CLIENT JACLET REALTY

CONTRACT
PROJECT Proposed 4-Storey Commercial Bldg
OR :
SCOP
LOCATION Davao City, Davao Del Sur Fire Protection System
E:

COST PER
ITEM NO. DESCRIPTION QTY UNIT
UNIT
I GENERAL REQUIREMENTS
I.1 Mechanical Design Fee (including sign & seal) 1 Lot
I.2 Shop Drawings/As-Built Drawings 1 Lot
I.3 Bond and Insurances 1 Lot
I.4 Mobilization/Demobilization & TEMFACIL 1 Lot
I.5 Safety - PPE 1 Lot
I.6 Testing and Commissioning 1 Lot
I.7 Water & Electrical Utilities 1 Lot
I.8 Freight & Deliv eries 1 Lot
I.9 Hauling and Lifting 1 Lot
I.10 Site Management 1 Lot
I.11 Usage of Small Tools, Equipment & Machineries 1 Lot
I.12 Administrativ e Cost 1 Lot
Sub-to
II PUMP ROOM EQUIPMENT
II.1 Fire Pump & Accessories 1 Lot
II.2 Jockey Pump & Accessories 1 Lot
Sub-tot
III CONSTRUCTIONS MATERIALS
III-A Sprinkler Heads
Sidewall 32 pc/s 392.00
Pendent 239 pc/s 273.00
Upright 1252 pc/s 203.00
Coupling Reducer (B.I./Threaded/Sched.40) -
25 mmØ x 12.5 mmØ (Total Heads
1523 pc/s 109.20
>)
III-B Travel and Droppings -
25 mmØ (1 in) (B.I Pipe) 147 Length 1,041.60
25 mmØ (1 in) (90°ELBOW)(BI/THREADED/40) 760 pc/s 138.60
III-C Branching(Upper Fittings) -
B.I Pipes for Riser Nipple -
75 mmØ (3 in) 1 Length 4,844.00
65 mmØ (2 1/2 in) 3 Length 3,738.00
50 mmØ (2 in) 2 Length 2,275.00
40 mmØ (1 1/2 in) 1 Length 1,792.00
32 mmØ (1 1/4 in) 1 Length 1,421.00
25 mmØ (1 in) 1 Length 1,041.60
90° Elbow (B.I./W&T/Sched.40) -
75 mmØ (3 in) (Weldable) 5 pc/s -
 65 mmØ (2 1/2 in) (Weldable) 6 pc/s 253.40
50 mmØ (2 in) (Threaded) 12 pc/s 392.00
40 mmØ (1 1/2 in) (Threaded) 19 pc/s 266.00
32 mmØ (1 1/4 in)(Threaded) 15 pc/s 210.00
25 mmØ (1 in) (Threaded) 29 pc/s 138.60
Tee Standard (B.I./W&T/Sched.40) -
65 mmØ (2 1/2 in) (Weldable) 10 pc/s 490.00
50 mmØ (2 in) (Threaded) 123 pc/s 560.00
40 mmØ (1 1/2 in) (Threaded) 28 pc/s 392.00
32 mmØ (1 1/4 in)(Threaded) 10 pc/s 308.00
25 mmØ (1 in) (Threaded) 21 pc/s 184.80
Coupling Reducer (B.I./T&W/Sched.40) -
75 mmØ x 65 mmØ (3 in x 2 1/2 in) (Weldable) 2 pc/s -
65 mmØ x 50 mmØ (2 1/2 in x 2 in) (Weldable) 10 pc/s 285.32
65 mmØ x 40 mmØ (2 1/2 in x 1 1/2 in) (Weldable) 1 pc/s 285.32
65 mmØ x 32 mmØ (2 1/2 in x 1 1/4 in) (Weldable) 4 pc/s 285.32
65 mmØ x 25 mmØ (2 1/2 in x 1 in) (Weldable) 4 pc/s 285.32
50 mmØ x 40 mmØ (2 in x 1 1/2 in) (Threaded) 132 pc/s 301.00
50 mmØ x 32 mmØ (2 in x 1 1/4 in) (Threaded) 34 pc/s 301.00
