Академический Документы
Профессиональный Документы
Культура Документы
LABOR COST
PARTICULAR
TOTAL
Qty
1. MOBILIZATION/
TEMP FACIL
Unit Cost
Sub Total
Qty
Unit Cost
Sub Total
50,000.00
50,000.00
15,000.00
15,000.00
65,000.00
600
30.00
17,992.80
600
9.00
5,397.84
23,390.64
15,000.00
15,000.00
4,500.00
4,500.00
19,500.00
42,890.64
III. EARTHWORK
a. Excavation
300
350.00
105,152.50
300
105.00
31,545.75
136,698.25
b. Back Fill
100
175.00
17,525.42
100
52.50
5,257.63
22,783.04
c. Earth Fill
75
175.00
13,144.06
75
52.50
3,943.22
17,087.28
850.00
3,192.13
255.00
957.64
4,149.77
d. Gravel Fill
Sub-total
180,718.34
IV. SOIL
POISONING
a. Area
600
100.00
59,976.00
600
30.00
17,992.80
77,968.80
b. Perimeter
100
50.00
5,020.00
100
15.00
1,506.00
6,526.00
50
50.00
2,510.00
50
15.00
753.00
3,263.00
c. Column
Sub-total
87,757.80
V. CONCRETE
WORKS
a. Cement
3,897
220.00
857,340.00
3,897
66.00
257,202.00
1,114,542.00
b. Sand
215
750.00
161,250.00
215
225.00
48,375.00
209,625.00
c. Gravel
421
850.00
357,850.00
421
255.00
107,355.00
465,205.00
Sub-total
1,789,372.00
VI. FORMWORKS
a. Form Lumber
b. " thk Plywood
c. Asstd Nails
50
781.00
39,050.00
50
234.30
11,715.00
50,765.00
300
25.00
7,500.00
300
7.50
2,250.00
9,750.00
50
50.00
2,500.00
50
15.00
750.00
3,250.00
Sub-total
63,765.00
VII. REBARS
a. 25mm
2,207
832.32
1,836,930.24
2,207
249.70
551,079.07
2,388,009.31
b. 20mm
434
532.80
231,235.20
434
159.84
69,370.56
300,605.76
c. 16mm
71
340.92
24,205.32
71
102.28
7,261.60
31,466.92
d. 12mm
1,343
191.88
257,694.84
1,343
57.56
77,308.45
335,003.29
e. 10mm
1,613
133.20
214,851.60
1,613
39.96
64,455.48
279,307.08
15
1,705.00
25,575.00
15
511.50
7,672.50
33,247.50
f. Tie Wires
Sub-total
3,367,639.86
VIII. MASONRY
a. 4" CHB
9,173
12.00
110,076.00
9,173
3.60
33,022.80
143,098.80
b. 6" CHB
17,570
16.00
281,120.00
17,570
4.80
84,336.00
365,456.00
c. Cement
1,388
220.00
305,360.00
1,388
66.00
91,608.00
396,968.00
d. Sand
55
750.00
41,250.00
55
225.00
12,375.00
53,625.00
" Gravel
14
850.00
11,687.50
14
255.00
3,506.25
15,193.75
1,087
133.20
144,788.40
1,087
39.96
43,436.52
188,224.92
20
1,705.00
34,100.00
20
511.50
10,230.00
44,330.00
630
220.00
138,600.00
630
66.00
41,580.00
180,180.00
52
750.00
39,000.00
52
225.00
11,700.00
50,700.00
f. 10mmx6m rsb
g. Tie Wires
