Enclosed circuit breakers (ECB-JETFAN), 30AT,3ph (9.00) set/s 7,266.00 (65,394.00) 508.62 (4,577.58) 7,774.62 (69,971.58)
Enclosed circuit breaker (ECB-ACCU HALLWAY), 40AT,1Ph (36.00) set/s 4,530.00 (163,080.00) 317.10 (11,415.60) 4,847.10 (174,495.60)
Enclosed circuit breaker (ECB-ACCU OFFICES), 40AT,1Ph (348.00) set/s 4,530.00 (1,576,440.00) 317.10 (110,350.80) 4,847.10 (1,686,790.80)
Enclosed circuit breaker (ECB-AC DINING), 20AT,1Ph (10.00) set/s 1,953.00 (19,530.00) 136.71 (1,367.10) 2,089.71 (20,897.10)
Enclosed circuit breaker (ECB-AC GRND RM), 30AT,1Ph (deleted) (4.00) set/s 4,520.00 (18,080.00) 316.40 (1,265.60) 4,836.40 (19,345.60)
Enclosed circuit breaker (ECB-AC GRND HALLWAY/LOBBY), 40AT,1Ph (2.00) set/s 4,530.00 (9,060.00) 317.10 (634.20) 4,847.10 (9,694.20)
Enclosed circuit breaker (ECB-AC DINING), 30AT,1Ph (deleted) (6.00) set/s 4,520.00 (27,120.00) 316.40 (1,898.40) 4,836.40 (29,018.40)
Enclosed circuit breaker (ECB-WATER PUMP), 30AT,1Ph (1.00) set/s 4,520.00 (4,520.00) 316.40 (316.40) 4,836.40 (4,836.40)
Enclosed circuit breaker (ECB-RETAIL), 30AT,1Ph (2.00) set/s 4,520.00 (9,040.00) 316.40 (632.80) 4,836.40 (9,672.80)
Enclosed circuit breakers (ECB-EF), 40AT,3Ph (1.00) set/s 6,980.00 (6,980.00) 488.60 (488.60) 7,468.60 (7,468.60)
Enclosed circuit breakers (ECB-MAF), 40AT,3Ph (1.00) set/s 6,980.00 (6,980.00) 488.60 (488.60) 7,468.60 (7,468.60)
Enclosed circuit breakers (ECB-PZF), 50AT,3Ph (2.00) set/s 6,980.00 (13,960.00) 488.60 (977.20) 7,468.60 (14,937.20)

SUB - TOTAL (2,093,524.00) (151,612.28) (2,245,136.28)

Contractor's Profit 10.647% (239,032.15)
VAT 12.00% (46,877.33)
TOTAL AMOUNT - DEDUCTIVE (2,531,045.77)

TOTAL NET AMOUNT (2,162,640.21)

NOTE: Other CMI's are also considered:

RECONCILED AND AGREED BETWEEN: NOTED:

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager

ENGR. JANIEL S. NOVECIO

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG
Project : DAMOSA LAND INC.
Location : Damosa IT Park, JP Laurel Ave., Lanang, Davao City
Developer : DAMOSA Land Inc.
Subject : Change Order
CMI No. :
Title : PANELBOARD
Date : 2-Jul-2020 CARWILL CONSTRUCTION INC. (A)
Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount

AS PER REVISED / AS-BUILT PLAN ADDITIVE WORKS

1 METER CENTER (MC-G) 1.00 assy. 60,450.00 60,450.00 5,568.01 5,568.01 66,018.01 66,018.01
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
BREAKER GUTTER Circuit Breaker:
6-MCCB RATED AT 100AT, 1P, 18KA @ 240V
BUSBAR GUTTER BUSBAR RATED @ 200 AMPS COMPLETE WITH TERMINAL LUGS
Enclosure Manufacturing:
NEMA-1 Enclosure
2 PANEL PP-F (JET FAN) 1.00 assy. 24,630.00 24,630.00 1,724.10 1,724.10 26,354.10 26,354.10
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
40AT/3P, 10KA @ 415V MCCB
Branches:
9-32AT/3P, 10KA @ 415V MCB
3-32AT/3P, 10KA @ 415V MCB (Spare)
3 PANEL PP-PUMP 1.00 assy. 69,750.00 69,750.00 4,882.50 4,882.50 74,632.50 74,632.50
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
225AT/4P, 25KA @ 415V MCCB
Branches:
1-125AT/3P, 18KA @ 415V MCCB
1-40A/3P, 10KA @ 415V MCB
2-32A/3P, 10 KA @ 415V MCB
1-50A/1P, 10 KA @240 V MCB
2-50A/1P, 10KA @ 240V MCB (Spare)
1-32AT/1P, 10 KA @ 240 V MCB
2-20AT/1P, 10 KA @ 240V MCB
4 METER CENTER 6 (MC-6) TYP. TO MC 10 & MC 14 3.00 assy. 144,970.00 434,910.00 9,226.41 27,679.24 154,196.41 462,589.24
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
BREAKER GUTTER Circuit Breaker:
7-MCCB RATED AT 150/160AT, 3P, 18KA @ 415V
1-250 AF, 3P (Space)
BUSBAR GUTTER BUSBAR RATED @ 450 AMPS COMPLETE WITH TERMINAL LUGS
Enclosure Manufacturing:
NEMA-1 Enclosure
5 METER CENTER 3 (MC-3) TYP. MC 4,5,7,8,9,11,12 & 15 9.00 assy. 144,970.00 1,304,730.00 9,226.41 83,037.71 154,196.41 1,387,767.71
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
BREAKER GUTTER Circuit Breaker:
7-MCCB RATED AT 150/160AT, 3P, 18KA @ 415V
1-250 AF, 3P (Space)
BUSBAR GUTTER BUSBAR RATED @ 450 AMPS COMPLETE WITH TERMINAL LUGS
Enclosure Manufacturing:
NEMA-1 Enclosure
6 PANEL LP-3 (TYP. 4,5,7,8,9,11,12 & 15) 9.00 assy. 39,750.00 357,750.00 2,782.50 25,042.50 42,532.50 382,792.50
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
150/160AT, 3P, 18KA @ 415V MCCB
Branches:
2-50AT/3P, 10KA @ 415V MCCB
1-40AT/1P, 10KA @ 240V MCB
4-32AT/1P, 10KA @ 240V MCB
17-20A/1P, 10KA @ 240V MCB
7 PANEL LP6 (TYPICAL TO LP10 TO LP14) 3.00 assy. 41,050.00 123,150.00 2,873.50 8,620.50 43,923.50 131,770.50
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
150/160AT, 3P, 18KA @ 415V MCCB
Branches:
1-75AT/3P, 15KA @ 415V MCCB
1-60AT/3P, 15KA @ 415V MCCB
4-32AT/1P, 10KA @ 240V MCB
18-32AT/1P, 10KA @ 240V MCB
8 PANEL SDP-G 1.00 assy. 82,600.00 82,600.00 5,782.00 5,782.00 88,382.00 88,382.00
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
400AT/3P, 36KA @ 415V MCCB
Branches:
2-175/200AT, 1P/2P, 85KA @ 240V MCCB
2-150/160AT, 1P/2P, 85KA @ 240V MCCB
5-100AT/3P, 10KA @ 415V MCB
1-50AT/3P, 10 KA @ 415V MCB
2-100AT/1P, 18 KA @ 240V MCB
1-60AT/1P, 18KA @ 240V (Spare)
9 PANEL PP-K(AC) 1.00 assy. 25,940.00 25,940.00 1,815.80 1,815.80 27,755.80 27,755.80
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
100AT/3P, 10KA @ 415V MCCB
Branches:
2-30AT/3P, 10KA @ 415V MCCB
4-32AT/1P, 10KA @ 240V MCB
12-20AT/1P, 10KA @ 240V MCB
10 PANEL PP-G 1.00 assy. 23,660.00 23,660.00 1,656.20 1,656.20 25,316.20 25,316.20
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
100AT/3P, 25KA @ 240V MCCB
Branches:
1-60AT/3P, 10KA @ 415V MCCB
1-40AT/3P, 10KA @ 415V MCCB
3-40AT/1P, 10KA @ 240V MCB
6-32AT/1P, 10KA @ 240V MCB
3-20AT/1P, 10KA @ 240V MCB
11 PANEL LP-K 1.00 assy. 25,570.00 25,570.00 1,789.90 1,789.90 27,359.90 27,359.90
1Ø,2W,230V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
175/200AT, 2P, 85KA @ 240V MCCB
Branches:
11-32A/2P, 20KA @ 240V MCB
9-20A/2P, 20 KA @ 240V MCB
12 PANEL LPRD 1.00 assy. 23,990.00 23,990.00 1,679.30 1,679.30 25,669.30 25,669.30
1Ø,2W,230V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
150/160AT, 2P, 85KA @ 240V MCCB
Branches:
3-40A/2P, 20KA @ 240V, MCB
5-32A/2P, 20KA @ 240V MCB
9-20A/2P, 20 KA @ 240V MCB
13 PANEL LP-G 1.00 assy. 35,360.00 35,360.00 2,475.20 2,475.20 37,835.20 37,835.20
1Ø,2W,230V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
150/160AT, 2P, 85KA @ 240V MCCB
Branches:
36-20A/2P, 20 KA @ 240V MCB
14 PANEL LP-2 1.00 assy. 35,910.00 35,910.00 2,513.70 2,513.70 38,423.70 38,423.70
1Ø,2W,230V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
175/200AT, 2P, 85KA @ 240V MCCB
Branches:
1-40A/2P, 20KA @ 240V, MCB
10-32A/2P, 20KA @ 240V MCB
19-20A/2P, 20 KA @ 240V MCB
15 PANEL SPB & FM ELEVATOR 1.00 assy. 291,940.00 291,940.00 14,597.00 14,597.00 306,537.00 306,537.00
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
700AT, 3P, 36KA @ 415V MCCB
Branches:
8-100AT/3P, 10KA @ 415V MCCB
1-75AT/3P, 10KA @ 415V MCCB
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount
2-50AT/3P, 10KA @ 415V MCCB
5-50AT/3P, 10KA @ 415V MCCB (SPARE)
2-40AT/3P, 10KA @ 415V MCCB
5-20AT/1P, 10KA @ 240V MCB
3-20AT/1P, 10KA @ 240V MCB (SPARE)
16 PANEL PPG 1.00 assy. 42,270.00 42,270.00 2,958.90 2,958.90 45,228.90 45,228.90
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
100AT, 3P, 30KA @ 415V MCCB
Branches:
1-60AT/3P, 10KA @ 415V MCCB
2-50AT/3P, 10KA @ 415V MCCB
1-40AT/3P, 10KA @ 415V MCCB
1-40AT/3P, 10KA @ 415V MCCB (SPARE)
3-30AT/3P, 10KA @ 415V MCCB
1-40AT/1P, 10KA @ 240V MCB
1-32AT/1P, 10KA @ 240V MCB
7-32AT/1P, 10KA @ 240V MCB (SPARE)
2-20AT/1P, 10KA @ 240V MCB
1-20AT/1P, 10KA @ 240V MCB (SPARE)