50 mmØ x 25 mmØ (2 in x 1 in) (Threaded) 87 pc/s 301.00
40 mmØ x 32 mmØ (1 1/2 in x 1 1/4 in) (Threaded) 34 pc/s 210.00
40 mmØ x 25 mmØ (1 1/2 in x 1 in) (Threaded) 32 pc/s 210.00
32 mmØ x 25 mmØ ( 1 1/4 in x 1 in) (Threaded) 21 pc/s 168.00
Tee Reducer (B.I./W&T/Sched.40) -
75 mmØ x 25 mmØ (3 in x 1 in) (Weldable) 2 pc/s -
65 mmØ x 25 mmØ (2 1/2 in x 1 in) (Weldable) 12 pc/s 700.00
50 mmØ x 25 mmØ (2 in x 1 in) (Threaded) 78 pc/s 630.00
40 mmØ x 25 mmØ (1 1/2 in x 1 in) (Threaded) 289 pc/s 420.00
32 mmØ x 25 mmØ ( 1 1/4 in x 1 in) (Threaded) 227 pc/s 322.00
25 mmØ (1 in) (Tee Standard) (Threaded) 337 pc/s 184.80
25 mmØ (1 in) {Elbow threaded) 428 pc/s 138.60
III-D Branching(Lower Fittings) -
Tee Reducer (B.I./Threaded or
-
Weldable/Sched.40)
65 mmØ x 50 mmØ (2 1/2 in x 2 in) (Weldable) 0 pc/s 357.00
65 mmØ x 40 mmØ (2 1/2 in x 1 1/2 in) (Weldable) 0 pc/s 350.00
65 mmØ x 32 mmØ (2 1/2 in x 1 1/4 in) (Weldable) 1 pc/s 343.00
65 mmØ x 25 mmØ (2 1/2 in x 1 in) (Weldable) 0 pc/s 700.00
50 mmØ x 40 mmØ (2 in x 1 1/2 in) (Threaded) 1 pc/s 308.00
50 mmØ x 32 mmØ (2 in x 1 1/4 in) (Threaded) 2 pc/s 616.00
50 mmØ x 25 mmØ (2 in x 1 in) (Threaded) 1 pc/s 616.00
40 mmØ x 32 mmØ (1 1/2 in x 1 1/4 in) (Threaded) 0 pc/s 448.00
40 mmØ x 25 mmØ (1 1/2 in x 1 in) (Threaded) 1 pc/s 448.00
32 mmØ x 25 mmØ ( 1 1/4 in x 1 in) (Threaded) 0 pc/s 322.00
Tee Standard (B.I./Threaded/Sched.40) -
75 mmØ (3 in) 0 pc/s 672.00
 65 mmØ (2 1/2 in) 0 pc/s 490.00
50 mmØ (2 in) 0 pc/s 546.00
40 mmØ(1 1/2 in) 2 pc/s 378.00
32 mmØ (1 1/4 in)(Threaded) 3 pc/s 294.00
25 mmØ (1 in) (Threaded) 4 pc/s 184.80
Coupling Reducer (B.I./T&W/Sched.40) -
65 mmØ x 50 mmØ (2 1/2 in x 2 in) (Weldable) 3 pc/s 285.32
65 mmØ x 40 mmØ (2 1/2 in x 1 1/2 in) (Weldable) 0 pc/s 285.32
65 mmØ x 32 mmØ (2 1/2 in x 1 1/4 in) (Weldable) 0 pc/s 285.32
65 mmØ x 25 mmØ (2 1/2 in x 1 in) (Weldable) 0 pc/s 285.32
50 mmØ x 40 mmØ (2 in x 1 1/2 in) (Threaded) 47 pc/s 266.00
50 mmØ x 32 mmØ (2 in x 1 1/4 in) (Threaded) 2 pc/s 294.00
50 mmØ x 25 mmØ (2 in x 1 in) (Threaded) 0 pc/s 294.00
40 mmØ x 32 mmØ (1 1/2 in x 1 1/4 in) (Threaded) 172 pc/s 210.00
40 mmØ x 25 mmØ (1 1/2 in x 1 in) (Threaded) 24 pc/s 210.00
32 mmØ x 25 mmØ ( 1 1/4 in x 1 in) (Threaded) 216 pc/s 168.00
90° Elbow (B.I./W&T/Sched.40) -
150 mmØ (6 in) (BI/WELDABLE/40) 0 pc/s 1,372.00
100 mmØ (4 in) (BI/WELDABLE/40) 0 pc/s 560.00
75 mmØ (3 in) (BI/WELDABLE/40) 0 pc/s 343.00