h. Plastering: Cement
Sand
Sub-total
1,437,776.47
3,784
31.00
117,304.00
3,784
9.30
35,191.20
152,495.20
11
31.00
341.00
11
9.30
102.30
443.30
101
31.00
3,139.37
101
9.30
941.81
4,081.18
d. Trusses
L75mmx75mmx5mm522
L65mmx65mmx5mm858
4,370
31.00
135,460.08
4,370
9.30
40,638.02
176,098.10
5,964
31.00
184,884.00
5,964
9.30
55,465.20
240,349.20
5mm MS Plate-4
492
31.00
15,236.50
492
9.30
4,570.95
19,807.45
10mm MS Plate-1
31.00
9.30
e. 16mm x 300mm
Anchor Bolt
280
31.00
8,680.00
280
9.30
2,604.00
11,284.00
15
800.00
12,000.00
15.00
240.00
3,600.00
15,600.00
d. Metal Primer
Sub-total
620,158.44
Structural Frames
a. W14 x 68 -72
17,050
31.00
528,559.92
17,050
9.30
158,567.98
687,127.90
b. W10 x 54 -80
8,659
31.00
268,442.64
8,659
9.30
80,532.79
348,975.43
c. W12 x 79 -36
5,652
31.00
175,197.12
5,652
9.30
52,559.14
227,756.26
d. W10 x 45 -40
16,200
31.00
502,200.00
16,200
9.30
150,660.00
652,860.00
e. W12 x 65 -18
10,468
31.00
324,521.64
10,468
9.30
97,356.49
421,878.13
2,880
31.00
89,285.04
2,880
9.30
26,785.51
116,070.55
336
31.00
10,416.00
336
9.30
3,124.80
13,540.80
280
31.00
8,680.00
280
9.30
2,604.00
11,284.00
20
800.00
16,000.00
20
240.00
4,800.00
20,800.00
f. 25mm MS Plate-4
g. 25mm x 400mm
Anchor Bolt
h. 25mm x 300mm
Anchor Bolt
i. Metal Primer
Sub-total
2,500,293.06
Railings
a. 50mm GI Pipe x 6m
77
31.00
2,371.50
77
9.30
711.45
3,082.95
b. 38mm GI Pipe x 6m
648
31.00
20,088.00
648
9.30
6,026.40
26,114.40
d. 50mm GI Pipe x 6m
700
31.00
21,700.00
700
9.30
6,510.00
28,210.00
e. 12mm Sq bar - 72
300
31.00
9,300.00
300
9.30
2,790.00
12,090.00
15
800.00
12,000.00
15
240.00
3,600.00
15,600.00
c. Stair Railing
f. Metal Primer
Sub-total
85,097.35
Fire Escape
a. W4 x 13 -12
b. L65 x 65 x5 -12
1,750
31.00
54,237.60
1,750
9.30
16,271.28
70,508.88
500
31.00
15,500.00
500
9.30
4,650.00
20,150.00
1,590
31.00
49,299.30
1,590
9.30
14,789.79
64,089.09
d. 50mm GI Pipe x 6m
50
31.00
1,550.00
50
9.30
465.00
2,015.00
e. 38mm GI Pipe x 6m
400
31.00
12,400.00
400
9.30
3,720.00
16,120.00
227
31.00
7,045.68
227
9.30
2,113.70
9,159.38
g. 6mm MS Plate - 1
250
31.00
7,750.00
250
9.30
2,325.00
10,075.00
h. 16mm x 30mm
dynabolt
100
31.00
3,100.00
100
9.30
930.00
4,030.00
800.00
5,600.00
240.00
1,680.00
7,280.00
i. Metal Primer
Sub-total
203,427.35
IX.
