DetailedCostEstimate Bldg.1

PROJECT LOCATION

: SECRET : SA PUSO MO

OWNER ARCHITECT DATE

: MARUPOK NA TAO : MANDIRIGMA NG PAGIBIG :

PHASE :

NA NA

RUN DATE :

Comparative Summary of Estimates and Costing SCOPE OF WORK

ITEM

I. II. III. IV. V. VI. VII. VIII. IX. X. XI. XII. XIII. XIV. XV.

Material Cost

GENERAL REQUIREMENTS EARTHWORKS CONCRETING REBARS FORMWORKS STRUCTURAL STEEL WORKS ARCHITECTURAL WORKS MISCELLANEOUS STEEL WORKS CARPENTRY WORKS & SASH WORKS ALUMINUM WORKS & GLASS & GLAZING WATERPROOFING FINISHING HARDWARE ROOFING WORKS MISCELLANEOUS PAINTING WORKS A.

CIVIL-STRUCTURAL & ARCHITECTURAL WORKS

B.

PLUMBING-FIRE PROTECTION WORKS

C.

ELECTRICAL WORKS

D.

MECHANICAL WORKS TOTAL DIRECT COST Plus General Requirements GRAND TOTAL

Prepared by :

Jarhaus Options Trends 10/05/2015

Labor Cost -

TOTAL COST -

Percentages

-

4,206,087.00 2,083,030.00

998,362.00 690,792.00

5,204,449.00 2,773,822.00

6,289,117.00

1,689,154.00

7,978,271.00

78.83%

21.17%

-

7,978,271.00

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 65.23% 0.00% 34.77%

100%

PROJECT : Lyceum of the Philippines - Cavite Campus CLIENT : Atty. Roberto P. Laurel LOCATION : Governor's Drive, Gen. Trias, Cavite City DATE : 10/05/2015

SUBJECT

: COMPREHENSIVE DETAILED BREAKDOWN

ITEM I.

Building - 1 JOSE P. LAUREL BUILDING

SCOPE OF WORK

QTY

GENERAL REQUIREMENTS 1.0 Mobilization / Demobilization

lot

2.0 Temporary Facilities

lot lot

3.0 Power & Water Consumption 4.0 5.0 6.0 7.0 8.0 9.0 10.0 11.0

UNIT

Permits & Taxes Security Services Bonds & Insurances As-Built Plans Delivery and Hauling Charges Overhead Contractor's Profit Village Entrance Fees

lot lot lot lot lot lot lot lot SUB-TOTAL

II.

EARTHWORKS

1.0 2.0 3.0 4.0 5.0 6.0 7.0 8.0 9.0

Excavation Trimming Grading & Comp. Backfilling Soil poisoning Damproofing Gravel Bed Earthfill Hauling of Debris

cu.m. sq.m. sq.m. cu.m. sq.m. sq.m. cu.m. cu.m. T/L

SUB-TOTAL III.

CONCRETING

1.0 3,000 psi ( Footings, Columns, Beams & Suspended Slabs) 1.1 Column Footing (G1) 1.2 Wall Footings 1.3 Columns (3/4 with pump charge) 1.4 Suspended beams and Slabs (3/4 with pump charge) 1.5 Slab-on-fill (3/4 with pump charge) 1.6 Stairs (3/4 with pump charge) 2.0 2,500 psi (all others) 2.1 All Others (Specify) : Septic Tanks/ Fire Water Tank

cu.m. cu.m. cu.m. cu.m. cu.m. cu.m. cu.m.

SUB-TOTAL IV.

REBARS

1.0 Grade 40 1.1 Column Footing 1.2 Wall Footings 1.3 Columns 1.4 Suspended beams and Slabs 1.5 Slab-on-fill 1.6 Stairs 2,500 psi (all others) 2.1 All Others (Specify) : Septic Tanks/ Fire Water Tank Jarhaus Options Trends

kgs. kgs. kgs. kgs. kgs. kgs. kgs. 2 of 26

Unit Cost Materials Labor

COST MATERIALS

LABOR

TOTAL COST


SUBJECT



ITEM

SCOPE OF WORK

QTY

2.0 G.I. Wire

rolls

SUB-TOTAL

Jarhaus Options Trends

UNIT

3 of 26


COST MATERIALS

LABOR

TOTAL COST


SUBJECT


ITEM V.


SCOPE OF WORK

QTY

UNIT

FORMWORKS

1.0 2.0 3.0 4.0

Plywood 1/2 for formworks Formlumber Nails Form Oil & Other Miscellaneous Items

shts bdft. kegs lot

SUB-TOTAL VI.

STRUCTURAL STEEL WORKS

Structural Steel Framing RAF-1 LC 175 x 50 x 20 x 3.0 100 x 50 x 15 x 2.0 125 x 50 x 15 x 2.5 50 x 50 x 5 L 40 x 40 x 5 RAF-2 LC 175 x 50 x 20 x 3.0 100 x 50 x 15 x 2.0 125 x 50 x 15 x 2.5 50 x 50 x 5 L 40 x 40 x 5 Rafter 175 x 50 x 20 x 3.0 LC Purlins 125 x 50 x 20 x 2.5 LC 40 x 40 x 5 purlin brace L Others

lm lm lm lm lm lm lm lm lm lm lm lm lm lm sets pcs lot lot

Sag rods 12mm dia. Base Plates 125 x 250 x 6mm A-307 bolts 20mm dia. C 300mm w.nuts & washer Self-levelling grout

Welding Consumables Others Metal decking on I-beam

sm

SUB-TOTAL VII.