65 mmØ (2 1/2 in)(BI/WELDABLE/40) 0 pc/s 245.00
50 mmØ (2 in)(BI/THREADED/40) 5 pc/s 406.00
40 mmØ (1 1/2 in) (BI/THREADED/40) 21 pc/s 252.00
32 mmØ (1 1/4 in) (BI/THREADED/40) 35 pc/s 196.00
25 mmØ (1 in) (BI/THREADED/40) 0 pc/s 138.60
B.I Pipes for Branching -
100 mmØ (4 in) 0 Length 7,420.00
75 mmØ (3 in) 0 Length 4,844.00
65 mmØ (2 1/2 in) 5 Length 3,752.00
50 mmØ (2 in) 39 Length 2,296.00
40 mmØ (1 1/2 in) 120 Length 1,792.00
32 mmØ (1 1/4 in) 109 Length 1,421.00
25 mmØ (1 in) 344 Length 1,041.60
III-E Cross Main and Feed Main -
B.I Pipes for Cross Mains -
150 mmØ (6 in) 0 Length 13,272.00
100 mmØ (4 in) 160 Length 7,420.00
75 mmØ (3 in) 0 Length 4,844.00
65 mmØ (2 1/2 in) 0 Length 3,752.00
50 mmØ (2 in) 8 Length 2,296.00
40 mmØ (1 1/2 in) 0 Length 1,792.00
G.I Pipes for Ppe Sleeve (sch. 20) -
225 mmØ (9 in) 0 Length 21,637.00
150 mmØ (6 in) 0 Length 16,455.60
125 mmØ (5 in) 0 Length 11,872.00
100 mmØ (4 in) 0 Length 8,748.60
75 mmØ (3 in) 0 Length 5,647.60
65 mmØ (2 1/2 in) 0 Length 4,578.00
50 mmØ (2 in) 0 Length 2,748.20
End Cap/Blind Cap (B.I./Threaded/Sched.40) -
150 mmØ (6 in) 0 pc/s 2,364.60
100 mmØ (4 in) 0 pc/s 617.40
75 mmØ (3 in) 0 pc/s 372.05
65 mmØ (2 1/2 in) 0 pc/s 340.20
50 mmØ (2 in) 8 pc/s 336.00
40mm (1 1/2 in) 0 pc/s 137.20
90° Elbow (B.I./W&T/Sched.40) -
150 mmØ (6 in) (Weldable) 0 pc/s 1,372.00
100 mmØ (4 in) (Weldable) 19 pc/s 560.00
75 mmØ (3 in) (Weldable) 0 pc/s 343.00
65 mmØ (2 1/2 in)(Weldable) 0 pc/s 253.40
50 mmØ (2 in)(Threaded) 0 pc/s 406.00
Concentric Reducer (B.I./Weldable/Sched.40) -
150 mmØ x 100 mmØ ( 6 in x 4 in) 0 pc/s 1,400.00
100 mmØ x 75 mmØ ( 4 in x 3 in) 9 pc/s 490.00
75 mmØ x 65 mmØ ( 3 in x 2 1/2 in) 0 pc/s 308.00
75 mmØ x 50 mmØ ( 3 in x 2 in) 9 pc/s 350.00
65 mmØ x 50 mmØ (2 1/2 in x 2 in) 0 pc/s 238.00
50 mmØ x 40 mmØ (2 in x 1 1/2 in) 0 pc/s 196.00
50 mmØ x 25 mmØ (2 in x 1 in) 0 pc/s 301.00
Tee Standard (B.I./W&T/Sched.40) -
150 mmØ (6 in) (Weldable) 0 pc/s 1,960.00
100 mmØ (4 in) (Weldable) 13 pc/s 777.00
75 mmØ (3 in) (Weldable) 0 pc/s 672.00
65 mmØ (2 1/2 in) (Weldable) 0 pc/s 483.00
50 mmØ (2 in) (Threaded) 0 pc/s 546.00
Tee Reducer (B.I./Weldable/Sched.40) -
150 mmØ x 100 mmØ ( 6 in x 4 in) 6 pc/s 7,563.29
150 mmØ x 75 mmØ( 6 in x 3 in) 0 pc/s 7,563.29
150 mmØ x 65 mmØ( 6 in x 2 1/2 in) 0 pc/s 7,563.29
150 mmØ x 50 mmØ( 6 in x 2 in) 0 pc/s 7,563.29
