Basic Manufacturing

Valenzuela City
Additional transformers
Costing and Estimates - M.R. Nuevo
Tuesday, January 24, 2017

Item Description Quantity Unit Unit Cost Total Cost Total Unit Cost Total Labor Cost

Mobilization

1 MSERV Expense 10,000.00

Car Usage 1 Lot 5,500.00 5,500.00
Car Fuel 1 Lot 2,000.00 2,000.00
Representation 1 Lot 2,500.00 2,500.00

Major Equipment

2 Power Fuse assembly 485,000.00 97,000.00

Power fuse assembly, Outdoor Distribution, 34.5kV, SM-5 type with power fuse refill 80E. 1 assy 485,000.00 97,000.00 485,000.00 97,000.00

3 Intermediate Pole w/ Transformer 3-333kVA 1,824,840.00 364,968.00

Concrete Pole, 45ft, class 5 1 pc 20,000.00 4,000.00 20,000.00 4,000.00

Concrete Pole, 35ft, class 5 1 pc 18,000.00 3,600.00 18,000.00 3,600.00
Cross-Arm assembly, 10ft galvanized steel 2 pcs 2,000.00 400.00 4,000.00 800.00
Cross Arm Brace 2 pcs 1,200.00 240.00 2,400.00 480.00
Double Arming Bolt 5/8 x 20 with washer 6 pcs 180.00 36.00 1,080.00 216.00
Machine Bolt 1/2 x 6 with washer 10 pcs 50.00 10.00 500.00 100.00
Machine Bolt 1/2 x 1 1/2 with washer 3 pcs 30.00 6.00 90.00 18.00
Bolt Eye 5/8 9 pcs 130.00 26.00 1,170.00 234.00
333kVA 34.5kV 19.9kV / 139/277V Y-Y connection DT Transformer 3 units 560,000.00 112,000.00 1,680,000.00 336,000.00
Wedge Connector (#2 to #3/0) 3 pcs 850.00 170.00 2,550.00 510.00
3-Bolt Guy Clamp 1 pcs 300.00 60.00 300.00 60.00
Bolt Eye 5/8 1 pcs 130.00 26.00 130.00 26.00
Jumper / Riser Wire (#2 bare copper) 45 mts 230.00 46.00 10,350.00 2,070.00
Transformer Bracket 1 lot 6,500.00 1,300.00 6,500.00 1,300.00
Mounting Bracket 6 units 1,500.00 300.00 9,000.00 1,800.00
Fuse CutOut, 34.5kV 3 units 4,000.00 800.00 12,000.00 2,400.00
Fuse Link, 20K 3 units 450.00 90.00 1,350.00 270.00
Lighting Arrester, 27kV 3 units 3,600.00 720.00 10,800.00 2,160.00
Hot Line Clamp 34.5kV 3 units 550.00 110.00 1,650.00 330.00
Concrete Footing (replacement to guy assembly) ( no space for guying ) 1 lot 15,000.00 3,000.00 15,000.00 3,000.00
messenger guy 54 mts 55.00 11.00 2,970.00 594.00
Pole Grounding 1 lot 15,000.00 3,000.00 15,000.00 3,000.00
Consumables 1 lot 10,000.00 2,000.00 10,000.00 2,000.00

4 Secondary Hardware 524,975.00 104,995.00

SECONDARY HARDWARE (FOR 250 KVA)

500MCM THHN Cables ( 9 sets of 3) (Transformer to LVSG Line Side) Brand: Phelps Dodge 337.5 mts 1,250.00 250.00 421,875.00 84,375.00
100mm2 THHN Cables (Grounding Wire) (Transformer to LVSG) Brand: Phelps Dodge 112.5 mts 450.00 90.00 50,625.00 10,125.00
Messenger guy 112.5 mts 150.00 30.00 16,875.00 3,375.00
Terminal Lugs 250 mm.sq. 2 hole 54 pcs 450.00 90.00 24,300.00 4,860.00
Terminal Lugs 100 mm.sq. 2 hole 18 pcs 350.00 70.00 6,300.00 1,260.00
Consumables 1 lot 5,000.00 1,000.00 5,000.00 1,000.00

5 Primary Hardware 53,268.50 9,653.70

1/0 BARE ACSR 82.8 mts 340.00 68.00 28,152.00 5,630.40

1/0 BARE ACSR Neutral Line 27.6 mts 340.00 68.00 9,384.00 1,876.80
Messenger guy 65.55 mts 150.00 30.00 9,832.50 1,966.50
Bolt eye 5/8 6 pcs 150.00 30.00 900.00 180.00
Consumables 1 lot 5,000.00 5,000.00

6 Labor Electrical - 108,625.00

 Testing of Transformers 3 units 20,000.00 60,000.00
Testing ( Secondary cables ) 1 lot 23,625.00 23,625.00
Testing of FPP 1 lot 25,000.00 25,000.00

7 Labor Equipment 100,000.00 10,000.00

Basket Truck 1 day 35,000.00 3,500.00 35,000.00 3,500.00
Boom Truck 1 day 35,000.00 3,500.00 35,000.00 3,500.00
Stake Truck 1 day 30,000.00 3,000.00 30,000.00 3,000.00

Total Cost 2,998,083.50 695,241.70

Total Cost 3,693,325.20

Prepared by:
Michael Nuevo
Electrical Engineer, Engineering & Design

Checked by:
Edward Reuben Magdalena
Team Leader, Engineering & Design

Approved by:
Jose Rolando N. Cruz
Head, Engineering & Design