WATERPROOFING
a. Concrete Gutter
181
100.00
18,072.00
181
30.00
5,421.60
23,493.60
b. Toilets
118
500.00
58,843.20
118
150.00
17,652.96
76,496.16
Sub-total
X. DOORS AND
JAMBS
a. D-1 G.I. Rool Up
Door on Steel Frame
b. D-2 Alum.Framed
Glass Door 1.30 x 2.50
c. D-3 Solid Core Flush
Door .80 x 2.10
d. D-3a Solid Core
Flush Door 90 x 2.10
e. D-4 PVC Door .70 x
2.10
f. D-5 PVC Door .75 x
2.10
99,989.76
12,000.00
24,000.00
3,600.00
7,200.00
31,200.00
7,000.00
7,000.00
2,100.00
2,100.00
9,100.00
12
3,500.00
42,000.00
12
1,050.00
12,600.00
54,600.00
2,500.00
5,000.00
750.00
1,500.00
6,500.00
1,200.00
9,600.00
360.00
2,880.00
12,480.00
1,500.00
6,000.00
450.00
1,800.00
7,800.00
6,000.00
12,000.00
1,800.00
3,600.00
15,600.00
3,000.00
18,000.00
900.00
5,400.00
23,400.00
i. Jambs 2 x 5
37
500.00
18,500.00
37
150.00
5,550.00
24,050.00
j. Hardwares
37
1,500.00
55,500.00
37
450.00
16,650.00
72,150.00
k. Locksets
37
800.00
29,600.00
37
240.00
8,880.00
38,480.00
111
150.00
16,650.00
111
45.00
4,995.00
21,645.00
317,005.00
XI. WINDOWS
a.W-1 6mm Fixed Glass
on Alum Frame
7,938.00
23,814.00
2,381.40
7,144.20
30,958.20
4,312.00
21,560.00
1,293.60
6,468.00
28,028.00
3,136.00
12,544.00
940.80
3,763.20
16,307.20
19
2,352.00
44,688.00
19
705.60
13,406.40
58,094.40
756.00
3,024.00
226.80
907.20
3,931.20
784.00
784.00
235.20
235.20
1,019.20
Sub-total
138,338.20
X. TILE WORKS
a. .40 x .40 Vit. Floor
tiles
b. .30 x .30 Vit. Floor
tiles
c. .30 x .30 Vit. Wall
tiles
2,924
50.00
146,200.00
2,924
15.00
43,860.00
190,060.00
1,308
22.00
28,776.00
1,308
6.60
8,632.80
37,408.80
1,310
22.00
28,820.00
1,310
6.60
8,646.00
37,466.00
202
250.00
50,500.00
202
75.00
15,150.00
65,650.00
e. Tile Grout
61
218.00
13,298.00
61
65.40
3,989.40
17,287.40
11
3,900.00
43,777.50
11
1,170.00
13,133.25
56,910.75
g. Fiberglass partitions
15,000.00
15,000.00
4,500.00
4,500.00
19,500.00
d. Tile Adhesive
Sub-total
404,782.95
XI. CEILING
WORKS
a. Wall angle x 3m
164
50.00
8,200.00
164
15.00
2,460.00
10,660.00
228
145.00
33,060.00
228
43.50
9,918.00
42,978.00
456
95.00
43,320.00
456
28.50
12,996.00
56,316.00
1,000
7.00
7,000.00
1,000
2.10
2,100.00
9,100.00
300
20.00
6,000.00
300
6.00
1,800.00
7,800.00
f. Rivets
2,633
1.00
2,632.50
2,633
0.30
789.75
3,422.25
g. Misc.
3,000.00
3,000.00
900.00
900.00
3,900.00
351
490.00
171,990.00
351
147.00
51,597.00
223,587.00
10,530
1.00
10,530.00
10,530
0.30
3,159.00
13,689.00
b. C Channel 12mm x
36mm
c. Metal Furring 13mm
x 37mm
d. Clip
e. Cross Joiner
371,452.25
Closet
a. " Plywood
20
700.00
14,000.00
20
210.00
4,200.00
18,200.00
b. x 2 x 8
100
25.00
2,500.00
100
7.50
750.00
3,250.00
c. Concealed Hinges
100
50.00
5,000.00
100
15.00