100 mmØ x 75 mmØ ( 4 in x 3 in) 0 pc/s 711.24
100 mmØ x 65 mmØ (4 in x 2 1/2 in) 8 pc/s 711.24
100 mmØ x 50 mmØ (4 in x 2 in) 134 pc/s 711.24
100 mmØ x 40 mmØ (4 in x 1 1/2 in) 82 pc/s 711.24
75 mmØ x 65 mmØ ( 3 in x 2 1/2 in) 0 pc/s 620.93
75 mmØ x 50mmØ ( 3 in x 2 in) 0 pc/s 620.93
65 mmØ x 50 mmØ (2 1/2 in x 2 in) 0 pc/s 357.00
Victaulic Flexible Coupling -
200 mmØ (8 in) 0 pc/s 4,340.00
 150 mmØ (6 in) 0 pc/s 2,100.00
100 mmØ (4 in) 0 pc/s 1,330.00
75 mmØ (3 in) 0 pc/s 1,008.00
65 mmØ (2 1/2in) 0 pc/s 798.00
50 mmØ (2 in) 0 pc/s 770.00
40 mmØ (1 1/2 in) 0 pc/s 770.00
Victaulic Rigid Coupling -
150 mmØ (6 in) 0 pc/s 2,100.00
100 mmØ (4 in) 60 pc/s 1,400.00
75 mmØ (3 in) 0 pc/s 1,190.00
65 mmØ (2 1/2in) 0 pc/s 1,008.00
50 mmØ (2 in) 0 pc/s 924.00
40 mmØ (1 1/2 in) 0 pc/s 532.00
III-F Fire Hose Cabinets -
Fire Hose Cabinet -
FHC (32" x 27" x 7") with complete accesories 20 set/s 22,688.40
65 mmØ (2 1/2 in) - B.I Pipe 64 Length 3,752.00
40 mmØ (1 1/2 in) - B.I Pipe 0 Length 1,792.00
65 mmØ (2 1/2 in) - Elbow (BI/THREADED/40) 96 pc/s 770.00
40 mmØ (1 1/2 in) - Elbow (BI/THREADED/40) 0 pc/s 266.00
III-G Floor Control Valves -
OS & Y Gate Valve or FCV (CIM) -
200 mm Ø (8 in) 0 pc/s 56,000.00
150mmØ (6 in) 0 pc/s 38,113.60
100mmØ (4 in) 6 pc/s 23,800.00
75 mmØ (3 in) 0 pc/s 21,700.00
65 mmØ (2 1/2 in) 0 pc/s 20,300.00
50 mmØ (2 in) 0 pc/s 8,960.00
40 mmØ (1 1/2in) 0 pc/s 8,960.00
Slip-on Flange -
200 mm Ø (8 in) 0 pc/s 1,540.00
150 mmØ (6 in) 0 pc/s 1,008.00
100 mmØ (4 in) 12 pc/s 707.60
75 mmØ (3 in) 0 pc/s 536.79
65 mmØ (2 1/2in) 0 pc/s 415.80
50 mmØ (2 in) 0 pc/s 350.00
Victaulic Flexible Coupling -
200 mmØ (8 in) 0 pc/s 4,340.00
150 mmØ (6 in) 6 pc/s 2,100.00
100 mmØ (4 in) 0 pc/s 1,330.00
75 mmØ (3 in) 0 pc/s 1,008.00
65 mmØ (2 1/2in) 0 pc/s 798.00
50 mmØ (2 in) 0 pc/s 770.00
40 mmØ (1 1/2 in) 0 pc/s 770.00
Riser ( B.I. Pipe) -
 '200 mm Ø (8 in) 0 Length 18,480.00
150 mmØ (6 in) 6 Length 12,143.60
100 mmØ (4 in) 0 Length 6,998.60
Drain Pipe (B.I. Pipe) -
50 mmØ (2 in) 6 Length 2,198.00
Water Flow Switch -
25mm - 200mm 6 pc/s 7,000.00
Supervisory Switch -
25mm - 200mm 6 pc/s 7,000.00
Ball Valve -
25mmØ(1 in) 6 pc/s 973.00
Sight Glass -
25mmØ(1 in) 6 pc/s 1,330.00
Union Patente -
25mmØ(1 in) 6 pc/s 421.40
Pressure Gauge 0-300 psi
25mmØ(1 in) 6 pc/s 1,330.00
III-H Inspector Test Connection -
B.I. Pipe 25mmØ(1 in) 6 Length 1,041.60
B.I. Pipe 50mmØ(2 in) 6 Length 2,296.00
