Name of Project : Completion of Three (3) Storey Commercial and Residential Building B

Location of Project : Baloy, Tablon, Cagayan de Oro

SUMMARY OF ESTIMATED COST
Item No. and Description Amount
I.) Fire Detection and Alarm System 131,029.25
II.) Fire Sprinkler System 233,100.00

Total Direct Cost 364,129.25

(OCM) 8.00% 29,130.34
(PROFIT) 15.00% 54,619.39
Vat (12%) 53,745.48
Total Indirect Cost 137,495.21
Total Cost of Project 501,624.46
Scope of Works :
Supply and Install all materials, labor and equipment
Project Duration = 45 Cal. Days

Prepared by: Noted by:

RHEA JOY R. BLASCO GLENN C. AVILA

Engineering Aide General Manager (GBI)

Reviewed and Submitted by: Approved by:

WILTON R. ROZANO GILBERT R. RODRIGUEZ

Name of Project : Completion of Three (3) Storey Commercial and Residential Building B
Location of Project : Baloy, Tablon, Cagayan de Oro
SUMMARY OF ESTIMATED COST
Project In Charge General Manager (KEGI)
Contract Name : Completion of Three (3) Storey Commercial and Residential Building B
Location of Contract : Baloy, Tablon, Cagayan de Oro
DETAILED ESTIMATES
I.) Fire Detection and Alarm System
15.00 set - Smoke Detector @ 1,064.00 = 15,960.00
3.00 set - Heat Detector @ 952.00 = 2,856.00
3.00 set - Manual Call Point @ 1,097.60 = 3,292.80
2.00 set - Alarm Bell @ 1,344.00 = 2,688.00
2.00 set - Back-up Battery @ 1,478.40 = 2,956.80
6.00 set - TF wire #16 @ 5,040.00 = 30,240.00
1.00 lot - Pipe and Fittings @ 15,000.00 = 15,000.00
1.00 lot - Testing and Commissioning @ 5,000.00 = 5,000.00
Total(Materials Cost) = 77,993.60
Total(Labor Cost) = P 50,695.84
Total (Equipment Cost) = P 2,339.81
Total direct cost -Fire Detection and Alarm System = P 131,029.25
II.) Fire Sprinkler System
35.00 lgs - Cable Tray @ 2,250.00 = 78,750.00
1.00 lot - Pipe and Fittings @ 40,000.00 = 40,000.00
1.00 lot - Consumables @ 20,000.00 = 20,000.00
Total(Materials Cost) = 138,750.00
Total(Labor Cost) = P 90,187.50
Total (Equipment Cost) = P 4,162.50
Total direct cost -Fire Sprinkler System = P 233,100.00
 SUMMARY OFMATERIALS
QTY. UNIT PARTICULAR
15.0 set 1064 ₱ 15,960.00 Smoke Detector
M 3.0 set 952 ₱ 2,856.00 Heat Detector
A
T 3.0 set 1097.6 ₱ 3,292.80 Manual Call Point
E 2.00 set 1,344.00 ₱ 2,688.00 Alarm Bell
R
I 2.00 set 1,478 ₱ 2,956.80 Back-up Battery
A 6.00 set 5,040 ₱ 30,240.00 TF wire #16
L
S 1.00 lot 12,000 ₱ 12,000.00 Pipe and Fittings
1.00 lot 10,000 ₱ 10,000.00 Consumables
1.00 lot 5,000 ₱ 5,000.00 Testing and Commissioning
TOTAL MATERIAL COST ₱ 84,993.60
 ERIALS
PARTICULAR
Detector
etector
Call Point
ell
p Battery
#16
d Fittings
mables
and Commissioning
 SUMMARY OFMATERIALS
QTY. UNIT PARTICULAR
M
A 35.0 lgs 1,250 ₱ 43,750.00 Cable Tray
T
6.0 lgs 250 ₱ 1,500.00 Conduit Pipes
E
R 1.00 lot 40,000 ₱ 40,000.00 Pipe and Fittings
I 1.00 lot 20,000 ₱ 20,000.00 Consumables
A
L ₱ - Testing and Commissioning
S ₱ -
TOTAL MATERIAL COST ₱ 105,250.00

PIPES & FITTINGS

(Pipes: Black Iron Pipes Schedu
1", 1-1/2" diameter; Riser, Main
Lines, Cross Mains & Etc.) (Fittin
Flange,
Elbows,
Reducing
Tees,
Equal

Tees,
Tee
welded,
Elbow
Welded,

Concentric
Bell
Reducers,
Etc.)
 ERIALS
PARTICULAR
ray 1400 49,000.0
Pipes
d Fittings
mables
and Commissioning

PIPES & FITTINGS

(Pipes: Black Iron Pipes Schedule 40 sizes
1", 1-1/2" diameter; Riser, Main Feeder
Lines, Cross Mains & Etc.) (Fittings: SlipOn

Concentric