1,500.00
6,500.00
d. Cab Pull
100
50.00
5,000.00
100
15.00
1,500.00
6,500.00
e. Hanger Rod
70
75.00
5,250.00
70
22.50
1,575.00
6,825.00
f. Assorted Nails
50
70.00
3,500.00
50
21.00
1,050.00
4,550.00
130.00
1,040.00
39.00
312.00
1,352.00
g. Stickwell
Sub-total
47,177.00
ROOFING WORKS
a. Long Span PrePainted Roofing (0.40m
201
300.00
60,240.00
201
90.00
18,072.00
78,312.00
b. Ridge Roll
100
400.00
40,160.00
100
120.00
12,048.00
52,208.00
c. Flashing
100
350.00
35,140.00
100
105.00
10,542.00
45,682.00
d. Tek Screw
2,000
5.00
10,000.00
2,000
1.50
3,000.00
13,000.00
1,500
10.00
15,000.00
1,500
3.00
4,500.00
19,500.00
206
20.00
4,122.96
206
6.00
1,236.89
5,359.85
g. Basket Strainer
1,500.00
1,500.00
450.00
450.00
1,950.00
h. Silicon Sealant
100
140.00
14,000.00
100
42.00
4,200.00
18,200.00
i. Touch Up Paint
650.00
3,250.00
195.00
975.00
4,225.00
15
5,000.00
75,000.00
15
1,500.00
22,500.00
97,500.00
k.Contact Cement
50
220.00
11,000.00
50
66.00
3,300.00
14,300.00
l. PE Foam Tape
20
300.00
6,000.00
20
90.00
1,800.00
7,800.00
f. Blind Rivets
Sub-total
358,036.85
XIII. PAINTING
a. Neutralizer
45
350.00
15,750.00
45
105.00
4,725.00
20,475.00
45
386.00
17,370.00
45
115.80
5,211.00
22,581.00
45
600.00
27,000.00
45
180.00
8,100.00
35,100.00
45
550.00
24,750.00
45
165.00
7,425.00
32,175.00
e. Q Drying Enamel
45
550.00
24,750.00
45
165.00
7,425.00
32,175.00
f. Paint Thinner
45
600.00
27,000.00
45
180.00
8,100.00
35,100.00
g. Patching Compound
20
350.00
7,000.00
20
105.00
2,100.00
9,100.00
h. Plasalux Glazing
Putty
20
450.00
9,000.00
20
135.00
2,700.00
11,700.00
i. Acri Color
45
500.00
22,500.00
45
150.00
6,750.00
29,250.00
j. Tinting Color
40
500.00
20,000.00
40
150.00
6,000.00
26,000.00
k. Sand Paper
50
150.00
7,500.00
50
45.00
2,250.00
9,750.00
l. Estopa
10
50.00
500.00
10
15.00
150.00
650.00
m. Misc.
3,000.00
3,000.00
900.00
900.00
3,900.00
Sub-total
267,956.00
XIV. PLUMBING
WORKS
Sanitary Lines
PVC Pipe x 3m S 1000
a. 100mm
1,530.00
7,650.00
459.00
2,295.00
9,945.00
b. 75mm
10
395.00
3,950.00
10
118.50
1,185.00
5,135.00
c. 50mm
10
280.00
2,800.00
10
84.00
840.00
3,640.00
20
150.00
3,000.00
20
45.00
900.00
3,900.00
30
193.00
5,790.00
30
57.90
1,737.00
7,527.00
25
236.00
5,900.00
25
70.80
1,770.00
7,670.00
20
226.00
4,520.00
20
67.80
1,356.00
5,876.00
20
193.00
3,860.00
20
57.90
1,158.00
5,018.00
25
160.00
4,000.00
25
48.00
1,200.00
5,200.00
15
180.00
2,700.00
15
54.00
810.00
3,510.00
40
180.00
7,200.00
40
54.00
2,160.00
9,360.00
35
150.00
5,250.00
35
45.00
1,575.00
6,825.00
45
120.00
5,400.00
45
36.00
1,620.00
7,020.00
50
120.00
6,000.00
50
36.00
1,800.00
7,800.00
p. P-Trap 50mm
30
100.00
3,000.00
30
30.00
900.00
3,900.00
q.