Ball Valve 25mmØ(1 in) 6 pc/s 973.00
Sight Glass 25mmØ(1 in) 6 pc/s 1,330.00
Union Patente 25mmØ(1 in) 6 pc/s 421.40
III-I Fire Department Connection -
Fire Dept. Connection -
Siamese twin w/ chain & cap 6" x 65 x65 0 set/s 21,000.00
Siamese twin w/ chain & cap 4" x 65 x 65 3 set/s 10,500.00
Siamese twin w/ chain & cap 3" x 65 x 65 0 set/s 9,100.00
Siamese twin w/ chain & cap 2 1/2" x 65 x 65 0 set/s 7,840.00
Wet Round Plate 150Ø 0 unit 13,440.00
Wet Round Plate 100Ø 1 unit 6,720.00
Wet Round Plate 75Ø 0 unit 6,300.00
Wet Round Plate 65Ø 0 unit 6,300.00
Dry round plate 150Ø 0 unit 13,440.00
Dry round plate 100Ø 2 unit 6,720.00
Dry round plate 75Ø 0 unit 6,300.00
Dry round plate 65Ø 0 unit 6,300.00
Check Valve( Spring type ) -
150 mm Ø (6 in) 0 unit 123,200.00
100 mmØ (4 in) 3 pc/s 63,812.00
75 mmØ (3 in) 0 pc/s 23,494.80
Slip-on Flange -
150 mmØ (6 in) 0 pc/s 1,008.00
100 mmØ (4 in) 6 pc/s 707.60
75 mmØ (3 in) 0 pc/s 536.79
 B.I Pipes for Wet Stand pipe -
150 mmØ (6 in) 0 Length 12,143.60
100 mmØ (4 in) 3 Length 6,998.60
75 mmØ (3 in) 0 Length 4,519.20
65 mmØ (2 1/2 in) 0 Length 3,662.40
90° Elbow (B.I./W&T/Sched.40) -
150 mmØ (6 in) (Weldable) 0 pc/s 1,310.40
100 mmØ (4 in) (Weldable) 12 pc/s 520.80
75 mmØ (3 in) (Weldable) 0 pc/s 319.20
65 mmØ (2 1/2 in)(Weldable) 0 pc/s 253.40
III-J Dry Stand Pipe -
Fire Hose Valve -
65mmØ 11 pc/s 6,382.74
B.I Pipes for Dry Stand pipe -
150 mmØ (6 in) 0 Length 12,143.60
100 mmØ (4 in) 22 Length 6,998.60
75 mmØ (3 in) 0 Length 4,519.20
65 mmØ (2 1/2 in) 0 Length 3,662.40
Slip-on Flange -
150 mmØ (4 in) 0 pc/s 1,008.00
100 mmØ (4 in) 18 pc/s 707.60
75 mmØ (3 in) 0 pc/s 536.79
Tee Reducer (B.I./Weldable/Sched.40) -
150 mmØ x 65 mmØ 0 pc/s 7,563.29
100 mmØ x 65 mmØ 12 pc/s 711.24
75 mmØ x 65 mmØ 0 pc/s 620.93
III-K Pump Room Materials -
B.I. Pipe -
100 mmØ (4 in) 2 Length 6,998.60
50 mmØ (2 in) 1 Length 2,198.00
90° Elbow (B.I./Weldable/Sched.40) -
100 mmØ (4 in) 8 pc/s 524.97
50 mmØ (2 in) 6 pc/s 210.00
OS & Y Gate Valve -
150mmØ (6 in) 0 pc/s 38,113.60
100mmØ (4 in) 4 pc/s 23,800.00
75 mmØ (3 in) 0 pc/s 21,700.00
65 mmØ (2 1/2 in) 0 pc/s 20,300.00
50 mmØ (2 in) 2 pc/s 8,960.00
Wye Strainer -
150mmØ (6 in) 0 pc/s 25,200.00
100mmØ (4 in) 1 pc/s 10,640.00
75 mmØ (3 in) 0 pc/s 7,700.00
65 mmØ (2 1/2 in) 0 pc/s 7,700.00
50 mmØ (2 in) 1 pc/s 7,700.00
Flexible Connector -
150mmØ (6 in) 0 pc/s 7,700.00
