COST ESTIMATE OF 69 KV SUB-STATION

A.)   EXCAVATION WORKS NUMBER OF

UNIT COST HOURS/DAYS 15-DAYS
EQUIPMENT BACK HOE - 1 3500 48 168000
SKILLED & LABOR SPOTTER 1 450 15 6750
HELPER 1 375 15 5625
TOTAL 180375

B.) REBAR'S FOARMING

EQUIPMENT BENDING MACHINE 1 1200 15 18000
SKILLED & LABOR STEEL MAN 4 450 15 27000
Helper 2 375 15 11250
TOTAL 56250

C.) FABRICATION OF STEEL

STRUCTURE
EQUIPMENT CUTTING MACHINE 1 1200 2O 24000
WELDING MACHINE 3 500 20 30000
CUTTING OUTFIT 2 350 20 14000
SKILLED & LABOR WELDER 4 550 20 44000
LABOR 8 375 20 60000
TOTAL 172000

D.) CONCRETING OF
FOUNDATION
EQUIPMENT CONCRETE MIXER 1 75000
SKILLED & LABOR MASON 2 450 15 13500
HELPER 6 375 15 33750
TOTAL 122250

E.) INSTALLATION OF
STRUCTURES
EQUIPMENT CRANE 1 4500 48 216000
SKILLED & LABOR RIGGER 1 500 15 7500
HELPER 3 375 15 16875
TOTAL 240375

F.) PAINTING OF
STRUCTURE
SKILLED & LABOR PAINTER 2 450 10 9000
HELPER 4 375 10 15000
TOTAL 24000
G.) PIPING LAY-OUT FOR
CONTROL WIRING
EQUIPMENT HICKEY 2 250 10 5000
SKILLED & LABOR ELECTRICIAN 2 450 15 13500
HLEPER 4 375 15 22500
TOTAL 41000

H.)   CONTROL WIRING LAY-

OUT OF THE FOLLOWING

EQUIPMENT
SKILLED & LABOR ELECTRICIAN 3 450 15 20250
HELPER 6 375 15 33750
TOTAL 54000
I.) EQUIPMENT
INSTALLATION
EQUIPMENT CRANE 1 4500 10 45000
SKILLED & LABOR RIGGER 1 450 15 6750
HELPER 6 375 15 33750
TOTAL 85500

J.) LAY-OUTYING OF MAIN

POWER CABLE SUPPLY FOR
PRIMARY AND SECONDARY
WIRE-

EQUIPMENT BOOM TRUCK 1 1200 15 18000

SKILLED & LABOR ELECTRICIAN 4 450 15 27000
HELPER 8 375 15 45000
TOTAL 90000

K.)WIRE TERMINATION OF
THE PRIMARY &
SECONDARY SIDE
HYDRAULIC CRIMPING
EQUIPMENT TOOLS 1 500 7 3500
SKILLED & LABOR ELECTRICIAN 4 450 7 12600
HELPER 8 375 7 21000
TOTAL 37100

L.) INSTALLATION OF
PANELS
EQUIPMENT CRANE 1 4500 10 45000
SKILLED & LABOR ELECTRICIAN 4 450 5 9000
HELPER 8 375 5 15000
 TOTAL 69000
M.) CABLE TRAY
FABRICATION AND
INSTALLATION

EQUIPMENT WELDING MACHINE 2 500 15 15000

BOOM TRUCK 1 1200 10 12000
CUTTING OUTFIT 2 350 15 10500
SKILLED & LABOR WELDER 4 450 15 27000
HELPER 8 375 15 45000
TOTAL 109500

N.) CONTUINITY TEST/ PRE-

COMMISSION TESTING
SKLILLED & LABOR ELECTRICIAN 4 450 5 9000
HELPER 8 375 5 15000
TOTAL 24000

O.)COMMISIONING/ENERG
IZZING OF TRANSFFORMER

SKILLED & LABOR ELECTRICIAN 4 450 5 9000

HELPER 8 375 5 15000
TOTAL 24000

GRAND TOTAL 1329350

The total labor cost is One Million three hundred three twenty nine thousand Three hudred fifty pesos only
N

0
pesos only