30
150.00
4,500.00
30
45.00
1,350.00
5,850.00
100mm
Sub-total
98,176.00
Water Line
GI Pipe SCH 40 x 6m
a. G.I. Pipe. SCH 40 x
6m x 2"
b. G.I. Pipe. SCH 40 x
6m x 1-"
c. G.I. Pipe. Schedule
40 x 6m x 1-"
d. G.I. Pipe. SCH 40 x
6m x "
e. G.I. Nipple. 12" x "
10
3,450.00
34,500.00
10
1,035.00
10,350.00
44,850.00
25
1,700.00
42,500.00
25
510.00
12,750.00
55,250.00
700.00
6,300.00
210.00
1,890.00
8,190.00
15
540.00
8,100.00
15
162.00
2,430.00
10,530.00
10
110.00
1,100.00
10
33.00
330.00
1,430.00
10
325.00
3,250.00
10
97.50
975.00
4,225.00
10
75.00
750.00
10
22.50
225.00
975.00
10
55.00
550.00
10
16.50
165.00
715.00
15
45.00
675.00
15
13.50
202.50
877.50
12
95.00
1,140.00
12
28.50
342.00
1,482.00
14
85.00
1,190.00
14
25.50
357.00
1,547.00
80.00
640.00
24.00
192.00
832.00
10
155.00
1,550.00
10
46.50
465.00
2,015.00
75.00
525.00
22.50
157.50
682.50
18
55.00
990.00
18
16.50
297.00
1,287.00
115.00
575.00
34.50
172.50
747.50
15
75.00
1,125.00
15
22.50
337.50
1,462.50
20
40.00
800.00
20
12.00
240.00
1,040.00
s. Teflon Tape
20
100.00
2,000.00
20
30.00
600.00
2,600.00
t. Union. 2"
10
280.00
2,800.00
10
84.00
840.00
3,640.00
u. Union. 1-"
10
140.00
1,400.00
10
42.00
420.00
1,820.00
v. Union. 1-"
10
105.00
1,050.00
10
31.50
315.00
1,365.00
w. Union. "
10
70.00
700.00
10
21.00
210.00
910.00
710.00
3,550.00
213.00
1,065.00
4,615.00
600.00
3,000.00
180.00
900.00
3,900.00
550.00
2,750.00
165.00
825.00
3,575.00
Sub-total
160,563.00
31,250.00
31,250.00
9,375.00
9,375.00
40,625.00
b. Cent. Pump 1 Hp
65,000.00
65,000.00
19,500.00
19,500.00
84,500.00
c. Controller Switch
300.00
300.00
90.00
90.00
390.00
13
710.00
9,230.00
13
213.00
2,769.00
11,999.00
1,700.00
5,100.00
510.00
1,530.00
6,630.00
f. Union. 32mm
20
115.00
2,300.00
20
34.50
690.00
2,990.00
g. Elbow. 32mm
15
14.00
210.00
15
4.20
63.00
273.00
15
48.00
720.00
15
14.40
216.00
936.00
Sub-total
148,343.00
Plumbing Fixtures
a. Water Closet
18
4,000.00
72,000.00
18
1,200.00
21,600.00
93,600.00
b. Lavatory
15
2,500.00
37,500.00
15
750.00
11,250.00
48,750.00
c. Urinal
2,500.00
15,000.00
750.00
4,500.00
19,500.00
d. Shower set
3,000.00
24,000.00
900.00
7,200.00
31,200.00
e. TP Holder
18
500.00
9,000.00
18
150.00
2,700.00
11,700.00
f. Soap Holder
26
500.00
13,000.00
26
150.00
3,900.00
16,900.00
g. Towel rack
500.00
4,000.00
150.00
1,200.00
5,200.00
32
150.00
4,800.00
32
45.00
1,440.00
6,240.00
i. Faucet
15
80.00
1,200.00
15
24.00
360.00
1,560.00
Sub-total
233,090.00
XV. DRAINAGE
SYSTEM
Down Spout
20
200.00
4,000.00
20
60.00
1,200.00
5,200.00
10
765.00
7,650.00
10
229.50
2,295.00
9,945.00
20
75.00
1,500.00
20
22.50
450.00
1,950.00
100
5.00
500.00
100
1.50
150.00
650.00
30
185.00
5,550.00
30
55.50
1,665.00
7,215.00
e. PVC Holder/Support
50
5.00
250.00
50
1.50
75.00
325.00
10
500.00
5,000.00
10
150.00
1,500.00
6,500.00
10
500.00
5,000.00
10
150.00
1,500.00
6,500.00
1,500.00
1,500.00
450.00
450.00
1,950.00
f. Concrete Pipe.