100mmØ (4 in) 2 pc/s 7,700.00
75 mmØ (3 in) 0 pc/s 3,312.40
65 mmØ (2 1/2 in) 0 pc/s 2,779.00
50 mmØ (2 in) 2 pc/s 2,136.40
Check Valve ( Swing type) -
150mmØ (6 in) 0 pc/s 22,459.50
100mmØ (4 in) 1 pc/s 19,600.00
75 mmØ (3 in) 0 pc/s 8,694.00
65 mmØ (2 1/2 in) 0 pc/s 6,062.00
50 mmØ (2 in) 1 pc/s 6,085.80
Pressure Relief Valve(PRV) -
150mmØ (6 in) 0 pc/s 313,125.40
100mmØ (4 in) 1 pc/s 168,000.00
75 mmØ (3 in) 0 pc/s 96,600.00
65 mmØ (2 1/2 in) 0 pc/s 91,000.00
50 mmØ (2 in) 0 pc/s 84,000.00
Alarm Check Valve -
150mmØ (6 in) 0 pc/s 154,000.00
100mmØ (4 in) 1 pc/s 112,000.00
75 mmØ (3 in) 0 pc/s 112,000.00
65 mmØ (2 1/2 in) 0 pc/s 91,000.00
Slip-on Flange 0 -
150 mmØ (6 in) 0 pc/s 1,008.00
100 mmØ (4 in) 20 pc/s 707.60
75 mmØ (3 in) 0 pc/s 536.79
65 mmØ (2 1/2in) 0 pc/s 415.80
50 mmØ (2 in) 20 pc/s 350.00
Auto Sensing Line -
Ball Valve 1/2 2 pc/s 49.00
G.I. Bushing Reducer 1/2x1/4 2 pc/s 70.00
G.I. Elbow 1/2 6 pc/s 70.00
G.I. Tee Std 1/2 2 pc/s 70.00
Square Plug 1/2 2 pc/s 49.00
Nipple Pipe 10cm 1/4 2 length 448.00
G.I. Pipe 1/2 1 pc/s 653.80
Check Valve 1/2 2 pc/s 420.00
Flare Connector 1/4 2 pc/s 70.00
Union Patente 2 pc/s 38.50
Flare Nut 1/4 2 mtr 350.00
Copper Tube 1/4 2 mtr 350.00
sub-total(III-A)
Consumable Materials
Oil 240 kls. 77.00
 Paint Red Oxide 116 gals. 574.00
Paint Int'l Red 116 gals. 910.00
Paint Thinner 58 gals. 322.00
Paint Brush 3" 24 pc/s 98.00
Paint Brush 2 " 24 pc/s 49.00
Full Thread Rod 3/8" 1700 pc/s 196.00
Plain round bar 3/8" 36 L 218.40
Flat bar 1/8" x 1 " x 20' 160 L 441.00
Angle bar 3/16" x 1 1/2" x 20' 100 L 742.00
Epansion Shield 3/8 (HILTI BRAND) 3900 pc/s 8.40
Epansion Shield 1/2 (HILTI BRAND) 120 pc/s 14.00
Soft Twine ( Packing Strew ) 120 rolls 168.00
Welding Rod 6011 360 kls. 252.00
Welding Rod 6013 360 kls. 252.00
Bolt3/8" x 2 1/2" 3900 pcs 4.20
Bolt 5/8" x 2 1/2" 2400 pcs 14.00
Bolt 1/2" x 2 1/2" 120 pcs 9.80
Nut & Washer 3/8" 4800 pcs 2.80
Nut & Washer 5/8" 2400 pcs 8.40
Nut & Washer 1/2" 120 pcs 6.30
Grinding Stone tryout 4"x1/4 60 pcs 168.00
Cutting Disc 14" 60 pcs 364.00
Oxygen (Content) 12 tank 1,400.00
LPG (Content) 12 tank 1,400.00
Chalk Stone 120 pcs 21.00
Rubber Gasket 1/4" thick 45 sq. mtr 770.00
Coal Tar 30 gals. 644.00
Abaca Sack 60 pc 70.00
Consumable PPE -
Welding Glov es 48 pair 490.00
Welding Apron 24 pair 1,120.00
Working Glov es 180 pair 70.00
Dark Glass 60 pc/s 35.00
Clear Glass 60 pc/s 28.00