ARCHITECTURAL WORKS

1.0 Masonry 1.1 6" CHB (Jack-bilt or approved alternative) 1.2 4" CHB (Jack-bilt or approved alternative) 1.3 Fiber Cement board on galvanized steel studs 1.4 6" Lintel beams/Stiffener Column 1.5 4" Lintel beams 1.6 Rebars 1.7 G.I. Wire


sq.m. sq.m. sq.m. lm. lm. kgs roll

4 of 26


COST MATERIALS

LABOR

TOTAL COST


SUBJECT



ITEM

SCOPE OF WORK

QTY

UNIT

2.0 Floor Finishes 2.1 2.2 2.3 2.4 2.5 2.6 2.7 2.8 2.9 2.91 2.92 2.93

s.m. s.m. s.m. s.m. s.m. s.m. s.m. s.m. s.m. s.m. sm lm

300X300 Ceramic tile finish w/ pattern 300X300 Ceramic tile 300X300 Ceramic tile w/ pebble washout nosing 300X300 Homogenous tiles STRAIGHT TO FINISH CONCRETE STRAIGHT TO FINISH CONCRETE w/ floor Harderner STRAIGHT TO FINISH CONCRETE w/ floor Harderner & grooves STRAIGHT TO FINISH CONCRETE w/ waterproofing (PIT) Wood Laminate

Plain cement topping Tile Adhesive, Grout (Mapei-brand or approved alternative) Stair nosing 30 x 30mm heavy duty, Brass

SUB-TOTAL 3.0 Wall Finishes 4.1 Interior Wall Finishes a. Plain Cement Finish on CMU b. Plain Cement Finish on RC c. Linear Plastering d. 300X300 Ceramic tile e. 300X300 Homogenous tiles 4.2 Exterior Wall Finishes a. Plain Cement on CMU, w/ sealer Plain Cement on CMU, tool joint finish w/ sealer b. Plain Cement on RC c. Linear Plastering, window opening d. Natural stone cladding 4.3 Cast-in-Place Cement Band Moulding a. Pre Cast Decorative mouldings b. Pre Cast Concrete fins (0.15 x 0.86m) 4.4 c. 25 x 25mm groove SUB-TOTAL 5.0 Ceiling Finishes 5.1 Perforated Gypsum Board, painted finish 5.2 600 x 600mm Accoustical Ceiling board 5.3 Exposed slab soffit, Rubbed concete painted finish 5.4 Gypsum Board, (12mm thk. Ordinary- "Boral") on metal furring 5.5 WET TYPE GYPSUM BOARD PAINTED FINISH,(12mm thk. MR, "Boral") on metal furring 5.6 Dripmould 12 x 12mm SUB-TOTAL


sm. sm. lm sm. sm. sm. sm. sm. lm. sm. lm. lm lm.

sq.m. sq.m. sq.m. sq.m. sq.m. l.m.

5 of 26


COST MATERIALS

LABOR

TOTAL COST


SUBJECT


ITEM VIII.


SCOPE OF WORK

QTY

UNIT

MISCELLANEOUS STEEL WORKS

1.0

2.0

3.0

4.0

Stair Railing, steel, painted @ deck @ stairs @ Balcony Stainless Steel railing Gates : 8.1 Main Gate 8.2 Fence Railing, 3.5 x 1.2m Hallway Railing 100 x 100 tubular 75 x 75 tubular 40 x 75 tubular 25 x 25 tubular Metal Screen Trench Drain w/ steel grating

lm lm lm lm set set

4 x4 3x3 1-1/2 x 3 1 x1

lm lm lm lm sm. lm

SUB-TOTAL IX.

CARPENTRY WORKS & SASH WORKS

1.0

X.

1.1 1.2 1.3 1.4 1.5

DDDDD-

Steel frames grilled double panel door Wooden Flush Door w/ 6mm. thk clear glass Wooden Flush Door w/ 5mm grooves Steel louver door 3.1 x 2.15m Steel louver door 0.85 x 2.15m SUB-TOTAL

sets sets sets sets sets

ALUMINUM WORKS & GLASS & GLAZING

Aluminum Windows ( 6mm thk. Clear Float Glass w/ Insect Screen) 1.1 AWAwning w/ fixed window 1.2 WFixed window w/ aluminum frame swing door 1.3 WAwning window 1.4 WFixed window w/ skiding window & swing door 1.5 WFixed window w/ louver transom 1.6 WPicture window 1.7 WAwning w/ fixed window 1.8 WSliding window 1.9 WAwning window 2.0 WFixed tempered glass at elevator 2.1 WAluminum Louver window @ machine room (1.0 x 2.0m SUB-TOTAL XI.

sets sets sets sets sets sets sets sets sets sm sets

WATERPROOFING

1.0 2.0 3.0

Elastomeric Liquid Applied Waterproofing, for canopy Elastomeric Liquid Applied Waterproofing, for toilets Others : Water tank for rainwater@ deck

sq.m. sq.m. sq.m.

SUB-TOTAL Jarhaus Options Trends

6 of 26


COST MATERIALS

LABOR

TOTAL COST

PROJECT : Lyceum of the Philippines - Cavite Campus CLIENT : Atty. Roberto P. Laurel LOCATION : Governor's Drive, Gen. Trias, Cavite City DATE : 10/05/2015 SUBJECT : COMPREHENSIVE

ITEM XII.


DETAILED BREAKDOWN

SCOPE OF WORK

QTY

UNIT


COST MATERIALS

LABOR

TOTAL COST

FINISHING HARDWARE

1.0 2.0 6.0

Stainless Steel Door Hinge Locksets Others - Flush Bolts Ives #458

pcs. sets sets

SUB-TOTAL XIII.

ROOFING WORKS

1.0 2.0 3.0 4.0 5.0 XIV.

sm lm lm sm sm

MISCELLANEOUS

1.0

2.0 3.0 XV.