200mm
g. Concrete Pipe.
150mm
h. Catch Basin
Sub-total
40,235.00
40
147.00
5,880.00
40
44.10
1,764.00
7,644.00
50
65.00
3,250.00
50
19.50
975.00
4,225.00
Sub-total
92,339.00
1.0
1,500.00
1,500.00
450.00
450.00
1,950.00
16.0
1,500.00
24,000.00
16
450.00
7,200.00
31,200.00
82.0
1,000.00
82,000.00
82
300.00
24,600.00
106,600.00
7.0
3,000.00
21,000.00
900.00
6,300.00
27,300.00
61.0
300.00
18,300.00
61
90.00
5,490.00
23,790.00
90.00
300.00
5.0
300.00
1,500.00
90.00
450.00
1,950.00
37.0
75.00
2,775.00
37
22.50
832.50
3,607.50
8.0
1,500.00
12,000.00
450.00
3,600.00
15,600.00
1.0
500.00
500.00
150.00
150.00
650.00
12.0
2,000.00
24,000.00
12
600.00
7,200.00
31,200.00
6.0
5,000.00
30,000.00
1,500.00
9,000.00
39,000.00
Sub-total
282,847.50
Wiring Device
a. Duplex CO
70.0
199.75
13,982.50
70
59.93
4,194.75
18,177.25
b. ACU Outlet
12.0
262.00
3,144.00
12
78.60
943.20
4,087.20
8.0
145.00
1,160.00
43.50
348.00
1,508.00
1.0
8,000.00
8,000.00
2,400.00
2,400.00
10,400.00
18.0
1,500.00
27,000.00
18
450.00
8,100.00
35,100.00
f. 1-Gang Switch
30.0
100.00
3,000.00
30
30.00
900.00
3,900.00
g. 2-Gang Swich
30.0
175.00
5,250.00
30
52.50
1,575.00
6,825.00
h. 3-Gang Switch
30.0
220.00
6,600.00
30
66.00
1,980.00
8,580.00
Tel. Outlet
20.0
250.00
5,000.00
20
75.00
1,500.00
6,500.00
Sub-total
95,077.45
Ro-Ins
a. 15mm PVC Pipe x
3m
50.0
42.75
2,137.50
50
12.83
641.25
2,778.75
100.0
15.00
1,500.00
100
4.50
450.00
1,950.00
100.0
25.00
2,500.00
100
7.50
750.00
3,250.00
500.0
3.00
1,500.00
500
0.90
450.00
1,950.00
80.0
57.00
4,560.00
80
17.10
1,368.00
5,928.00
60.0
20.00
1,200.00
60
6.00
360.00
1,560.00
120.0
30.00
3,600.00
120
9.00
1,080.00
4,680.00
30.0
5.00
150.00
30
1.50
45.00
195.00
i. Utility Box
100.0
40.00
4,000.00
100
12.00
1,200.00
5,200.00
j. Junction Box
100.0
50.00
5,000.00
100
15.00
1,500.00
6,500.00
k. Square Box
1.0
500.00
500.00
150.00
150.00
650.00
l. Wire
1.0
1,000.00
1,000.00
300.00
300.00
1,300.00
50.0
135.00
6,750.00
50
40.50
2,025.00
8,775.00
n. 40mm L&B
65.0
40.00
2,600.00
65
12.00
780.00
3,380.00
87.0
245.00
21,315.00
87
73.50
6,394.50
27,709.50
p. 50mm L&B
45.0
80.00
3,600.00
45
24.00
1,080.00
4,680.00
89.0
331.00
29,459.00
89
99.30
8,837.70
38,296.70
r. 75mm Coupling
65.0
50.00
3,250.00
65
15.00
975.00
4,225.00
s. 75mm Elbow
70.0
70.00
4,900.00
70
21.00
1,470.00
6,370.00
t. 75mm L&B
50.0
77.00
3,850.00
50
23.10
1,155.00
5,005.00
20.0
450.00
9,000.00
20
135.00
2,700.00
11,700.00