sub-total(III-B)
sub-total(III-A&B)

GRAND TOTAL P
Prepared
By:
Engr. Vincent G. Gono
Head, Design and Estimate Dept.
Protection System

MATERIAL COST LABOR COST TOTAL COST

30,000.00
30,000.00
200,000.00
75,000.00
50,000.00
30,000.00
50,000.00
75,000.00
50,000.00
250,000.00
200,000.00
75,000.00
Sub-total (I) 1,115,000.00

750,000.00
225,000.00
Sub-total (II) 975,000.00

12,544.00 5,644.80 18,188.80

65,247.00 29,361.15 94,608.15
254,156.00 114,370.20 368,526.20
-
166,311.60 74,840.22 241,151.82
-
153,115.20 68,901.84 222,017.04
105,336.00 47,401.20 152,737.20
-
-
4,844.00 2,179.80 7,023.80
11,214.00 5,046.30 16,260.30
4,550.00 2,047.50 6,597.50
1,792.00 806.40 2,598.40
1,421.00 639.45 2,060.45
1,041.60 468.72 1,510.32
-
- - -
 1,520.40 684.18 2,204.58
4,704.00 2,116.80 6,820.80
5,054.00 2,274.30 7,328.30
3,150.00 1,417.50 4,567.50
4,019.40 1,808.73 5,828.13
-
4,900.00 2,205.00 7,105.00
68,880.00 30,996.00 99,876.00
10,976.00 4,939.20 15,915.20
3,080.00 1,386.00 4,466.00
3,880.80 1,746.36 5,627.16
-
- - -
2,853.20 1,283.94 4,137.14
285.32 128.39 413.71
1,141.28 513.58 1,654.86
1,141.28 513.58 1,654.86
39,732.00 17,879.40 57,611.40
10,234.00 4,605.30 14,839.30
26,187.00 11,784.15 37,971.15
7,140.00 3,213.00 10,353.00
6,720.00 3,024.00 9,744.00
3,528.00 1,587.60 5,115.60
-
- - -
8,400.00 3,780.00 12,180.00
49,140.00 22,113.00 71,253.00
121,380.00 54,621.00 176,001.00
73,094.00 32,892.30 105,986.30
62,277.60 28,024.92 90,302.52
59,320.80 26,694.36 86,015.16
-
-
- - -
- - -
343.00 154.35 497.35
- - -
308.00 138.60 446.60
1,232.00 554.40 1,786.40
616.00 277.20 893.20
- - -
448.00 201.60 649.60
- - -
-
- - -
 - - -
- - -
756.00 340.20 1,096.20
882.00 396.90 1,278.90
739.20 332.64 1,071.84
-
855.96 385.18 1,241.14
- - -
- - -
- - -
12,502.00 5,625.90 18,127.90
588.00 264.60 852.60
- - -
36,120.00 16,254.00 52,374.00
5,040.00 2,268.00 7,308.00
36,288.00 16,329.60 52,617.60
-
- - -
- - -
- - -
- - -
2,030.00 913.50 2,943.50
5,292.00 2,381.40 7,673.40
6,860.00 3,087.00 9,947.00
- - -
-
- - -
- - -
18,760.00 8,442.00 27,202.00
89,544.00 40,294.80 129,838.80
215,040.00 96,768.00 311,808.00
154,889.00 69,700.05 224,589.05
358,310.40 161,239.68 519,550.08
- -
- -
- - -
1,187,200.00 534,240.00 1,721,440.00
- - -
- - -
18,368.00 8,265.60 26,633.60
- - -
-
- - -
- - -
- - -
 - - -
- - -
- - -
- - -
-
- - -
- - -
- - -
- - -
2,688.00 1,209.60 3,897.60
- - -
-
- - -
10,640.00 4,788.00 15,428.00
- - -
- - -
- - -
-
- - -
4,410.00 1,984.50 6,394.50
- - -
3,150.00 1,417.50 4,567.50
- - -
- - -
- - -
-
- - -
10,101.00 4,545.45 14,646.45
- - -
- - -
- - -
-
45,379.74 20,420.88 65,800.62
- - -
- - -
- - -
- - -
5,689.94 2,560.47 8,250.41
95,306.43 42,887.89 138,194.32
58,321.84 26,244.83 84,566.67
- - -
- - -
- - -
-
- - -
 - - -
- - -
- - -
- - -
- - -
- - -
- -
- - -
84,000.00 37,800.00 121,800.00
- - -
- - -
- - -
- - -
-
-
453,768.00 204,195.60 657,963.60
240,128.00 108,057.60 348,185.60
- - -
73,920.00 33,264.00 107,184.00
- - -
-
-
- - -
- - -
142,800.00 64,260.00 207,060.00
- - -
- - -
- - -
- - -
-
- - -
- - -
8,491.22 3,821.05 12,312.27
- - -
- - -
- - -
-
- - -
12,600.00 5,670.00 18,270.00
- - -
- - -
- - -
- - -
- - -
-
 - - -
72,861.60 32,787.72 105,649.32
- - -
-
13,188.00 5,934.60 19,122.60
-
42,000.00 18,900.00 60,900.00
-
42,000.00 18,900.00 60,900.00
-
5,838.00 2,627.10 8,465.10
-
7,980.00 3,591.00 11,571.00
-
2,528.40 1,137.78 3,666.18

7,980.00 3,591.00 11,571.00

-
6,249.60 2,812.32 9,061.92
13,776.00 6,199.20 19,975.20
5,838.00 2,627.10 8,465.10
7,980.00 3,591.00 11,571.00
2,528.40 1,137.78 3,666.18
-
-
- - -
31,500.00 14,175.00 45,675.00
- - -
- - -
- - -
6,720.00 3,024.00 9,744.00
- - -
- - -
- - -
13,440.00 6,048.00 19,488.00
- - -
- - -
-
- - -
191,436.00 86,146.20 277,582.20
- - -
-
- - -
4,245.61 1,910.53 6,156.14
- - -
 -
- - -
20,995.80 9,448.11 30,443.91
- - -
- - -
-
- - -
6,249.60 2,812.32 9,061.92
- - -
- - -
-
-
70,210.14 31,594.56 101,804.70
-
- - -
153,969.20 69,286.14 223,255.34
- - -
- - -
-
- - -
12,736.84 5,731.58 18,468.41
- - -
-
- - -
8,534.90 3,840.71 12,375.61
- - -
-
-
13,997.20 6,298.74 20,295.94
2,198.00 989.10 3,187.10
-
4,199.78 1,889.90 6,089.68
1,260.00 567.00 1,827.00
-
- - -
95,200.00 42,840.00 138,040.00
- - -
- - -
17,920.00 8,064.00 25,984.00
-
- - -
10,640.00 4,788.00 15,428.00
- - -
- - -
7,700.00 3,465.00 11,165.00
 -
- - -
15,400.00 6,930.00 22,330.00
- - -
- - -
4,272.80 1,922.76 6,195.56
-
- - -
19,600.00 8,820.00 28,420.00
- - -
- - -
6,085.80 2,738.61 8,824.41
-
- - -
168,000.00 75,600.00 243,600.00
- - -
- - -
- - -
-
- - -
112,000.00 50,400.00 162,400.00
- - -
- - -
-
- - -
14,152.04 6,368.42 20,520.46
- - -
- - -
7,000.00 3,150.00 10,150.00
4,902.80 2,206.26 7109.06
98.00 44.10 142.10
140.00 63.00 203.00
420.00 189.00 609.00
140.00 63.00 203.00
98.00 44.10 142.10
896.00 403.20 1,299.20
653.80 294.21 948.01
840.00 378.00 1,218.00
140.00 63.00 203.00
77.00 34.65 111.65
700.00 315.00 1,015.00
700.00 315.00 1,015.00
6,028,934.52 2,713,020.53 8,741,955.05

18,480.00 8,316.00 26,796.00

 66,584.00 29,962.80 96,546.80
105,560.00 47,502.00 153,062.00
18,676.00 8,404.20 27,080.20
2,352.00 1,058.40 3,410.40
1,176.00 529.20 1,705.20
333,200.00 149,940.00 483,140.00
7,862.40 3,538.08 11,400.48
70,560.00 31,752.00 102,312.00
74,200.00 33,390.00 107,590.00
32,760.00 14,742.00 47,502.00
1,680.00 756.00 2,436.00
20,160.00 9,072.00 29,232.00
90,720.00 40,824.00 131,544.00
90,720.00 40,824.00 131,544.00
16,380.00 7,371.00 23,751.00
33,600.00 15,120.00 48,720.00
1,176.00 529.20 1,705.20
13,440.00 6,048.00 19,488.00
20,160.00 9,072.00 29,232.00
756.00 340.20 1,096.20
10,080.00 4,536.00 14,616.00
21,840.00 9,828.00 31,668.00
16,800.00 7,560.00 24,360.00
16,800.00 7,560.00 24,360.00
2,520.00 1,134.00 3,654.00
34,650.00 15,592.50 50,242.50
19,320.00 8,694.00 28,014.00
4,200.00 1,890.00 6,090.00
-
23,520.00 10,584.00 34,104.00
26,880.00 12,096.00 38,976.00
12,600.00 5,670.00 18,270.00
2,100.00 945.00 3,045.00
1,680.00 756.00 2,436.00

1,213,192.40 545,936.58 1,759,128.98

7,242,126.92 3,258,957.11 10,501,084.03

GRAND TOTAL PRICE 12,591,084.03

Approved By:
Engr. Joseph T. Calamba, PME
CEO/ Managing Director