SUB - TOTAL 2,962,610.00 191,822.55 3,154,432.55

Contractor's Profit 10.647% 335,841.89
VAT 12.00% 63,319.73
TOTAL AMOUNT - ADDITIVE 3,553,594.17
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount

AS PER FOR CONSTRUCTION PLAN DEDUCTIVE WORKS

1 Meter Centers - G (Meter Base and KWH Meter to be supplied by DLPC) (1.00) set/s 65,140.00 (65,140.00) 6,000.00 (6,000.00) 71,140.00 (71,140.00)
Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph
Main:
200 AT/3P,225AF,MCCB
Branches:
6-100 AT/1P,225AF,MCB
2-30 AT/1P, 50AF, MCB
2 Meter Centers - 3F-12F, 14F-15F (Meter Base and KWH Meter to be supplied by DLPC) (12.00) set/s 125,700.00 (1,508,400.00) 8,000.00 (96,000.00) 133,700.00 (1,604,400.00)
Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph
Main:
450 AT/3P,500AF,MCCB
Branches:
7-150 AT/3P,225AF,MCB

Panelboards (see components and details)

3 PP-G (1.00) set/s 22,300.00 (22,300.00) 1,561.00 (1,561.00) 23,861.00 (23,861.00)
Main:
150AT/2P,225AF,MCCB
Branches:
4-40AT/1P,50AF,MCB
9-30AT/1P,50AF,MCB
1-20AT/1P,50AF,MCB
4 PP-PUMP (1.00) set/s 66,080.00 (66,080.00) 4,625.60 (4,625.60) 70,705.60 (70,705.60)
Main:
350AT/ 3P, 400AF, MCCB
Branches:
1-175 AT/1P,100AF, MCB
1-175 AT/3P,225AF, MCB
1-50 AT/3P, 100AF,MCB
1-30AT/3P,100AF,MCB
1-30AT/3P,50AF,MCB
2-20AT/1P, 50AF, MCB
5 PP-SN-G (1.00) set/s 20,700.00 (20,700.00) 1,449.00 (1,449.00) 22,149.00 (22,149.00)
Main:
100 AT/2P, 225AF, MCCB
Branches:
4-30 AT/1P, 50AF,MCB
16-20AT/1P, 50AF, MCB
6 PP-SPB & FM ELEV (1.00) set/s 236,690.00 (236,690.00) 11,834.50 (11,834.50) 248,524.50 (248,524.50)
Main:
700 AT/3P, 800AF, MCCB
Branches:
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount
5-100AT/3P,100AF, MCB
6-50AT/3P,100AF, MCB
3-40AT/3P,100AF, MCB
1-30AT/3P,100AF, MCB
3-20AT/3P,100AF, MCB
7 SDP-G (1.00) set/s 82,860.00 (82,860.00) 5,800.20 (5,800.20) 88,660.20 (88,660.20)
Main:
350AT/ 3P, 500AF, MCCB
Branches:
6-150 AT/1P, 225AF,MCB
2-100 AT/1P, 225AF,MCB
3-60 AT/3P, 225AF,MCB
1-50 AT/3P, 225AF,MCB
8 LP-3 (typical 3F - 12F) (10.00) set/s 29,430.00 (294,300.00) 2,060.10 (20,601.00) 31,490.10 (314,901.00)
Main:
150AT/3P, 225AF, MCCB
Branches:
3-40AT/1P,100AF, MCB
4-30AT/1P,100AF, MCB
17-20AT/1P,100AF, MCB
9 LP-G (1.00) set/s 35,610.00 (35,610.00) 2,492.70 (2,492.70) 38,102.70 (38,102.70)
Main:
150AT/2P,225AF,MCCB
Branches:
36-20AT/1P, 50AF, MCB
10 LP-K (1.00) set/s 25,620.00 (25,620.00) 1,793.40 (1,793.40) 27,413.40 (27,413.40)
Main:
175AT/2P, 225 AF, MCCB
Branches:
11-30AT/1P, 50AF, MCB
9-20AT/1P, 50AF, MCB

OTHERS:
11 LP-2 (1.00) set/s 32,330.00 (32,330.00) 2,263.10 (2,263.10) 34,593.10 (34,593.10)
Main:
175AT/2P, 225AF, MCCB
Branches:
1-40AT/1P, 50AF, MCB
13-30AT/1P, 50AF,MCB
16-20AT/1P,50AF, MCB
12 PP-K-(AC) (1.00) set/s 24,580.00 (24,580.00) 1,720.60 (1,720.60) 26,300.60 (26,300.60)
Main:
150AT/2P, 225AF, MCCB
Branches:
9-30AT/1P,50AF,MCB
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount
9-20AT/1P,50 AF, MCB
13 PP-F(JET FAN) (1.00) set/s 24,630.00 (24,630.00) 1,724.10 (1,724.10) 26,354.10 (26,354.10)
Main:
40AT/3P, 400AF, MCCB
Branches
12-30AT/3P, 50AF, MCB
14 LP-RD (1.00) set/s 24,240.00 (24,240.00) 1,696.80 (1,696.80) 25,936.80 (25,936.80)
Main:
150AT/2P, 225AF, MCCB
Branches:
3-40AT/1P,50AF, MCB
5-30AT/1P, 50AF, MCB
9-20AT/1P,50 AF, MCB
15 LP-SN RD (1.00) set/s 20,700.00 (20,700.00) 1,449.00 (1,449.00) 22,149.00 (22,149.00)
Main:
100AT/2P, 225AF,MCCB
Branches:
4-30 AT/1P, 50AF, MCB
16-20AT/1P,50AF, MCB
16 LP-14F - 15F (2.00) set/s 29,430.00 (58,860.00) 2,060.10 (4,120.20) 31,490.10 (62,980.20)
Main:
150AT/3P, 225AF, MCCB
Branches:
3-40AT/1P,100AF, MCB
4-30AT/1P,100AF, MCB
17-20AT/1P,100AF, MCB

SUB - TOTAL (2,543,040.00) (165,131.20) (2,708,171.20)

Contractor's Profit 10.647% (288,329.93)
VAT 12.00% (54,415.34)
TOTAL AMOUNT - DEDUCTIVE (3,050,916.47)

TOTAL NET AMOUNT 502,677.70

NOTE: Other CMI's are also considered:

6,604,510.65

RECONCILED AND AGREED BETWEEN: NOTED:

ENGR. EDWIN B. LOQUINA ENGR. IAN GAEMER M. LOPOZ

Carwill Construction Inc. Representative Anflocon Construction Corporation
CCI-MEPFS Head Asst. Gen. Manager
 Materials Labor UNIT
ITEM NO. SCOPE OF WORKS QTY UNIT TOTAL AMOUNT
AMOUNT
Unit Cost Amount Unit Cost Amount

ENGR. JANIEL S. NOVECIO

Anflo Construction Corporation Representative
Sr. Supervisor-ACC-PMG
Project : DAMOSA IT 3 BUILDING
Location : Damosa IT Park, J.P. Laurel Avenue, Lanang, Davao City
Contract Package : GENERAL CONSTRUCTION WORKS, CP-1
Owner : DAMOSA LAND INCORPORATED
Subject : DEDUCTIVE - LIGHTING AT HALLWAY
Date : 04-Jun-20

ITEM DESCRIPTION QTY UNIT Materials Labor Total

Unit Cost Amount Unit Cost Amount Unit Cost Amount
A 3RD - 15TH FLOOR (HALLWAY AT TENANT OFFICES)
A.1 Load provisions
Pinlight 23W, ceiling / recessed type (Philips) 408.00 set/s 1,045.00 426,360.00 209.00 85,272.00 1,254.00 511,632.00
LED 52W LIGHTING FIXTURES (Philips) 144.00 set/s 4,558.00 656,352.00 525.00 75,600.00 5,083.00 731,952.00
Switch bank 12.00 set/s 600.00 7,200.00 90.00 1,080.00 690.00 8,280.00
Convenience outlet, 2-gang, grounding type 36.00 set/s 250.00 9,000.00 37.50 1,350.00 287.50 10,350.00
A.2 Roughing ins - - - -
Conduit, PVC, 20 mm dia. (EMERALD) 2,220.72 lm 24.00 53,297.28 4.80 10,659.46 28.80 63,956.74
Conduit, FMT, 20mm dia. 840.00 lm 31.90 26,796.00 4.79 4,023.60 36.69 30,819.60
Utility box, 100 x 50 x 50mm 36.00 pc/s 49.00 1,764.00 9.80 352.80 58.80 2,116.80
Juntion box, 100 x 100 x 50mm 552.00 pc/s 57.75 31,878.00 8.66 4,780.32 66.41 36,658.32
A.3 Wiring-ins - - - -
Wire, THHN, 2.0mm2 3,096.00 lm 14.00 43,344.00 2.10 6,501.60 16.10 49,845.60
Wire, THHN, 2.0mm2 (G) 2,400.00 lm 14.00 33,600.00 2.10 5,040.00 16.10 38,640.00
Wire, THHN, 3.5mm2 1,387.20 lm 21.00 29,131.20 3.15 4,369.68 24.15 33,500.88
Wire, THHN, 3.5mm2 (G) 693.60 lm 21.00 14,565.60 3.15 2,184.84 24.15 16,750.44
TOTAL 1,333,288.08 201,214.30 1,534,502.38
Project : DAMOSA IT 3 BUILDING
Location : Damosa IT Park, J.P. Laurel Avenue, Lanang, Davao City
Contract Package : GENERAL CONSTRUCTION WORKS, CP-1
Owner : DAMOSA LAND INCORPORATED
Subject : ACCU
Date : 3-Jun-20

ORIGINAL BOQ

Materials Labor Total

ITEM DESCRIPTION QTY UNIT
PANEL
Unit Cost Amount Unit Cost Amount Unit Cost Amount
GROUND FLOOR PP-G
20.6 Load Provisions
• ACU with CO 6.00 set/s 245.00 1,470.00 36.75 220.50 281.75 1,690.50 6.00
20.7 Roughing ins
• Conduit, PVC, 20 mm dia. 132.89 lm 24.00 3,189.36 4.80 637.87 28.80 3,827.23 132.89
• Utility box, 100 x 50 x 50mm 6.00 pc/s 49.00 294.00 9.80 58.80 58.80 352.80 6.00
20.8 Wiring-ins
• Wire, THHN, 5.5mm2 145.60 lm 32.00 4,659.20 4.80 698.88 36.80 5,358.08 145.60
• Wire, THHN, 3.5mm2 (G) 72.80 lm 21.00 1,528.80 3.15 229.32 24.15 1,758.12 72.80
SUBTOTAL - GF 11,141.36 1,845.37 430.30 12,986.73
2ND FLOOR LP-2
20.6 Load Provisions
• ACU with CO 5.00 set/s 245.00 1,225.00 36.75 183.75 281.75 1,408.75 5.00
20.7 Roughing ins
• Conduit, PVC, 20 mm dia. 86.15 lm 24.00 2,067.60 4.80 413.52 28.80 2,481.12 86.15
• Utility box, 100 x 50 x 50mm 5.00 pc/s 49.00 245.00 9.80 49.00 58.80 294.00 5.00
20.8 Wiring-ins
• Wire, THHN, 3.5mm2 161.60 lm 21.00 3,393.60 3.15 509.04 24.15 3,902.64 161.60
• Wire, THHN, 3.5mm2 (G) 80.80 lm 21.00 1,696.80 3.15 254.52 24.15 1,951.32 80.80
SUBTOTAL - 2F 8,628.00 1,409.83 417.65 10,037.83
3RD-15TH FLOOR LP3
20.6 Load Provisions
• ACU with CO 24.00 set/s 245.00 5,880.00 36.75 882.00 281.75 6,762.00 2.00
20.7 Roughing ins -
• Conduit, PVC, 20 mm dia. 553.20 lm 24.00 13,276.80 4.80 2,655.36 28.80 15,932.16 46.10
• Utility box, 100 x 50 x 50mm 24.00 pc/s 49.00 1,176.00 9.80 235.20 58.80 1,411.20 2.00
20.8 Wiring-ins -
• Wire, THHN, 5.5mm2 - lm 32.00 - 4.80 - 36.80 -
• Wire, THHN, 3.5mm2 577.20 lm 21.00 12,121.20 3.15 1,818.18 24.15 13,939.38 48.10
• Wire, THHN, 3.5mm2 (G) 288.60 lm 21.00 6,060.60 3.15 909.09 24.15 6,969.69 24.05
SUBTOTAL - 3F-15F 38,514.60 6,499.83 454.45 45,014.43
ROOF DECK LPK PPK
20.6 Load Provisions
• ACU with CO 16.00 set/s 245.00 3,920.00 36.75 588.00 281.75 4,508.00 6.00 10.00
20.7 Roughing ins
• Conduit, PVC, 20 mm dia. 338.70 lm 24.00 8,128.80 4.80 1,625.76 28.80 9,754.56 84.20 254.50
• Utility box, 100 x 50 x 50mm 16.00 pc/s 49.00 784.00 9.80 156.80 58.80 940.80 6.00 10.00
20.8 Wiring-ins
• Wire, THHN, 3.5mm2 354.70 lm 21.00 7,448.70 3.15 1,117.30 24.15 8,566.01 90.20 264.50
• Wire, THHN, 3.5mm2 (G) 177.35 lm 21.00 3,724.35 3.15 558.65 24.15 4,283.00 45.10 132.25
SUBTOTAL - RD 24,005.85 4,046.52 417.65 28,052.37
GRAND TOTAL 82,289.81 13,801.55 1,720.05 96,091.36
Project : DAMOSA IT 3 BUILDING
Location : Damosa IT Park, J.P. Laurel Avenue, Lanang, Davao City
Contract Package : GENERAL CONSTRUCTION WORKS, CP-1
Owner : DAMOSA LAND INCORPORATED
Subject : SUMMARY OF ECB
Date : 5-May-20

ITEM DESCRIPTION

20.5 Enclosed Circuit Breaker (ECB)

• Enclosed circuit breaker (ECB-FP), 175AT,3Ph
• Enclosed circuit breaker (ECB-BP), 30AT, 3Ph
• Enclosed circuit breaker (ECB-JP), 50AT, 3Ph
• Enclosed circuit breaker (ECB-TP), 30AT,3Ph
• Enclosed circuit breaker (ECB-GCE), 20AT,1Ph
• Enclosed circuit breakers (ECB-ELEV), 60AT
• Enclosed circuit breakers (ECB-BF), 40AT,
• Enclosed circuit breakers (ECB-SF), 50AT,3Ph
• Enclosed circuit breakers (ECB-TEF), 30AT,3Ph
• Enclosed circuit breakers (ECB-EPZF), 50AT,3Ph
• Enclosed circuit breakers (ECB-EF), 20AT,1Ph
• Enclosed circuit breakers (ECB-STP-TP), 60AT, 3Ph,
• Enclosed circuit breakers (ECB-STP-BP), 40AT,3Ph
• Enclosed circuit breakers (ECB-STP-TF), 60AT,3Ph
• Enclosed circuit breakers (ECB-STP-BP), 30AT,3Ph
• Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph
• Enclosed circuit breakers (ECB-STP-SPEP), 30AT,1Ph
• Enclosed circuit breakers (ECB-STP-SP), 40AT,3Ph
• Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph
• Enclosed circuit breakers (ECB-STP-SPE), 30AT,1Ph
OTHERS:
Enclosed circuit breakers (ECB-ELEV), 100AT,3ph
Enclosed circuit breakers (ECB-SMEF), 40AT,3ph
Enclosed circuit breakers (ECB-JETFAN), 30AT,3ph
Enclosed circuit breaker (ECB-ACCU HALLWAY), 40AT,1Ph
Enclosed circuit breaker (ECB-ACCU OFFICES), 40AT,1Ph
Enclosed circuit breaker (ECB-AC DINING), 20AT,1Ph
Enclosed circuit breaker (ECB-AC GRND RM), 30AT,1Ph (deleted)
Enclosed circuit breaker (ECB-AC GRND HALLWAY/LOBBY), 40AT,1Ph
Enclosed circuit breaker (ECB-AC DINING), 30AT,1Ph (deleted)
Enclosed circuit breaker (ECB-WATER PUMP), 30AT,1Ph
Enclosed circuit breaker (ECB-RETAIL), 30AT,1Ph
 Enclosed circuit breakers (ECB-EF), 40AT,3Ph
Enclosed circuit breakers (ECB-MAF), 40AT,3Ph
Enclosed circuit breakers (ECB-PZF), 50AT,3Ph

TOTAL

ITEM DESCRIPTION

1 ECB, 20AT, 2 Pole, 10 KAIC @ 240V

MCB, NEMA-1 Enclosures with Ground Terminal
2 ECB, 30AT, 3 Pole, 18 KAIC @ 400V
MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal
3 ECB, 50AT, 3 Pole, 18 KAIC @ 400V
MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal
4 ECB, 60AT, 3 Pole, 18 KAIC @ 400V
MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal
5 ECB, 40AT, 2 Pole, 10 KAIC @ 240V
MCCB, NEMA-3R Enclosures with Ground Terminal
6 ECB, 30AT, 2 Pole, 10 KAIC @ 240V
MCCB, NEMA-3R Enclosures with Ground Terminal
7 ECB, 70AT, 3 Pole, 18 KAIC @ 400V
MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal
8 ECB, 40AT, 3 Pole, 18 KAIC @ 400V
MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal
9 ECB, 125AT, 3 Pole, 18 KAIC @ 400V
MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal
10 ECB, 20AT, 2 Pole, 10 KAIC @ 240V
MCCB, NEMA-3R Enclosures with Ground Terminal
11 ECB, 50AT, 2 Pole, 10 KAIC @ 240V
MCCB, NEMA-3R Enclosures with Ground Terminal
12 ECB, 100AT, 3 Pole, 18 KAIC @ 400V
MCCB, NEMA-3R Enclosures with Neutral and Ground Terminal
13 ECB 100A (ECB-ELEV) 3", 4W, 400V, 60HZ w/ Ground

TOTAL
 ORIGINAL BOQ

QTY UNIT Materials Labor Equipment

Unit Cost Amount Unit Cost Amount Unit Cost

2.00 set/s 13,130.00 26,260.00 919.10 1,838.20

1.00 set/s 6,920.00 6,920.00 484.40 484.40
1.00 set/s 6,980.00 6,980.00 488.60 488.60
1.00 set/s 6,920.00 6,920.00 484.40 484.40
1.00 set/s 1,860.00 1,860.00 130.20 130.20
set/s - - - -
set/s - - - -
1.00 set/s 6,980.00 6,980.00 488.60 488.60
1.00 set/s 6,920.00 6,920.00 484.40 484.40
1.00 set/s 6,980.00 6,980.00 488.60 488.60
3.00 set/s 1,860.00 5,580.00 130.20 390.60
2.00 set/s 7,300.00 14,600.00 1,095.00 2,190.00
1.00 set/s 6,980.00 6,980.00 1,047.00 1,047.00
1.00 set/s 7,300.00 7,300.00 1,095.00 1,095.00
1.00 set/s 6,920.00 6,920.00 1,038.00 1,038.00
1.00 set/s 6,980.00 6,980.00 1,047.00 1,047.00
1.00 set/s 4,520.00 4,520.00 678.00 678.00
1.00 set/s 6,980.00 6,980.00 1,047.00 1,047.00
1.00 set/s 4,520.00 4,520.00 678.00 678.00
1.00 set/s 4,520.00 4,520.00 678.00 678.00
-
4.00 set/s 6,910.00 27,640.00 483.70 1,934.80
1.00 set/s 6,980.00 6,980.00 488.60 488.60
9.00 set/s 7,266.00 65,394.00 508.62 4,577.58
36.00 set/s 4,530.00 163,080.00 317.10 11,415.60
348.00 set/s 4,530.00 1,576,440.00 317.10 110,350.80
10.00 set/s 1,953.00 19,530.00 136.71 1,367.10
4.00 set/s 4,520.00 18,080.00 316.40 1,265.60
2.00 set/s 4,530.00 9,060.00 317.10 634.20
6.00 set/s 4,520.00 27,120.00 316.40 1,898.40
1.00 set/s 4,520.00 4,520.00 316.40 316.40
2.00 set/s 4,520.00 9,040.00 316.40 632.80
 1.00 set/s 6,980.00 6,980.00 488.60 488.60
1.00 set/s 6,980.00 6,980.00 488.60 488.60
2.00 set/s 6,980.00 13,960.00 488.60 977.20

2,093,524.00 151,612.28

PURCHASE ORDER

QTY UNIT Materials Labor Equipment

Unit Cost Amount Unit Cost Amount Unit Cost

23.00 set/s

14.00 set/s

4.00 set/s

2.00 set/s

1.00 set/s

2.00 set/s

4.00 set/s

3.00 set/s

1.00 set/s

2.00 set/s

1.00 set/s

1.00 set/s

5.00 set/s 6,910.00 34,550.00 483.70 2,418.50

Equipment Total
Amount Unit Cost Amount

- -
14,049.10 28,098.20 7%
7,404.40 7,404.40 7%
7,468.60 7,468.60 7%
7,404.40 7,404.40 7%
1,990.20 1,990.20 7%
- -
- -
7,468.60 7,468.60 7%
7,404.40 7,404.40 7%
7,468.60 7,468.60 7%
1,990.20 5,970.60 7%
8,395.00 16,790.00 15%
8,027.00 8,027.00 15%
8,395.00 8,395.00 15%
7,958.00 7,958.00 15%
8,027.00 8,027.00 15%
5,198.00 5,198.00 15%
8,027.00 8,027.00 15%
5,198.00 5,198.00 15%
5,198.00 5,198.00 15%
- -
7,393.70 29,574.80 7%
7,468.60 7,468.60 7%
7,774.62 69,971.58 7%
4,847.10 174,495.60 7%
4,847.10 1,686,790.80 7%
2,089.71 20,897.10 7%
4,836.40 19,345.60 7%
4,847.10 9,694.20 7%
4,836.40 29,018.40 7%
4,836.40 4,836.40 7%
4,836.40 9,672.80 7%
 7,468.60 7,468.60 7%
7,468.60 7,468.60 7%
7,468.60 14,937.20 7%

208,090.83 2,245,136.28

Equipment Total
Amount Unit Cost Amount
- -

7,393.70 36,968.50
Project : DAMOSA IT 3 BUILDING
Location : Damosa IT Park, J.P. Laurel Avenue, Lanang, Davao City
Owner : DAMOSA LAND INCORPORATED
Subject : SUMMARY OF PANEL BOARDS
Date : 1-Jun-20

ITEM DESCRIPTION

Meter Centers - G (Meter Base and KWH Meter to be supplied by DLPC)

Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph
Main:
200 AT/3P,225AF,MCCB
Branches:
6-100 AT/1P,225AF,MCB
2-30 AT/1P, 50AF, MCB
Meter Centers - 3F-12F, 14F-15F (Meter Base and KWH Meter to be supplied by DLPC)
Busbar gutter, Nema-1, 4-wire/busbar + G, 400V, 60Hz, 3Ph
Main:
450 AT/3P,500AF,MCCB
Branches:
7-150 AT/3P,225AF,MCB

20.4 Panelboards (see components and details)

• PP-G
Main:
150AT/2P,225AF,MCCB
Branches:
4-40AT/1P,50AF,MCB
9-30AT/1P,50AF,MCB
1-20AT/1P,50AF,MCB
• PP-PUMP
Main:
350AT/ 3P, 400AF, MCCB
Branches:
1-175 AT/1P,100AF, MCB
1-175 AT/3P,225AF, MCB
1-50 AT/3P, 100AF,MCB
1-30AT/3P,100AF,MCB
1-30AT/3P,50AF,MCB
2-20AT/1P, 50AF, MCB
• PP-SN-G
Main:
 100 AT/2P, 225AF, MCCB
Branches:
4-30 AT/1P, 50AF,MCB
16-20AT/1P, 50AF, MCB
• PP-SPB & FM ELEV
Main:
700 AT/3P, 800AF, MCCB
Branches:
5-100AT/3P,100AF, MCB
6-50AT/3P,100AF, MCB
3-40AT/3P,100AF, MCB
1-30AT/3P,100AF, MCB
3-20AT/3P,100AF, MCB
• SDP-G
Main:
350AT/ 3P, 500AF, MCCB
Branches:
6-150 AT/1P, 225AF,MCB
2-100 AT/1P, 225AF,MCB
3-60 AT/3P, 225AF,MCB
1-50 AT/3P, 225AF,MCB
• LP-3 (typical 3F - 12F)
Main:
150AT/3P, 225AF, MCCB
Branches:
3-40AT/1P,100AF, MCB
4-30AT/1P,100AF, MCB
17-20AT/1P,100AF, MCB
• LP-G
Main:
150AT/2P,225AF,MCCB
Branches:
36-20AT/1P, 50AF, MCB
• LP-K
Main:
175AT/2P, 225 AF, MCCB
Branches:
11-30AT/1P, 50AF, MCB
9-20AT/1P, 50AF, MCB

OTHERS:
LP-2
Main:
175AT/2P, 225AF, MCCB
Branches:
 1-40AT/1P, 50AF, MCB
13-30AT/1P, 50AF,MCB
16-20AT/1P,50AF, MCB
PP-K-(AC)
Main:
150AT/2P, 225AF, MCCB
Branches:
9-30AT/1P,50AF,MCB
9-20AT/1P,50 AF, MCB
PP-F(JET FAN)
Main:
40AT/3P, 400AF, MCCB
Branches
12-30AT/3P, 50AF, MCB
LP-RD
Main:
150AT/2P, 225AF, MCCB
Branches:
3-40AT/1P,50AF, MCB
5-30AT/1P, 50AF, MCB
9-20AT/1P,50 AF, MCB
LP-SN RD
Main:
100AT/2P, 225AF,MCCB
Branches:
4-30 AT/1P, 50AF, MCB
16-20AT/1P,50AF, MCB
LP-14F - 15F
Main:
150AT/3P, 225AF, MCCB
Branches:
3-40AT/1P,100AF, MCB
4-30AT/1P,100AF, MCB
17-20AT/1P,100AF, MCB
TOTAL

ITEM DESCRIPTION

1 METER CENTER (MC-G)

3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
BREAKER GUTTER Circuit Breaker:
6-MCCB RATED AT 100AT, 1P, 18KA @ 240V
 BUSBAR GUTTER BUSBAR RATED @ 200 AMPS COMPLETE WITH TERMINAL LUGS
Enclosure Manufacturing:
NEMA-1 Enclosure
2 PANEL PP-F (JET FAN)
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
40AT/3P, 10KA @ 415V MCCB
Branches:
9-32AT/3P, 10KA @ 415V MCB
3-32AT/3P, 10KA @ 415V MCB (Spare)
3 PANEL PP-PUMP
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
225AT/4P, 25KA @ 415V MCCB
Branches:
1-125AT/3P, 18KA @ 415V MCCB
1-40A/3P, 10KA @ 415V MCB
2-32A/3P, 10 KA @ 415V MCB
1-50A/1P, 10 KA @240 V MCB
2-50A/1P, 10KA @ 240V MCB (Spare)
1-32AT/1P, 10 KA @ 240 V MCB
2-20AT/1P, 10 KA @ 240V MCB
4 METER CENTER 6 (MC-6) TYP. TO MC 10 & MC 14
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
BREAKER GUTTER Circuit Breaker:
7-MCCB RATED AT 150/160AT, 3P, 18KA @ 415V
1-250 AF, 3P (Space)
BUSBAR GUTTER BUSBAR RATED @ 450 AMPS COMPLETE WITH TERMINAL LUGS
Enclosure Manufacturing:
NEMA-1 Enclosure
5 METER CENTER 3 (MC-3) TYP. MC 4,5,7,8,9,11,12 & 15
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
BREAKER GUTTER Circuit Breaker:
7-MCCB RATED AT 150/160AT, 3P, 18KA @ 415V
1-250 AF, 3P (Space)
BUSBAR GUTTER BUSBAR RATED @ 450 AMPS COMPLETE WITH TERMINAL LUGS
Enclosure Manufacturing:
NEMA-1 Enclosure
6 PANEL LP-3 (TYP. 4,5,7,8,9,11,12 & 15)
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
150/160AT, 3P, 18KA @ 415V MCCB
Branches:
 2-50AT/3P, 10KA @ 415V MCCB
1-40AT/1P, 10KA @ 240V MCB
4-32AT/1P, 10KA @ 240V MCB
17-20A/1P, 10KA @ 240V MCB
7 PANEL LP6 (TYPICAL TO LP10 TO LP14)
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
150/160AT, 3P, 18KA @ 415V MCCB
Branches:
1-75AT/3P, 15KA @ 415V MCCB
1-60AT/3P, 15KA @ 415V MCCB
4-32AT/1P, 10KA @ 240V MCB
18-32AT/1P, 10KA @ 240V MCB
8 PANEL SDP-G
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
400AT/3P, 36KA @ 415V MCCB
Branches:
2-175/200AT, 1P/2P, 85KA @ 240V MCCB
2-150/160AT, 1P/2P, 85KA @ 240V MCCB
5-100AT/3P, 10KA @ 415V MCB
1-50AT/3P, 10 KA @ 415V MCB
2-100AT/1P, 18 KA @ 240V MCB
1-60AT/1P, 18KA @ 240V (Spare)
9 PANEL PP-K(AC)
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
100AT/3P, 10KA @ 415V MCCB
Branches:
2-30AT/3P, 10KA @ 415V MCCB
4-32AT/1P, 10KA @ 240V MCB
12-20AT/1P, 10KA @ 240V MCB
10 PANEL PP-G
3Ø,4W,400V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
100AT/3P, 25KA @ 240V MCCB
Branches:
1-60AT/3P, 10KA @ 415V MCCB
1-40AT/3P, 10KA @ 415V MCCB
3-40AT/1P, 10KA @ 240V MCB
6-32AT/1P, 10KA @ 240V MCB
3-20AT/1P, 10KA @ 240V MCB
11 PANEL LP-K
1Ø,2W,230V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
 175/200AT, 2P, 85KA @ 240V MCCB
Branches:
11-32A/2P, 20KA @ 240V MCB
9-20A/2P, 20 KA @ 240V MCB
12 PANEL LPRD
1Ø,2W,230V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
150/160AT, 2P, 85KA @ 240V MCCB
Branches:
3-40A/2P, 20KA @ 240V, MCB
5-32A/2P, 20KA @ 240V MCB
9-20A/2P, 20 KA @ 240V MCB
13 PANEL LP-G
1Ø,2W,230V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
150/160AT, 2P, 85KA @ 240V MCCB
Branches:
36-20A/2P, 20 KA @ 240V MCB
14 PANEL LP-2
1Ø,2W,230V,60HZ W/ GROUND AND NEUTRAL BUS
Main:
175/200AT, 2P, 85KA @ 240V MCCB
Branches:
1-40A/2P, 20KA @ 240V, MCB
10-32A/2P, 20KA @ 240V MCB
19-20A/2P, 20 KA @ 240V MCB

TOTAL
 ORIGINAL BOQ

Materials Labor
QTY UNIT
Unit Cost Amount Unit Cost

LPC) 1.00 set/s 65,140.00 65,140.00 6,000.00

supplied by DLPC) 12.00 set/s 125,700.00 1,508,400.00 8,000.00

1.00 set/s 22,300.00 22,300.00 1,561.00

1.00 set/s 66,080.00 66,080.00 4,625.60

1.00 set/s 20,700.00 20,700.00 1,449.00

 1.00 set/s 236,690.00 236,690.00 11,834.50

1.00 set/s 82,860.00 82,860.00 5,800.20

10.00 set/s 29,430.00 294,300.00 2,060.10

1.00 set/s 35,610.00 35,610.00 2,492.70

1.00 set/s 25,620.00 25,620.00 1,793.40

1.00 set/s 32,330.00 32,330.00 2,263.10

 1.00 set/s 24,580.00 24,580.00 1,720.60

1.00 set/s 24,630.00 24,630.00 1,724.10

1.00 set/s 24,240.00 24,240.00 1,696.80

1.00 set/s 20,700.00 20,700.00 1,449.00

2.00 set/s 29,430.00 58,860.00 2,060.10

2,543,040.00

PURCHASE ORDER

Materials Labor
QTY UNIT
Unit Cost Amount Unit Cost
1.00 assy. 60,450.00 60,450.00 5,440.50
1.00 assy. 24,630.00 24,630.00 1,724.10

1.00 assy. 69,750.00 69,750.00 4,882.50

3.00 assy. 144,970.00 434,910.00 8,698.20

9.00 assy. 144,970.00 1,304,730.00 8,698.20

9.00 assy. 39,750.00 357,750.00 2,782.50

3.00 assy. 41,050.00 123,150.00 2,873.50

1.00 assy. 82,600.00 82,600.00 5,782.00

1.00 assy. 25,940.00 25,940.00 1,815.80

1.00 assy. 23,660.00 23,660.00 1,656.20

1.00 assy. 25,570.00 25,570.00 1,789.90

1.00 assy. 23,990.00 23,990.00 1,679.30

1.00 assy. 35,360.00 35,360.00 2,475.20

1.00 assy. 35,910.00 35,910.00 2,513.70

2,628,400.00
Labor Equipment Total

Amount Unit Cost Amount Unit Cost Amount

6,000.00 71,140.00 71,140.00 9%

- -

96,000.00 133,700.00 1,604,400.00 6%

- -

- -
1,561.00 23,861.00 23,861.00 7%

4,625.60 70,705.60 70,705.60 7%

1,449.00 22,149.00 22,149.00 7%

11,834.50 248,524.50 248,524.50 5%

5,800.20 88,660.20 88,660.20 7%

20,601.00 31,490.10 314,901.00 7%

2,492.70 38,102.70 38,102.70 7%

1,793.40 27,413.40 27,413.40 7%

2,263.10 34,593.10 34,593.10 7%

 1,720.60 26,300.60 26,300.60 7%

1,724.10 26,354.10 26,354.10 7%

1,696.80 25,936.80 25,936.80 7%

1,449.00 22,149.00 22,149.00 7%

4,120.20 31,490.10 62,980.20 7%

165,131.20 922,570.20 2,708,171.20

Labor Equipment Total

Amount Unit Cost Amount Unit Cost Amount

5,440.50 65,890.50 65,890.50 9%
 1,724.10 26,354.10 26,354.10 7%

4,882.50 74,632.50 74,632.50 7%

26,094.60 153,668.20 461,004.60 6%

78,283.80 153,668.20 1,383,013.80 6%

25,042.50 42,532.50 382,792.50 7%

8,620.50 43,923.50 131,770.50 7%

5,782.00 88,382.00 88,382.00 7%

1,815.80 27,755.80 27,755.80 7%

1,656.20 25,316.20 25,316.20 7%

1,789.90 27,359.90 27,359.90 7%

 1,679.30 25,669.30 25,669.30 7%

2,475.20 37,835.20 37,835.20 7%

2,513.70 38,423.70 38,423.70 7%

167,800.60 831,411.60 2,796,200.60

Original BOQ 2,708,171.20
Purchase Order 2,796,200.60
(88,029.40)
Project : DAMOSA IT 3 BUILDING
Subject : UNIT COST BOQ BASED
Date : 2/18/2020

ITEM DESCRIPTION

C CABLE TRAYS AND CONDUITS

1 POWER CABLE TRAY
400 x 200mm x 2400mmStraight Length Cable Tray, Perforated Bottom w/ top cover
400 x 200mm Vertical Elbow Cable Tray, Perforated Bottom w/ top cover
400 x 200mm Horizontal Elbow Cable Tray, Perforated Bottom w/ top cover
650mm X 150mm x 2400mm Straight Length Cable Tray, Perforated Bottom w/ top cover
650mm X 150mm x 2400mm Straight Length Cable Tray, Ladder-type w/o top cover
650mm X 150mm Vertical Elbow Cable Tray, Perforated Bottom w/ top cover
650mm X 150mm Horizontal Elbow Cable Tray, Perforated Bottom w/ top cover
650mm X 150mm Horizontal Elbow Cable Tray, Ladder-type w/o top cover
500mm X 150mm x 2400mm Straight Length Cable Tray, Ladder Type w/ top cover
500mm X 150mm Vertical Elbow Cable Tray, Ladder Type w/ top cover
500mm X 150mm Horizontal Elbow Cable Tray, Ladder Type w/ top cover
150mm X 100mm x 2400mm Straight Length Cable Tray , Perforated Type w/ top cover
150mm X 100mm Vertical Elbow Cable Tray , Perforated Type w/ top cover
150mm X 100mm Horizontal Elbow Cable Tray, Perforated Type w/ top cover
300mm X 100mm x 2400mm Straight Length Cable Tray, Ladder Type w/ top cover
300mm X 100mm Vertical Elbow Cable Tray, Ladder Type w/ top cover
300mm X 100 Horizontal Elbow Cable Tray, Ladder Type w/ top cover
100mm X 100mm x 2400mm Straight length, Perforated Bottom w/ top cover
100mm X 100mm Vertical Elbow, Perforated Bottom w/ top cover
100mm X 100mm Horizontal Elbow, Perforated Bottom w/ top cover

2 AUXILIARY TRUNKING (w/ Top Cover)

GROUND FLOOR
200 x 100mm x 2400mm Straight length Cable Truncking
200 x 100mm Horizontal Elbow Cable Truncking (Blow Up 1)
200 x 100mm Vertical Elbow Cable Truncking (Blow Up 2)
200mm x 300mm x 100mm Horizontal Tee Cable Trunking (Blow Up 3)
300mm x 200mm x 100mm Horizontal Tee Cable Trunking (Blow Up 6)
300mm x 200mm x 100mm Cross-Tee Cable Trunking (Blow Up 4)
300 x 300 x 100mm Vertical Tee Cable Trunking (Blow Up 7)
300 x 100mm Vertical Elbow Cable Tray (Blow Up 12)
300 x 100mm Horizontal Elbow Cable Tray (Blow Up 9)
300 x 100mm Vertical Elbow Cable Tray (Blow Up 10)
300 x 100mm x 2400mm Straight Length Cable Trunking

2ND FLOOR
300 x 100mm x 2400mm Straight Length Cable Trunking
300 x 300 x 100mm Vertical Tee Cable Trunking w/ cover (Blow Up 5)
200 x 100mm x 2400mm Straight length Cable Truncking
200 x 100mm Horizontal Elbow Cable Truncking (Blow Up 1)
300mm x 200mm x 100mm Horizontal Elbow Cable Tray (Blow Up 8)
200 x 100mm Vertical Elbow Cable Trunking (Blow Up 2)
200 x 200 x 100mm Horizontal Tee Cable Tray (Blow Up 11)
200mm x 300mm x 100mm Horizontal Tee Cable Tray (Blow Up 3)

3RD-15TH FLOOR
200 x 100mm x 2400mm Straight length Cable Truncking
300 x 100mm x 2400mm Straight Length Cable Trunking
200 x 100mm Horizontal Elbow Cable Tray (Blow Up 1)
200 x 200 x 100mm Horizontal Tee Cable Tray (Blow Up 11)
200 x 100mm Vertical Elbow Cable Trunking (Blow Up 2)
200mm x 300mm x 100mm Horizontal Tee Cable Tray (Blow Up 3)
300 x 300 x 100mm Vertical Tee Cable Trunking (Blow Up 5)
300mm x 200mm x 100mm Cross-Tee Cable Trunking (Blow Up 4)
300mm x 200mm x 100mm Horizontal Elbow Cable Tray (Blow Up 8)
300 x 100mm Vertical Elbow Cable Tray (Blow Up 13)
TOTAL

Prepared by:

EDWIN B. LOQUINA, PEE

CCI-MEPFS Head
 DESCRIPTION QTY UNIT Materials
Unit Cost

Cable Tray, Perforated Bottom w/ top cover 199.2 lm 2,779.17

Perforated Bottom w/ top cover 13 pcs 5,340.00
ay, Perforated Bottom w/ top cover 26 pcs 5,340.00
ngth Cable Tray, Perforated Bottom w/ top cover 62.4 lm 3,483.33
ngth Cable Tray, Ladder-type w/o top cover 33.6 lm 1,612.50
ray, Perforated Bottom w/ top cover 12 pcs 6,690.00
e Tray, Perforated Bottom w/ top cover 12 pcs 6,690.00
e Tray, Ladder-type w/o top cover 4 pcs 3,090.00
ngth Cable Tray, Ladder Type w/ top cover 38.4 lm 2,450.00
ray, Ladder Type w/ top cover 8 pcs 4,700.00
e Tray, Ladder Type w/ top cover 8 pcs 4,700.00
ngth Cable Tray , Perforated Type w/ top cover 40.8 lm 1,541.67
ray , Perforated Type w/ top cover 2 pcs 2,960.00
e Tray, Perforated Type w/ top cover 2 pcs 2,960.00
ngth Cable Tray, Ladder Type w/ top cover 93.6 lm 2,445.63
ray, Ladder Type w/ top cover 12 pcs 4,704.00
ay, Ladder Type w/ top cover 14 pcs 4,704.00
ngth, Perforated Bottom w/ top cover 12 lm 1,631.88
ated Bottom w/ top cover 2 pcs 3,139.50
orated Bottom w/ top cover 3 pcs 3,139.50

Cable Truncking 57.6 lm 2,466.20

uncking (Blow Up 1) 2 pcs 4,532.00
cking (Blow Up 2) 4 pcs 4,532.00
ee Cable Trunking (Blow Up 3) 1 pcs 4,150.00
ee Cable Trunking (Blow Up 6) 1 pcs 4,150.00
able Trunking (Blow Up 4) 2 pcs 3,980.00
Trunking (Blow Up 7) 1 pcs 4,150.00
(Blow Up 12) 2 pcs 4,928.00
ay (Blow Up 9) 1 pcs 4,928.00
(Blow Up 10) 2 pcs 4,928.00
Cable Trunking 14.4 lm 2,563.00

Cable Trunking 12 lm 2,563.00

unking w/ cover (Blow Up 5) 2 pcs 4,150.00
Cable Truncking 79.2 lm 2,466.20
uncking (Blow Up 1) 4 pcs 4,532.00
bow Cable Tray (Blow Up 8) 2 pcs 4,150.00
king (Blow Up 2) 3 pcs 4,532.00
e Tray (Blow Up 11) 1 pcs 3,390.00
ee Cable Tray (Blow Up 3) 2 pcs 4,150.00

Cable Truncking 374.4 lm 2,466.20

Cable Trunking 146.4 lm 2,563.00
ay (Blow Up 1) 48 pcs 4,532.00
e Tray (Blow Up 11) 12 pcs 3,390.00
king (Blow Up 2) 60 pcs 4,532.00
ee Cable Tray (Blow Up 3) 24 pcs 4,150.00
unking (Blow Up 5) 24 pcs 4,150.00
able Trunking (Blow Up 4) 12 pcs 4,380.00
bow Cable Tray (Blow Up 8) 24 pcs 4,150.00
(Blow Up 13) 2 pcs 4,928.00
TOTAL
Materials Labor Equipment Total
Amount Unit Cost Amount Unit Cost Amount Unit Cost

553,610.00 416.88 83,041.50 3,196.04

69,420.00 801.00 10,413.00 6,141.00
138,840.00 801.00 20,826.00 6,141.00
217,360.00 522.50 32,604.00 4,005.83
54,180.00 241.88 8,127.00 1,854.38
80,280.00 1,003.50 12,042.00 7,693.50
80,280.00 1,003.50 12,042.00 7,693.50
12,360.00 463.50 1,854.00 3,553.50
94,080.00 367.50 14,112.00 2,817.50
37,600.00 705.00 5,640.00 5,405.00
37,600.00 705.00 5,640.00 5,405.00
62,900.00 231.25 9,435.00 1,772.92
5,920.00 444.00 888.00 3,404.00
5,920.00 444.00 888.00 3,404.00
228,910.97 366.84 34,336.65 2,812.47
56,448.00 705.60 8,467.20 5,409.60
65,856.00 705.60 9,878.40 5,409.60
19,582.56 244.78 2,937.38 1,876.66
6,279.00 470.92 941.85 3,610.43
9,418.50 470.92 1,412.77 3,610.43

142,053.12 369.93 21,307.97 2,836.13

9,064.00 679.80 1,359.60 5,211.80
18,128.00 679.80 2,719.20 5,211.80
 4,150.00 622.50 622.50 4,772.50
4,150.00 622.50 622.50 4,772.50
7,960.00 597.00 1,194.00 4,577.00
4,150.00 622.50 622.50 4,772.50
9,856.00 739.20 1,478.40 5,667.20
4,928.00 739.20 739.20 5,667.20
9,856.00 739.20 1,478.40 5,667.20
36,907.20 384.45 5,536.08 2,947.45

30,756.00 384.45 4,613.40 2,947.45

8,300.00 622.50 1,245.00 4,772.50
195,323.04 369.93 29,298.46 2,836.13
18,128.00 679.80 2,719.20 5,211.80
8,300.00 622.50 1,245.00 4,772.50
13,596.00 679.80 2,039.40 5,211.80
3,390.00 508.50 508.50 3,898.50
8,300.00 622.50 1,245.00 4,772.50

923,345.28 369.93 138,501.79 2,836.13

375,223.20 384.45 56,283.48 2,947.45
217,536.00 679.80 32,630.40 5,211.80
40,680.00 508.50 6,102.00 3,898.50
271,920.00 679.80 40,788.00 5,211.80
99,600.00 622.50 14,940.00 4,772.50
99,600.00 622.50 14,940.00 4,772.50
52,560.00 657.00 7,884.00 5,037.00
99,600.00 622.50 14,940.00 4,772.50
9,856.00 739.20 1,478.40 5,667.20
4,564,060.87 684,609.13 216,870.19
Total
Amount

636,651.50
79,833.00
159,666.00
249,964.00
62,307.00
92,322.00
92,322.00
14,214.00
108,192.00
43,240.00
43,240.00
72,335.00
6,808.00
6,808.00
263,247.61
64,915.20
75,734.40
22,519.94
7,220.85
10,831.28 598

163,361.09
10,423.60
20,847.20
 4,772.50
4,772.50
9,154.00
4,772.50
11,334.40
5,667.20
11,334.40
42,443.28

35,369.40
9,545.00
224,621.50
20,847.20
9,545.00
15,635.40
3,898.50
9,545.00

1,061,847.07
431,506.68
250,166.40
46,782.00
312,708.00
114,540.00
114,540.00
60,444.00
114,540.00
11,334.40 920
5,248,670.00
1518
 FATB

Based on BOQ 5,000.00