Pre-painted Long span Roofing Sheets, Ga.#26 Aluminum Composite Panel - facia Ga. 24 Concealed Gutter 18mm "Hardiflex" Fiber Cement Board backing 12mm "Hardiflex" Fiber Cement Board gutter & downspout cladding SUB-TOTAL 1.1

12mm thk. Compact laminate urinal partition 12mm thk. Compact laminate toilet partition complete w/ accessories 1.2 and door 1.3 Granite, 20mm 1.4 Mirror, 6mm thk. W/ 12mm plywood backing Signage w/ backlight Pre-cast concrete seal SUB-TOTAL

set sets sm sm set set

PAINTING WORKS

1.0

2.0

Interior Painting Works - on Masonry - on Ceiling - Duco Exterior Painting Works - on Masonry -

on Metals

- Semi-Gloss Paint finish - Flat wall Acrylic Latex - Spray Painted

sm sm sm

-

sm lm sm lm

Semi-Gloss Acrylic Latex, "Virtouso" by Boysen On Pre-cast mouldings Enamel on Epoxy primer Enamel on Epoxy primer SUB-TOTAL lot

SUBTOTAL

(see breakdown)

lot

SUBTOTAL

(see breakdown)

lot

SUBTOTAL

(see breakdown)

lot

SUBTOTAL

lot

SUBTOTAL

A.

CIVIL-STRUCTURAL & ARCHITECTUTAL WORKS

B.

PLUMBING WORKS

C.

ELECTRICAL WORKS

D.

MECHANICAL WORKS

E.

OTHERS (Not indicated in the Bid Form but included in the plan)


-

TOTAL DIRECT COST

-

PLUS : General Requirements

-

GRAND TOTAL

-

7 of 26


SUBJECT ITEM



: COMPREHENSIVE DETAILED BREAKDOWN SCOPE OF WORK

QTY

8 of 26

UNIT


COST MATERIALS

LABOR

TOTAL COST

PROJECT : Lyceum of the Philippines - Cavite Campus LOCATION: Governor's Drive, Gen. Trias, Cavite City CLIENT : Atty. Roberto P. Laurel Date : 10/05/2015

Building - 1: JOSE P. LAUREL BUILDING

PLUMBING - FIRE PROTECTION WORKS ITEM 1

DESCRIPTION/PARTICULARS SEWER LINE (PVC), Neltex Series 1000 PVC pipe 150mm0 x 3.0m PVC pipe 100mm0 x 3.0m PVC pipe 75mm0 x 3.0m PVC pipe 50mm0 x 3.0m Wye 150mm0 x 100mm0 Wye 150mm0 x 50mm0 Wye 100mm0 Wye 100mm0 x 50mm0 Wye 50mm0 Tee 150mm0 Tee 100mm0 Tee 100mm0 x 50mm Tee 50mm0 1/8 Bend 150mm 1/8 Bend 100mm 1/8 Bend 50mm 1/4 Bend 150mm 1/4 Bend 100mm 1/4 Bend 50mm PVC P-Trap 50 mm PVC Reducer 100mm x 50 mm Clean-out 150 mm Clean-out 100 mm Clean-out 75 mm Clean-out 50 mm


QTY 210.00 265.00 16.00 331.00 16.00 8.00 31.00 8.00 78.00 19.00 8.00 8.00 47.00 16.00 8.00 16.00 16.00 8.00 16.00 43.00 19.00 39.00 31.00 78.00 39.00

UNIT

pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs

Unit Cost Material Labor 1,592.00 497.00 791.00 247.00 540.00 169.00 277.00 86.00 709.00 222.00 760.00 238.00 137.00 43.00 114.00 36.00 37.00 12.00 815.00 255.00 153.00 48.00 120.00 37.00 40.00 13.00 422.00 132.00 65.00 20.00 22.00 7.00 473.00 148.00 85.00 27.00 28.00 9.00 88.00 28.00 52.00 16.00 552.00 173.00 67.00 21.00 54.00 17.00 24.00 7.00

9 of 26

COST MATERIAL 334,320.00 209,615.00 8,640.00 91,687.00 11,344.00 6,080.00 4,247.00 912.00 2,886.00 15,485.00 1,224.00 960.00 1,880.00 6,752.00 520.00 352.00 7,568.00 680.00 448.00 3,784.00 988.00 21,528.00 2,077.00 4,212.00 936.00

LABOR 104,370.00 65,455.00 2,704.00 28,466.00 3,552.00 1,904.00 1,333.00 288.00 936.00 4,845.00 384.00 296.00 611.00 2,112.00 160.00 112.00 2,368.00 216.00 144.00 1,204.00 304.00 6,747.00 651.00 1,326.00 273.00

TOTAL COST 438,690.00 275,070.00 11,344.00 120,153.00 14,896.00 7,984.00 5,580.00 1,200.00 3,822.00 20,330.00 1,608.00 1,256.00 2,491.00 8,864.00 680.00 464.00 9,936.00 896.00 592.00 4,988.00 1,292.00 28,275.00 2,728.00 5,538.00 1,209.00



PLUMBING - FIRE PROTECTION WORKS ITEM

2


DESCRIPTION/PARTICULARS

QTY PVC Solvent Cement 400cc 82.00 Pioneer Epoxy A&B 82.00 Hacksaw blade 39.00 SUB-TOTAL COLD WATER DIST. SYSTEM "VESPO" (PP-R Type 3 PN 20 Pipe including accessories) a.Pipes 38mmo x 4.0m, 58.00 32mmo x 4.0m 82.00 25mmo x 4.0m, 350.00 20mmo x 4.0m 12.00 12mmo x 4.0m 35.00 b.Elbow 25mmo x 90 deg 54.00 20mmo x 90 deg 47.00 12mmo x 90 deg 31.00 c.Tee 25mmo x 90 deg 47.00 20mmo x 90 deg 39.00 12mmo x 90 deg 31.00 d. Union Patente 25mmo x 90 deg 16.00 20mmo x 90 deg 31.00 12mmo x 90 deg 8.00 e. Coupling 25mmo x 90 deg 47.00 20mmo x 90 deg 39.00 12mmo x 90 deg 39.00 f. Tee Reducer 25mmo x 20mm 16.00 25mmo x 12mm 16.00 20mmo x 12mm 8.00

UNIT can qrt pcs

pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs

Unit Cost Material Labor 151.00 47.00 392.00 123.00 67.00 21.00 2,097.00 1,240.00 810.00 530.00 503.00 546.00 363.00 315.00 66.00 48.00 45.00 979.00 923.00 764.00 20.00 16.00 14.00 88.00 88.00 88.00

10 of 26

624.00 369.00 241.00 158.00 150.00 162.00 108.00 94.00 20.00 14.00 13.00 291.00 275.00 228.00 6.00 5.00 4.00 26.00 26.00 26.00

COST MATERIAL

LABOR

TOTAL COST

12,382.00 32,144.00 2,613.00 786,264.00 -

3,854.00 10,086.00 819.00 245,520.00 -

16,236.00 42,230.00 3,432.00 1,031,784.00 -

121,626.00 101,680.00 283,500.00 6,360.00 17,605.00 29,484.00 17,061.00 9,765.00 3,102.00 1,872.00 1,395.00 15,664.00 28,613.00 6,112.00 940.00 624.00 546.00 1,408.00 1,408.00 704.00

36,192.00 30,258.00 84,350.00 1,896.00 5,250.00 8,748.00 5,076.00 2,914.00 940.00 546.00 403.00 4,656.00 8,525.00 1,824.00 282.00 195.00 156.00 416.00 416.00 208.00

157,818.00 131,938.00 367,850.00 8,256.00 22,855.00 38,232.00 22,137.00 12,679.00 4,042.00 2,418.00 1,798.00 20,320.00 37,138.00 7,936.00 1,222.00 819.00 702.00 1,824.00 1,824.00 912.00



PLUMBING - FIRE PROTECTION WORKS ITEM

3 4

5


DESCRIPTION/PARTICULARS i.Cap 25mmo 20mmo 12mmo k. Bushing 38mmo x 25mm 12mmo x 10mm Teflon tape Hacksaw blade Gate Valves 32mmo 25mmo 20mmo x Check Valves, 38mm Check Valves, 25mm Float Valves, 32mm SUB-TOTAL HOT WATER DIST. SYSTEM SUB-TOTAL DOWNSPOUTS, NELTEX Pipes PVC Pipes 100mm x 3m PVC pipe 75mm x 3.0m PVC Tee 75mm PVC 1/4 bend 75mm PVC 1/8 bend 75mm PVC solvent cement SUB-TOTAL STORM DRAINAGE LINE, NELTEX Pipes PVC Pipes 200mm x 3m PVC Pipes 150mm x 3m PVC Pipes 100mm x 3m PVC coupling 200mm PVC coupling 150mm PVC coupling 100mm PVC solvent cement AD/CB SUB-TOTAL

QTY 39.00 19.00 16.00 16.00 12.00 136.00 78.00 23.00 16.00 4.00 8.00 16.00 4.00 350.00 494.00 39.00 156.00 78.00 19.00 124.00 128.00 148.00 43.00 54.00 47.00 39.00 86.00 -

UNIT pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs

pcs pcs pcs pcs pcs cans

pcs pcs pcs pcs pcs pcs cans sets

Unit Cost Material Labor 71.00 21.00 62.00 18.00 62.00 18.00 978.00 291.00 489.00 146.00 12.00 4.00 67.00 21.00 952.00 298.00 840.00 263.00 616.00 193.00 1,512.00 473.00 1,008.00 315.00 3,237.00 1,012.00 791.00 247.00 540.00 169.00 153.00 48.00 85.00 27.00 65.00 20.00 151.00 47.00 2,299.00 719.00 1,592.00 497.00 791.00 247.00 420.00 131.00 316.00 99.00 252.00 79.00 151.00 47.00 2,800.00 875.00 11 of 26

COST MATERIAL 2,769.00 1,178.00 992.00 15,648.00 5,868.00 1,632.00 5,226.00 21,896.00 13,440.00 2,464.00 12,096.00 16,128.00 12,948.00 761,754.00 276,850.00 266,760.00 5,967.00 13,260.00 5,070.00 2,869.00 570,776.00 285,076.00 203,776.00 117,068.00 18,060.00 17,064.00 11,844.00 5,889.00 240,800.00 899,577.00

LABOR 819.00 342.00 288.00 4,656.00 1,752.00 544.00 1,638.00 6,854.00 4,208.00 772.00 3,784.00 5,040.00 4,048.00 227,996.00 86,450.00 83,486.00 1,872.00 4,212.00 1,560.00 893.00 178,473.00 89,156.00 63,616.00 36,556.00 5,633.00 5,346.00 3,713.00 1,833.00 75,250.00 281,103.00

TOTAL COST 3,588.00 1,520.00 1,280.00 20,304.00 7,620.00 2,176.00 6,864.00 28,750.00 17,648.00 3,236.00 15,880.00 21,168.00 16,996.00 989,750.00 363,300.00 350,246.00 7,839.00 17,472.00 6,630.00 3,762.00 749,249.00 374,232.00 267,392.00 153,624.00 23,693.00 22,410.00 15,557.00 7,722.00 316,050.00 1,180,680.00



PLUMBING - FIRE PROTECTION WORKS ITEM 6

7

DESCRIPTION/PARTICULARS PLUMBING FIXTURES, TRIMS & ACCESSORIES - Water closets - Lavatory, counter-type , wall-hang - Urinal - Kitchen Sink - Floor Drian - Paper Holder - CH, robe hook - Roof Drain SUB-TOTAL EQUIPMENT/Others - HydroPnuematic Pump 3Hp,230V, 60Hz, ULFM Listed - HydroPnuematic Tank, 526 gallons Water Flow Detector, Monitor Switch Pressure Guage Sight Flow connection SS manhole cover, 600x600x6mm SS ladder rung, 16mm diameter

QTY 50.00 29.00 7.00 29.00 1.00 -

2.00 1.00

3.00 2.00 2.00 2.00 1.00 12.00

UNIT sets sets sets sets sets sets sets sets sets

unit unit unit unit unit unit set pcs

Unit Cost Material Labor 6,870.00 500.00 5,500.00 400.00 5,500.00 400.00 15,500.00 400.00 15,500.00 400.00 350.00 100.00 650.00 100.00 650.00 100.00 1,500.00 150.00 48,160.00 34,496.00 7,504.00 6,160.00 504.00 728.00 1,680.00 952.00

SUB-TOTAL

1,050.00 850.00 110.00 150.00 400.00 50.00 -

TOTAL DIRECT COST for PLUMBING WORKS


2,500.00 2,500.00

12 of 26

COST MATERIAL

LABOR

TOTAL COST

343,500.00 159,500.00 38,500.00 449,500.00 15,500.00 1,006,500.00

25,000.00 11,600.00 2,800.00 11,600.00 400.00 51,400.00

368,500.00 171,100.00 41,300.00 461,100.00 15,900.00 1,057,900.00 -

96,320.00 34,496.00 22,512.00 12,320.00 1,008.00 1,456.00 1,680.00 11,424.00 181,216.00

5,000.00 2,500.00 3,150.00 1,700.00 220.00 300.00 400.00 600.00 13,870.00

101,320.00 36,996.00 25,662.00 14,020.00 1,228.00 1,756.00 2,080.00 12,024.00 195,086.00

4,206,087.00

998,362.00

5,204,449.00

MECHANICAL WORKS ITEM


1

A/C EQUIPMENTS - CEF - Ceiling exhaust fan, KDK MODEL 24CHE - RAC - Room Arirconditioner (2 btu/hr) - RAC - Room Arirconditioner (2.5 btu/hr) - 5.0 TR Split Package type A/C unit, ceIling mounted, CARRIER-42XQ060 - 3.0 TR Split Package type A/C unit, ceiling mounted, CARRIER-42XQ040 - 1.0 TR Split Package type A/C unit, wall mounted, CARRIER-42KCE009308 - 3.0 TR Split Package type A/C unit, ceiling mounted, ducted-type, CARRIER-40LX040 - 2.0 TR Split Package type A/C unit, wall mounted, CARRIER-42KCE024308 - 1.5 TR Split Package type A/C unit, wall mounted, CARRIER-42KCE018308 - 1.0 TR Split Package type A/C unit, wall mounted, CARRIER-42KCE012308

2

3

SUB-TOTAL PIPING & INSULATIONS - B.I. Pipe (50mm, schedule 40, seamless0 - B.I. Coupling (50mm) - B.I. Elbow (50mm) - B.I. Tee(50mm) - Pressure Guage (Hi/Low) - Thermometer - Air vent - Y-strainer - Solenoid valve - Balancing Valve - Gate valve - Rubber expansion joint - Union patente - Pipe flexible connector - Rubber insulation (2" ID x 1" thick x 6' ) - Aerotape - Rubber adhesives - Welding rod - Poly-ethylene tape SUB-TOTAL A/C DRAINAGE - PVC Pipe (25mm)

UNIT

QTY

sets sets sets

19.00 8.00 2.00

sets

1.00

sets

6.00

sets

1.00

sets

55.00

sets

2.00

sets

-

sets

1.00

lg pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs lg box gals kgs rolls

lg

47.00 51.00 64.00 8.00 8.00 8.00 4.00 4.00 4.00 4.00 8.00 8.00 8.00 8.00 158.00 24.00 5.00 3.00 37.00 8.00

- PVC Coupling (25mm) - PVC Elbow (25mm) - PVC End cap (25mm) Tee (25mm) - PVC Solvent (400cc) - Rubber Insulation (1" ID x 1" thick x 6') - Aerotape - Rubber adhesives - Polyethelene tape

pcs pcs pcs pcs cans lg box gals rolls SUB-TOTAL

4

5

6

ELECTRICAL WORKS - ECB, 15Amps, 3P, 220V, NEMA 1R. Encl. Square-D sets breaker - 3.5 sq.mm THHN Wire box - IMC Pipe (15mm) lg - IMC Coupling (15mm) pcs - IMC Elbow (15mm) pcs - IMC locknut (15mm) pcs - DX Flexible connector (15mm) pcs - DX Flexible conduit (15mm) mts - Liquid tight flexible connector (15mm) pcs - Liquid tight flexible conduit (15mm) mts - Junction box (4"x4", giage #18) pcs - Electrical tape rolls - G.I. Wire kgs SUB-TOTAL HANGERS, SUPPORTS, BRACKETS & CONSUMABLES - Angle bar (1-1/2" x 3/16" x 20') lg - Angle bar (2" x 3/16" x 20') lg - Full therad rod (3/8") lg - Anchor grip (3/8") pcs - Nuts & washers (3/8") pcs - Expansion shield (3/8") pcs - tox w/ scew pcs - QDE paint gals - QDE primer paint gals - Lacquer thinner gals - Paint brush pcs - Welding rod kgs - G.I. Sheet (Ga#26, base cover) shts SUB-TOTAL DUCTWORKS - Additional supply of new VAV - Additional supply of new flexible w/ insulation (8"ID x 2m)

10.00 12.00 4.00 4.00 2.00 15.00 3.00 1.00 4.00 4.00 4.00 47.00 51.00 32.00 16.00 8.00 8.00 8.00 8.00 10.00 9.00 3.00 5.00 4.00 20.00 60.00 120.00 32.00 50.00 2.00 2.00 1.00 2.00 2.00 2.00 -

sets

20.00

lg

75.00

7

- Additional supply of ceiling diffuser w/ OBVD (200mm x 200mm) - Supply of linear ceiling return grilles (1200mm x 100mm) - Supply of ceiling return grilles (100mm x 100mm) - Rehabilitation of existing duct - Dismantling/hauling of needed existing materials - Hangers & consumables - G.I. Sheet (Ga.#24) - G.I. Sheet (Ga.#22) - Fiberglass insulation (1" thk., 2pcf) - Duct tape - Plastic strap (3/4") - Angle bar )1-1/2" x 3/16" x 20') - Full thread rod (3/8") - Anchor girp (3/8") - Nuts & washers (3/8") - Vulcaseal - Rubber adhesives - QDE paint - QDE primer paint - Lacquer thinner - Paint brush - Blind rivets SUB-TOTAL OTHERS - Chipping works - Safety materials - Testing & commissioning SUB-TOTAL

TOTAL DIRECT COST for MECHANICAL WORKS

pcs

95.00

pcs pcs pcs lot lot shts shts rolls rolls rolls lg lg pcs pcs gals gals gals gals gals pcs box

31.00 9.00 80.00 1.00 1.00 15.00 12.00 12.00 27.00 5.00 6.00 100.00 250.00 500.00 5.00 8.00 3.00 3.00 2.00 3.00 2.00

lot lot lot

1.00 1.00 1.00

UNIT COST Materials Labor

COST Materials

Labor

-

TOTAL COST

-

1,800.00 7,000.00 8,000.00

125.00 2,250.00 2,250.00

34,200.00 56,000.00 16,000.00

2,375.00 18,000.00 4,500.00

36,575.00 74,000.00 20,500.00

33,000.00

9,900.00

33,000.00

9,900.00

42,900.00

23,500.00

7,050.00

141,000.00

42,300.00

183,300.00

9,500.00

2,850.00

9,500.00

2,850.00

12,350.00

29,160.00

8,748.00

1,603,800.00

481,140.00

2,084,940.00

17,000.00

5,100.00

34,000.00

10,200.00

44,200.00

10,750.00

3,225.00

10,750.00 -

3,225.00 7.00 8.00 10.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 24.00 4.00 1.00 1.00 6.00 1.00

17.00 18.00 23.00 3.00 3.00 3.00 2.00 2.00 2.00 2.00 3.00 3.00 3.00 3.00 56.00 9.00 2.00 1.00 13.00 3.00

-

-

-

10,750.00

3,225.00

13,975.00

1,938,250.00

574,490.00

2,512,740.00

799.00 918.00 1,472.00 24.00 24.00 24.00 8.00 8.00 8.00 8.00 24.00 24.00 24.00 24.00 8,848.00 216.00 10.00 3.00 481.00

329.00 408.00 640.00 8.00 8.00 8.00 4.00 4.00 4.00 4.00 8.00 8.00 8.00 8.00 3,792.00 96.00 5.00 ### 222.00

1,128.00 1,326.00 2,112.00 32.00 32.00 32.00 12.00 12.00 12.00 12.00 32.00 32.00 32.00 32.00 12,640.00 312.00 15.00 6.00 703.00

12,947.00

5,567.00

18,514.00

24.00

8.00

32.00

4.00 4.00 2.00 2.00 1.00 6.00 1.00 1.00 2.00

2.00 2.00 1.00 1.00 1.00 3.00 1.00 1.00

40.00 48.00 8.00 8.00 2.00 90.00 3.00 1.00 8.00

232.00 2.00 2.00 17.00 18.00 11.00 6.00 3.00 3.00 3.00 3.00 4.00 3.00 1.00 2.00 2.00 7.00 21.00 42.00 11.00 18.00 1.00 1.00 1.00 1.00 1.00 1.00

-

8.00 8.00 799.00 918.00 352.00 96.00 24.00 24.00 24.00 24.00 40.00 27.00 3.00

20.00 24.00 4.00 4.00 ### 45.00 ### 4.00

114.00 -

346.00 -

-

1.00 1.00 7.00 8.00 5.00 3.00 1.00 1.00 1.00 1.00 2.00 2.00 1.00 1.00 1.00 3.00 9.00 18.00 5.00 8.00 1.00 1.00 1.00 1.00 1.00 -

7.00

3.00

140.00

60.00

200.00

27.00

12.00

2,025.00

900.00

2,925.00

2,347.00 10.00 8.00 140.00 1,260.00 5,040.00 352.00 900.00 2.00 2.00 1.00 2.00 2.00 2.00

4.00 4.00 329.00 408.00 160.00 48.00 8.00 8.00 8.00 8.00 20.00 18.00 ###

60.00 72.00 12.00 12.00 4.00 135.00 6.00 1.00 12.00

1,026.00 5.00 4.00 60.00 540.00 2,160.00 160.00 400.00 ### ### ### ### ###

12.00 12.00 1,128.00 1,326.00 512.00 144.00 32.00 32.00 32.00 32.00 60.00 45.00 6.00

3,373.00 15.00 12.00 200.00 1,800.00 7,200.00 512.00 1,300.00 4.00 4.00 1.00 4.00 4.00 4.00

7,721.00

3,339.00

11,060.00

34.00

15.00

3,230.00

1,425.00

4,655.00

11.00 3.00 28.00 1.00 1.00 6.00 4.00 4.00 10.00 2.00 2.00 35.00 88.00 175.00 2.00 3.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00

5.00 2.00 12.00 3.00 2.00 2.00 4.00 1.00 1.00 15.00 38.00 75.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 12,000.00 12,000.00 30,000.00 -

341.00 27.00 2,240.00 1.00 1.00 90.00 48.00 48.00 270.00 10.00 12.00 3,500.00 22,000.00 87,500.00 10.00 24.00 3.00 3.00 2.00 3.00 2.00

155.00 18.00 960.00 45.00 24.00 24.00 108.00 5.00 6.00 1,500.00 9,500.00 37,500.00 5.00 8.00 ### ### ### ### ###

496.00 45.00 3,200.00 1.00 1.00 135.00 72.00 72.00 378.00 15.00 18.00 5,000.00 31,500.00 125,000.00 15.00 32.00 6.00 6.00 4.00 6.00 4.00

-

121,530.00

52,256.00

173,786.00

1.00 1.00 1.00

12,000.00 12,000.00 30,000.00

12,001.00 12,001.00 30,001.00

3.00 2,083,030.00

54,000.00 690,792.00

54,003.00 2,773,822.00

0.5

2,512,740.00

18,514.00

346.00

3,373.00

11,060.00

173,786.00

2,773,822.00



ELECTRICAL WORKS Unit Cost ITEM

1


QTY

Pipes & Fittings Pipes 65mm diam.conduit IMC, "Matsushita" 25mm diam.conduit 20mm diam.conduit 15mm diam.conduit Elbow 65mm diam. 25mm diam. 32mm diam. Coupling 65mm diam. 25mm diam. 20mm diam. 15mm diam. Locknut & Bushing 65mm diam. 25mm diam. 20mm diam. 15mm diam. Entrance Cap 65mm diameter PVC Pipes 25mm diam.conduit 20mm diam.conduit Coupling 25mm diam. 20mm diam. 32mm diam. Adapter 25mm diam. 20mm diam. 32mm diam. Locknut & Bushing 25mm diam. 20mm diam. 32mm diam. SUB-TOTAL


82.00 389.00 1,389.00 16.00 39.00 2,626.00 1,128.00 16.00 1,070.00 739.00 8.00 272.00 6,707.00 195.00 5,700.00 156.00 3,891.00 156.00 3,891.00 -

UNIT

lts lts lts lts pcs pcs pcs pcs pcs pcs pcs

pcs pcs pcs pcs pc lts lts lts pcs pcs pcs pcs pcs pcs pcs pcs pcs

22 of 26

Materials

2,332.00 506.00 355.00 1,275.00 284.00 34.00 25.00 233.00 25.00 15.00 900.00 65.00 98.00 148.00 8.00 5.00 7.75 14.00 10.00 11.00 25.00 15.00 46.50 -

COST Labor

MATERIAL

1,282.00 ### 278.00 195.00 ### 701.00 ### ### ### 156.00 ### 19.00 14.00 ### ### 128.00 ### 14.00 8.00 ### 315.00 ### 36.00 54.00 88.80 ### 5.00 3.00 4.65 ### 8.00 6.00 6.60 ### 14.00 8.00 27.90 ###

191,224.00 196,834.00 493,095.00 20,400.00 11,076.00 89,284.00 28,200.00 3,728.00 26,750.00 11,085.00 7,200.00 17,680.00 657,286.00 1,560.00 28,500.00 2,184.00 38,910.00 3,900.00 58,365.00 1,887,261.00

LABOR

105,124.00 108,142.00 270,855.00 11,216.00 6,084.00 49,894.00 15,792.00 2,048.00 14,980.00 5,912.00 2,520.00 9,792.00 362,178.00 975.00 17,100.00 1,248.00 23,346.00 2,184.00 31,128.00 1,040,518.00

TOTAL COST

296,348.00 304,976.00 763,950.00 31,616.00 17,160.00 139,178.00 43,992.00 5,776.00 41,730.00 16,997.00 9,720.00 27,472.00 1,019,464.00 2,535.00 45,600.00 3,432.00 62,256.00 6,084.00 89,493.00 2,927,779.00




2


QTY

Boxes & Covers (G.I. #16 by Fumaco) a. Junction Box b. Utility Box c. Square Box d. Pullbox, gutter, closed nipple, etc SUB-TOTAL

3

4

5


Wires & cable incl. Conn. Etc. a. 2.0mm2 TW b. 3.5mm2 THW c. 5.5mm2 THW d. 8.0mm2 THW e. 14mm2 THW 22mm2 THW f. 100mm2 THW g. 22/4c TJW h. RG 6 j. Intercom Cable, 8 pairs k. #14 BCW SUB-TOTAL Wiring Devices incl. Equipment devices & covers a. Single Pole switch b. Two-gang switch c. Three-gang switch d. Three way switch e. Duplex conv. Outlet (Grounding type) f. Duplex conv. Outlet (Weather proof) Single conv. Outlet g. Aircon outlet h. Telephone outlet SUB-TOTAL Lighting Fixtures incl. Connectors "Maxitech" terminals & mounting supports - 2-40 watts flourescent light - 1-40 watts industrial type - pinlight - 20-watts F.L. - track lights SUB-TOTAL

1,070.00 1,377.00 428.00 156.00 43.00 338.00 14,590.00 545.00 381.00 160.00 957.00 39.00 249.00 70.00 31.00 16.00 591.00 58.00 214.00 86.00 591.00 66.00 268.00 78.00 4.00 -

UNIT

pcs pcs pcs lot

rolls rolls lm lm lm lm lm rolls lm lm lm

sets sets sets sets sets sets sets sets sets


23 of 26

Materials

36.00 36.00 46.00 150.00 2,109.00 3,450.00 33.00 60.00 96.00 150.00 641.00 1,900.00 75.00 43.25 95.00 145.00 195.00 150.00 245.00 640.00 127.00 235.00 450.00 3,738.00 1,826.00 874.00 1,902.00 8,500.00 -

COST Labor

MATERIAL

### 20.00 20.00 25.00 82.00 ### ### ### 1,054.00 1,725.00 17.00 30.00 48.00 75.00 320.00 950.00 45.00 ### 25.95 ### ### 28.00 44.00 58.00 45.00 74.00 192.00 77.00 70.00 135.00 ### ### ### 560.00 273.00 131.00 285.00 1,275.00 ###

38,520.00 49,572.00 19,688.00 23,400.00 131,180.00 90,687.00 1,166,100.00 481,470.00 32,700.00 36,576.00 24,000.00 613,437.00 74,100.00 2,519,070.00

LABOR

21,400.00 27,540.00 10,700.00 12,792.00 72,432.00 45,322.00 583,050.00 248,030.00 16,350.00 18,288.00 12,000.00 306,240.00 37,050.00 1,266,330.00

59,920.00 77,112.00 30,388.00 36,192.00 203,612.00 136,009.00 1,749,150.00 729,500.00 49,050.00 54,864.00 36,000.00 919,677.00 111,150.00 3,785,400.00

23,655.00 10,150.00 6,045.00 2,400.00 144,795.00 37,120.00 50,290.00 38,700.00 313,155.00 2,209,158.00 120,516.00 234,232.00 148,356.00 34,000.00 2,746,262.00

6,972.00 3,080.00 1,798.00 720.00 43,734.00 11,136.00 14,980.00 11,610.00 94,030.00 330,960.00 18,018.00 35,108.00 22,230.00 5,100.00 411,416.00

30,627.00 13,230.00 7,843.00 3,120.00 188,529.00 48,256.00 65,270.00 50,310.00 407,185.00 2,540,118.00 138,534.00 269,340.00 170,586.00 39,100.00 3,157,678.00

TOTAL COST




6



Panelboards - "DPA" Main 500A-3P-230V-22 kaic Brs : 2-30A-3P 2-60A-3P 2-100A-3P 2-125A-3P 2-150A-3P - "EDPA" Main 150A-3P-230V-22 kaic Brs : 2-20A-3P 2-30A-3P 2-60A-3P - "ELPA" Main 60A-3P-230V-22 lugs only Brs : 18-20A-3P - "ELP2A" Main 30A-3P-230V-22 lugs only Brs : 6-20A-3P - "EPPA" Main 60A-3P-230V-22 lugs only Brs : 6-20A-3P 6-30A-3P - "LPA" Main 60A-3P-230V-22 lugs only Brs : 15-20A-3P 3-spare - "LP2A" Main 60A-3P-230V-22 lugs only Brs : 15-20A-3P 3-spare - "PPA" Main 100A-3P-230V-22 lugs only Brs : 3-20A-3P 12-30A-3P 3-spare - "PP2A"

QTY

1.00

UNIT

Materials

COST Labor

MATERIAL

LABOR

TOTAL COST

set

71,041.00

### 7,104.00

71,041.00

7,104.00

78,145.00

1.00

set

30,426.00

3,042.00

30,426.00

3,042.00

33,468.00

1.00

set

12,190.00

1,219.00

12,190.00

1,219.00

13,409.00

1.00

set

4,688.00

468.00

4,688.00

468.00

5,156.00

1.00

set

8,689.00

868.00

8,689.00

868.00

9,557.00

1.00

set

10,945.00

1,094.00

10,945.00

1,094.00

12,039.00

1.00

set

10,945.00

1,094.00

10,945.00

1,094.00

12,039.00

1.00

set

10,945.00

1,094.00

10,945.00

1,094.00

12,039.00

1.00

set

10,945.00

1,094.00

10,945.00

1,094.00

12,039.00

24 of 26





QTY

Main 100A-3P-230V-22 lugs only Brs : 3-20A-3P 12-30A-3P 3-spare - "PP2B" Main 125A-3P-230V-22 lugs only Brs : 5-30A-3P 1-spare NEMA1 30A-3P TTC, digital SUB-TOTAL 8


Fire Alarm System - smoke detector - heat detectors - manual pull stations - bell - Fire Alarm Control Panel "Edwards" - Roughing-in & wiring - PVC pipes - 32mm dia - 40mm dia - 63mm dia - PVC coupling - 32mm dia - 40mm dia - 63mm dia

UNIT

Materials

COST

MATERIAL

Labor

LABOR

TOTAL COST

1.00

set

9,150.00

915.00

9,150.00

915.00

10,065.00

5.00 1.00

set set

1,736.00 18,000.00

173.00 2,000.00

8,680.00 18,000.00

865.00 2,000.00

9,545.00 20,000.00

###

206,644.00

20,857.00

227,501.00

1,813.00 781.00 1,457.00 1,619.00 28,184.00

634.00 273.00 507.00 566.00 9,864.00

239,316.00 3,124.00 39,339.00 43,713.00 28,184.00 -

83,688.00 1,092.00 13,689.00 15,282.00 9,864.00 -

323,004.00 4,216.00 53,028.00 58,995.00 38,048.00 -

-

-

132.00 4.00 27.00 27.00 1.00


31.00 128.00 132.00 27.00 113.00 113.00

lg lg lg

119.00 152.00 266.00

65.00 84.00 146.00

3,689.00 19,456.00 35,112.00

2,015.00 10,752.00 19,272.00

5,704.00 30,208.00 54,384.00

pcs pcs pcs

7.00 10.00 16.00

4.00 6.00 9.00

189.00 1,130.00 1,808.00

108.00 678.00 1,017.00

297.00 1,808.00 2,825.00

25 of 26





QTY

- PVC adapter - 32mm dia - 40mm dia - 63mm dia - PVC elbow - 32mm dia - 40mm dia - 63mm dia - Locknut & bushing - 32mm dia - 40mm dia - 63mm dia a. 2.0mm2 TW -

16.00 23.00 23.00 16.00 23.00 23.00 16.00 23.00 23.00 54.00 SUB-TOTAL

8

Miscellaneous Materials - electrical tape - G.I. Wire SUB-TOTAL

233.00 584.00 -

UNIT

COST Labor

pcs pcs pcs

9.00 13.00 24.00

5.00 7.00 13.00

pcs pcs pcs

24.00 34.00 75.00

13.00 18.00 42.00

sets sets sets

46.00 56.00 233.00

25.00 31.00 128.00

rolls

2,109.00

1,054.00

rolls kgs

30.00 30.00 -

### ### 17.00 17.00 ### ###

TOTAL DIRECT COST for ELECTRICAL WORKS


Materials

26 of 26

MATERIAL

LABOR

TOTAL COST

144.00 299.00 552.00 384.00 782.00 1,725.00 736.00 1,288.00 5,359.00 113,886.00 540,215.00 6,990.00 17,520.00 24,510.00

80.00 161.00 299.00 208.00 414.00 966.00 400.00 713.00 2,944.00 56,916.00 220,558.00 3,961.00 9,928.00 13,889.00

224.00 460.00 851.00 592.00 1,196.00 2,691.00 1,136.00 2,001.00 8,303.00 170,802.00 760,773.00 10,951.00 27,448.00 38,399.00

8,368,297.00

3,140,030.00

11,508,327.00

DetailedCostEstimate Bldg.1

Recommend Documents