v. Ground Clamp
5.0
500.00
2,500.00
150.00
750.00
3,250.00
w. Electrical tape
20.0
35.00
700.00
20
10.50
210.00
910.00
x. Meter Base
3.0
500.00
1,500.00
150.00
450.00
1,950.00
y. TTC Cabinet
6.0
4,700.00
28,200.00
1,410.00
8,460.00
36,660.00
300.0
5.00
1,500.00
300
1.50
450.00
1,950.00
z. cable Ties
Sub-total
190,802.95
Wires
a. 3.5mm2 THHN
0.5
3,260.00
1,630.00
978.00
489.00
2,119.00
b. 5.5mm2 THHN
0.5
4,926.00
2,463.00
1,477.80
738.90
3,201.90
c. 2.0mm2 THHN
0.5
2,106.00
1,053.00
631.80
315.90
1,368.90
d. 14mm2 THHN
0.5
11,550.00
5,775.00
3,465.00
1,732.50
7,507.50
f. 30mm2 THHN
0.5
26,400.00
13,200.00
7,920.00
3,960.00
17,160.00
h. 38mm2 THHN
0.5
29,355.00
14,677.50
8,806.50
4,403.25
19,080.75
i. 80mm2 THHN
0.3
61,800.00
15,450.00
0.3
18,540.00
4,635.00
20,085.00
j. 200mm2 THW
0.1
154,500.0
15,450.00
0.10
46,350.00
4,635.00
20,085.00
k. 300mm2 THW
0.1
231,750.0
11,587.50
0.05
69,525.00
3,476.25
15,063.75
35.0
416.00
14,560.00
35.00
124.80
4,368.00
18,928.00
l. Tel. Wire
Sub-total
124,599.80
Panel Board
a. LP
b. Main: 125AT / 225
AF; 2P
c. BRS: 9-15AT /
50AF; 2P
d.
7-20AT /
50AF; 2P
f.
5-30AT / 50AF;
2P
g.
1- Spare
22,162.00
22,162.00
6,648.60
6,648.60
28,810.60
8,000.00
8,000.00
2,400.00
2,400.00
10,400.00
8,000.00
8,000.00
2,400.00
2,400.00
10,400.00
8,000.00
8,000.00
2,400.00
2,400.00
10,400.00
10,000.00
10,000.00
3,000.00
3,000.00
13,000.00
10,000.00
10,000.00
3,000.00
3,000.00
13,000.00
Sub-total
86,010.60
PP
a. Main: 175AT /
225AF; 2P
b. BRS: 21 - 30AT
/50AF; 2P
20,000.00
20,000.00
6,000.00
6,000.00
26,000.00
4,500.00
4,500.00
1,350.00
1,350.00
5,850.00
31,850.00
MDP
a. Main: 350AT /
400AF; 2P
b. BRS: 1 - 125AT /
225AF; 2P
1 - 175AT /
225AF; 2P
25,000.00
25,000.00
7,500.00
7,500.00
32,500.00
10,000.00
10,000.00
3,000.00
3,000.00
13,000.00
10,000.00
10,000.00
3,000.00
3,000.00
13,000.00
Sub-total
58,500.00
10,000.00
10,000.00
3,000.00
3,000.00
13,000.00
b. Fuse Cut-Out
500.00
500.00
150.00
150.00
650.00
2,500.00
2,500.00
750.00
750.00
3,250.00
d. Grounding Assy
1,500.00
1,500.00
450.00
450.00
1,950.00
e. Guying Assy
1,500.00
1,500.00
450.00
450.00
1,950.00
2,000.00
2,000.00
600.00
600.00
2,600.00
2,000.00
2,000.00
600.00
600.00
2,600.00
Sub-total
26,000.00
PROJECT DIRECT
COST
CONTRACTOR'S
PROFIT (10%)
14,117,068.63
1,411,706.86
EWT (2%)
282,341.37
TOTAL
Name:
15,811,116.86
Mrs. Nimfa O. Murallo
Signature:
Position:
Attorney-In-Fact
Name of Bidder:
D.C.E. Construction
Date: