Roman Bautista

estimated.doc - SUMMARY PROJECT : PROPOSED BUNGALON RESIDENTIAL BLDG. LOCATION : TUROD NORTE, CORDON, ISABELA OWNER : MRS. GRACE CUARESMA SUMMARY : CONTRUCTION COST 1.00 Civil Works 1.01 Excavation & Backfill 1.02 Filling Materials 1.03 Gravil Bedding 1.04 Formworks & Scaffoldings 1.05 Reinforced and Concrete Works 1.06 Concrete Slab on Fill 1.07 Masonry Works 1.08 Septic Tank 1.09 Catch Basins/Area Drain 1.10 Soil Poisoning 1.11 Kitchen Counters 1.12 Side Walk Canal 2.00 Roof Framing Works 3.00 Roofing sheets & Bended Accessories 4.00 Carpentry Works 4.01 Ceiling Works 4.02 Closets 4.03 Kitchen Base & Wall Cabinets 5.00 Finishes 5.01 Plaster Finish 5.02 Kitchen Counter TOPs 5.03 Ground Floor Stall Tiles 5.04 Ground Floor Toilet Tiles Amount Total 3,675.00 397,557.15 391,515.00 46,566.50 183,368.00 17,345.50 1,020.00 11,400.00 16,750.00 52,057.00 132,062.50 64,099.00 44,490.00 25,760.00 78,400.00 24,101.00 68,067.50 35,064.90 1 LABOR 3,500.00 149,083.93 137,030.25 16,391.41 68,763.00 7,805.48 1,122.00 1,710.00 8,375.00 1,069,197.15 52,057.00 132,062.50 134,349.00 15,617.10 39,420.89 20,020.50 11,592.00 31,360.00 9,640.40 31,290.00 23,235.00 estimated.doc - SUMMARY 5.05 Natural-Stone Exterior Wall Finish 5.06 5.07 6.00 Doors & Windows 6.01 Doors 6.02 Windows 7.00 Steel Works 7.01 Railings 7.02 Security Grilles 7.03 Fire Exit Ladder 8.00 Waterproofing 9.00 Painting Works 10.00 Plumbing Works 10.01 Fixtures & Accessories 10.02 Sanitary Pipes & Fittings 10.03 Waterline Pipes & Fittings 10.04 Storm Drain Pipes & Fittings 11.00 Electrical Works 11.01 Raceways, Boxes, Fittings and Others 11.02 Wires, Cables, & Insulators 11.03 Wiring Device and Lighting Fixtures 11.04 Panel Board, Circuit Breakers & Grounding System 11.05 Telephone and Cable 12,160.00 3,198.00 217,793.40 150,000.00 200,000.00 23,712.00 0 74,800.00 213,920.00 128,860.00 24,240.00 56,127.00 8,084.00 0 111,501.00 60,000.00 0 Total Estimated Materials Cost Total Estimated Labor Cost Total Estimated Material & Labor Cost Contingencies Total Building Cost Overhead & Miscellaneous Expenses / Profit 350,000.00 15,412.80 23,712.00 74,800.00 213,920.00 29,546.00 203,224.00 217,311.00 27,821.40 16,999.42 25,055.52 11,394.43 171,501.00 2,656,703.05 994,488.02 3,651,191.07 146,047.64 3,797,238.71 2 12,750.00 3,362.00 0 0 33,450.30 0 0 estimated.doc - SUMMARY 3,797,238.71 TOTAL PROJECT COST 3 estimated.doc - details Qty. Unit Items 1.00 Civil Works 1.01 Excavation and Backfill 195.05 cu. m. Excavation and Excavation and Backfilling 1.02 Filling Materials 30.00 cu. m. Mixed Gravel and Earthfill 1.03 Gravel Bedding 10.50 cu. m. Gravel (G1) 1.04 formworkss and Scaffoldings 590.37 L.m 1.00mm x 0.250m Flat deck 90 pcs. 1/2" x 4' x 8' Marine Plywood 7,225 bd.ft. Assorted Good Lumber 1,100 pcs. 25mm Metal Teckscrew 150 kgs. Assorted Common Wire Nail 1.05 Reinforced Concrete Works 300 bags Portland Cement 20.00 cu. m. Sand (S1) 30.00 cu. m. Gravel (G1) 25.00 cu. m. Gravel (3/4) 500 pcs. Ø10mm x 6.00m Def. Bar grade 33 15 pcs. Ø12mm x 6.00m Def. Bar grade 40 6 pcs. Ø12mm x 7.50m Def. Bar grade 40 9 pcs. Ø12mm x 9.00m Def. Bar grade 40 7 pcs. Ø12mm x 10.50m Def. Bar grade 40 2 pcs. Ø12mm x 12.00m Def. Bar grade 40 120 pcs. Ø16mm x 6.00m Def. Bar grade 40 220 pcs. Ø16mm x 7.50m Def. Bar grade 40 75 pcs. Ø16mm x 9.00m Def. Bar grade 40 48 pcs. Ø16mm x 10.50m Def. Bar grade 40 5 pcs. Ø16mm x 12.00m Def. Bar grade 40 12 rolls #16 G.I Wire # 40kgs. Unit price Amount Total LABOR 350.00 3,675.00 3,675.00 3,500.00 195.00 624.00 30.00 0.75 58.00 115,122.15 56,160.00 216,750.00 825.00 8,700.00 397,557.15 149,083.93 230.00 220.00 350.00 380.00 120.00 195.00 240.00 290.00 340.00 400.00 330.00 415.00 500.00 590.00 680.00 2,320.00 69,000.00 4,400.00 10,500.00 9,500.00 60,000.00 2,925.00 1,440.00 2,610.00 2,380.00 800.00 39,600.00 91,300.00 37,500.00 28,320.00 3,400.00 27,840.00 391,515.00 137,030.25 4 estimated.doc - details 100 7.75 15.49 133 8 0.00 3500 300 27.90 30.00 544 30 245 41 2.90 1.30 38 3 24 2 0.50 2 0.50 12 70 7 1.06 Concrete Slabon Fill bags portland Cement cu. m. Sand (S1) cu. m. Gravel (G1) pcs Ø10mm x 6.00m Def Bar Grade 33 kls #16 G.I Wire 1.07 Mansory Works pcs. 4"CHB pcs. 5"CHB bags Portland Cement cu. m. Sand cu. m. Gravel (3/4) pcs. Ø10mm x 6.00m Def. Bar grade 33 kls #16 G.I Wire 1.08 Septic Tank pcs. 5"CHB bags Portland Cement cu. m. Sand cu. m. Gravel pcs. Ø10mm x 60m Deformed Bar (Grade 33) kgs. #16 G.I Wire 1.09Catch Basins pcs. 4"CHB bags Portland Cement cu. m. Sand pcs. Ø10mm x 6.00 m. def. (Grade 33) kgs. Ga. 16 G.I Wire 1.10 Soil Poisoning ltrs. Soil Concentrate,Terminate X 1.11 Kitchen Counters bd.ft. 2" x 3" S4S Good Lumber kgs. Assorted C.W. Nails 230.00 220.00 350.00 120.00 60.00 23,000.00 1,705.00 5,421.50 15,960.00 480.00 46,566.50 16,391.41 7.50 8.50 230.00 220.00 380.00 120.00 60.00 0.00 29,750.00 69,000.00 6,138.00 11,400.00 65,280.00 1,800.00 183,368.00 68,763.00 8.50 230.00 220.00 350.00 120.00 60.00 2,082.50 9,430.00 638.00 455.00 4,560.00 180.00 17,345.50 7,805.48 7.50 230.00 220.00 120.00 60.00 1,020.00 1,122.00 950.00 180.00 460.00 110.00 240.00 30.00 0.00 11,400.00 11,400.00 1,710.00 75.00 60.00 5,250.00 420.00 5 estimated.doc - details 20 1.50 2.00 43 5 0 0 0 0 0 0 0 0 bags Portland Cement cu. m. Sand cu. m. Gravel pcs. Ø10mm x 6.00m Def. Bar (Grade 33) kgs. Ga. 16 G.I Wire 1.12 Side Walk Canal pcs. 5"CHB bags Portland Cement cu. m. Sand cu. m. Gravel pcs. 1/4" x 4' x 8' Marine Plywod pcs. Ø10mm x 6.00m Def. Bar (Grade 33) pcs. Ø12mm x 6.00m Def. Bar (Grade 33) kgs. #16 G.I Wire 2.00 Roof Framing Works 20 pcs. 1.5 mm x 2" x 6" x 6.00m C-Purlins 6 pcs. 1.5 mm x 2" x 7" x 6.00m C-Purlins 34 pcs. 1.5 mm x 2" x 4" x 6.00m C-Purlins 8 pcs. 10mmØ x 6.00m Plain Round Bar 10 pcs. 8mm x 100mm x100mm MS Plate 32 pcs. 8mm x 100mm x150mm MS Plate 4 pcs. 8mm x 150mm x200mm MS Plate 32 pcs. 16mm x 10" Anchor Bolt 3 boxes J 38 Welding Rod @ 5 kg. 3 pcs. 14" Cut-Off Wheel 3 pcs. 4" Grinding Disc 2 pcs Hacksaw Blade 8 gals. Paint Thinner 12 gals. Boysen Red Oxide Primer 230.00 220.00 350.00 120.00 58.00 4,600.00 330.00 700.00 5,160.00 290.00 8.50 230.00 220.00 350.00 345.00 120.00 172.00 60.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 700.00 800.00 550.00 120.00 50.00 60.00 100.00 80.00 280.00 270.00 25.00 50.00 235.00 376.00 14,000.00 4,800.00 18,700.00 960.00 500.00 1,920.00 400.00 2,560.00 840.00 810.00 75.00 100.00 1,880.00 4,512.00 3.00 Roofing Sheet and Bended Accesories 6 16,750.00 8,375.00 1,069,197.15 393,781.07 52,057.00 15,617.10 52,057.00 15,617.10 estimated.doc - details 300.00 30 6 10 1,000 450 I.m pcs. rolls tubes pcs. pcs. 0.40 x 120m Rib-Type Longspan 340.75 0.40mm x 18" x 8ft. Pre-painted Wall Flashing 310.00 Double-sided P.E Foam 2,800.00 Non-Acetic Silicon Sealant 140.00 65mm Metal Teckscrew 2.00 5/32" x 1/2" Blind Rivets 0.75 4.00 Carpentry Works 4.01 Ceiling Board and Joists 36 pcs. 1/2" x 4" x 8" Gypsum Board 5 pcs. 1/2" x 4" x 8" Gypsum Board MR 5 pcs. 1/4" x 4" x 8" Hardiflex 2 rolls Harvifoil Aluminum Insulation 12 gals. Clear Solignum Woods Preservative 368.00 bd.ft. 2" x 2" Wood Joists 1 kgs. Hardiflex Nail 2,500 pcs. Gypsum Screw 1" 7 kgs. 4" Concrete Nails 10 kgs. 4" C.W Nails 20 kgs. 3" C.W Nails 15 kgs. 2" C.W Nails 102,225.00 9,300.00 16,800.00 1,400.00 2,000.00 337.50 132,062.50 36317.19 132,062.50 36317.19 380.00 665.00 430.00 7,000.00 1,184.00 30.00 100.00 1.00 78.00 55.00 55.00 60.00 13,680.00 3,325.00 2,150.00 14,000.00 14,208.00 11,040.00 100.00 2,500.00 546.00 550.00 1,100.00 900.00 64,099.00 39,420.89 4.02 Closets pcs. 3/4" thk. x 4" x 8" Marine Plywood pcs. 1/2 x 2" S4S Wood Edging prs. Hydraulic Concealed Hinges pcs. Cabinet Door Pullers ltrs. Stikwel kgs. Assorted Fin. Nails 1,100.00 70.00 100.00 30.00 110.00 70.00 33,000.00 3,500.00 5,000.00 1,500.00 440.00 1,050.00 44,490.00 20,020.50 4.03 Kitchen Base and Wall Cabinets 10 pcs. 3/4" thk. X 4' x 8' Marine Plywood 1,100.00 11,000.00 30 50 50 50 4 15 7 estimated.doc - details 30 42 36 8 2 30 5 pcs. pairs pcs. sets ltrs. pcs. kgs. 1/2 x 2" S4S Wood Edging Hydraulic Concealed Hinges Cabinet Door Pullers Powdercoated wire Basket Kitchen Organizer Stikwel 1 1/4" x 2" Lagscrew w/ tox Assorted Fin. Nails 5.00 Finishes 5.01 Plaster Finish 300.00 bags Portland Cement 37.60 cu. m. Fine Sand 92.00 100.00 30.00 750.00 110.00 5.00 70.00 2,760.00 4,200.00 1,080.00 6,000.00 220.00 150.00 350.00 25,760.00 11,592.00 134,349.00 71,033.39 230.00 250.00 69,000.00 9,400.00 78,400.00 31,360.00 2.80 1 404 3 3 4 5.02 Kitchen Countertops & Backsplash sq.m. Granite Slab lot Bonding, Cutting & Polishing Materials pcs. 200mm x 200mm Tiles bags Portland Cement packs Tiles Grout @ 2 kgs. bags 25kgs. Tiles Adhesive 5,400.00 2,500.00 11.50 230.00 55.00 245.00 15,120.00 2,500.00 4,646.00 690.00 165.00 980.00 24,101.00 9,640.40 800.00 14 80 7.25 15 20 5.03 Ground Floor Tiles pcs. 400mm x 400mm Vitrified Floor Tiles sacks #5 Wash-out Pebbles bags Portland Cement cu. m. Fined Sand packs Tile Grout @ 2 kgs. bags 25kgs. Tile Adhisive 46.10 375.00 230.00 250.00 55.00 245.00 36,880.00 5,250.00 18,400.00 1,812.50 825.00 4,900.00 68,067.50 31,290.00 5.04 Ground Floor Toilet Tiles 770 pcs. 300mm x 300mm Vitrified Floor Tiles 394 pcs. 200mm x 300mm Wall Tiles 29.35 21.60 22,599.50 8,510.40 8 estimated.doc - details 8 0.5 5 7 bags cu. m. packs bags Portland Cement Fined Sand Tile Grout @ 2kgs. 25 Kgs. Tiles Adhesive 5.05 Natural-Stone Exterior Wall Finish 10.66 sq. m. Natural Decorative Stone 4 bags 25 Kgs. Tile Adhesive 2 bags Portland Cement 6.00 Doors & Windows 6.01 Doors 1 set Doors LUMPSUM 0 set none 6.02 Windows 1 set window "ANALOK" LUMPSUM 7.00 Steel Works 7.01 Railings 7.02 Security Grilles 29.64 sq.m. Still Grilles 7.03 Fire Exit Ladder 0 pcs. Ø3/4" x 6.00m B.I. Pipe 0 pcs. Ø1/2" x 6.00m B.I Pipe 0 pcs. 5mm x 40mm x 6.00m Flat Bar 0 kgs. Nihon Special weld Rod 0 pcs. 12mm Dyna Bolt 230.00 250.00 55.00 245.00 1,840.00 125.00 275.00 1,715.00 35,064.90 23,235.00 1,000.00 260.00 230.00 10,660.00 1,040.00 460.00 12,160.00 3,198.00 217,793.40 98,723.40 150,000.00 - 150,000.00 12,750.00 200,000.00 200,000.00 3,362.00 350,000.00 16,112.00 15,412.80 150,000.00 200,000.00 800.00 23,712.00 23,712.00 300.00 280.00 250.00 70.00 35.00 0 0 0 0 0 0 23,712.00 8.00 Water Proofing 3 tins Fidman Primer 9 tins Fidman Elastomeric Topcat 3,300.00 3,750.00 9,900.00 33,750.00 9 15,412.80 estimated.doc - details 15 kgs. 35 gals. Fibermat Optimum Flex 9.00 Painting Works 5 gals. Boysen Mansory Neutralizer 80 gals. Boysen Parmacoat Flat Latex 65 gals. Boysen Masonry Putty #7311 35 gals. Boysen Mix And Match Latex 36 gals. Boysen Wall Guard 30 gals. Boysen Acrytex Primer 40 gals. Boysen Acrytex Cast 10 gals. Boysen Acrytex Reducer 12 gals. Boysen Drywall Jointing Putty 4 gals. Boysen Lacquer Sanding Sealer 3 gals. Boysen Deadflat Lacquer Finish 3 gals. Boysen Xyladecor Wood Stain 0 gals. Lacquer Thinner 30 gals. Acrylic Thinner 5 gals. Acrylic Paint 5 gals. Primer Surfacer White 5 gals. Boysen Zinc Chromate Primer Yellow 5 gals. BS Epoxy Primer 3 gals. Rapid Putty 5 gals. Easy-tite Body Filler w/ Hardener 3 kgs. Cotton Rag 10 pcs. 1 1/2" Paint Brush 10 pcs. 7" Paint Roller 10 kgs. Old Newspaper 50 ft. Sanding Paper #80 100 ft. Sanding Paper #100 500 pcs. Assorted Carborundum Paper 3 rolls Fiberglass Jointing Tape 350.00 740.00 5,250.00 25,900.00 410.00 470.00 279.00 735.00 855.00 723.00 426.00 374.00 159.00 550.00 565.00 1,024.00 396.00 380.00 980.00 880.00 806.00 690.00 880.00 480.00 55.00 45.00 75.00 15.00 50.00 48.00 10.00 150.00 2,050.00 37,600.00 18,135.00 25,725.00 30,780.00 21,690.00 17,040.00 3,740.00 1,908.00 2,200.00 1,695.00 3,072.00 11,400.00 4,900.00 4,400.00 4,030.00 3,450.00 2,640.00 2,400.00 165.00 450.00 750.00 150.00 2,500.00 4,800.00 5,000.00 450.00 10 74,800.00 29,546.00 74,800.00 29,546.00 estimated.doc - details 40 rolls Masking Tape, 3/4" 20.00 800.00 10.00 Plumbing Works 10.01 Fixtures & Accessories 2 packs Toilet Fixtures 11,500.00 Water Closet Lavatory w/ Pedestal Paper Holder Soap Holder 4 sets Water Closet ( Colored) 3,600.00 1 set Water Closet (White) 3,200.00 1 set Lavatory w/ Cabinet 21,215.00 6 sets Corner Lavatory with Fittings 1,980.00 1 set Urinal 1,500.00 7 pcs. Paper Holder 310.00 7 pcs. Soap Holder 300.00 3 sets Shower Mixing Valve With Tel. Shower Head 3,500.00 6 sets Single Bowl Stainless Kitchen Sink w/Fittings 1,640.00 2 sets Stainless Steel Kitchen Sink w/Drip Pan & w/ Fittings 3,100.00 7 pcs. Goose-Neck Faucet (Stalls) 455.00 4 pcs. Goose-Neck Faucet (Kit./Lav. @ Risedince 1,840.00 6 pcs. Wall-Mount Type Faucet 350.00 18 pcs. 1/2" x 1/2" Angle Valve 200.00 36 pcs. 1/2" x 1/2" Flexible Hose 105.00 13 pcs. 4" x 4" Stainless Floor Strainer 70.00 2 pcs. 12" x 12" Cast-Iron Strainer 6 pcs. 3"DomeType Stainless Strainer 320.00 10.02 Sanitary Pipes and Fittings 6 pcs. Emerald PVC Pipe, 110mmØ x 3.00m 10 pcs. emerald PVC Pipe, 90mmØ x 3.00m 44 pcs. emerald PVC Pipe, 63mmØ x 3.00m 23,000.00 14,400.00 3,200.00 21,215.00 11,880.00 1,500.00 2,170.00 2,100.00 10,500.00 9,840.00 6,200.00 3,185.00 7,360.00 2,100.00 3,600.00 3,780.00 910.00 1,920.00 423.00 318.00 165.00 2,538.00 3,180.00 7,260.00 11 213,920.00 203,224.00 213,920.00 203,224.00 128,860.00 27,821.40 estimated.doc - details 2 10 50 0 3 32 4 2 38 1 2 11 37 3 9 4 2 1 4 4 2 20 1 3 6 14 6 5 5 10 20 pcs. 90deg Bend Elbow x 110mmØ "Emerald" pcs. 90deg Bend Elbow x 90mmØ "Emerald" pcs. 90deg Bend Elbow x 63mmØ "Emerald" pcs. 45deg Bend Elbow x 110mmØ "Emerald" pcs. 45deg Bend Elbow x 90mmØ "Emerald" pcs. 45deg Bend Elbow x 63mmØ "Emerald" pcs. Tee, 110mmØ "Emerald" pcs. Tee, 90mmØ "Emerald" pcs. Tee, 63mmØ "Emerald" pcs. Cross Wye, 110mmØ "Emerald" pcs. Wye, 110mmØ "Emerald" pcs. Wye, 90mmØ "Emerald" pcs. Wye, 63mmØ "Emerald" pcs. Wye Red, 110mm x 90mmØ "Emerald" pcs. Wye Red, 90mm x 63mmØ "Emerald" pcs. Wye Red, 90mm x 63mmØ "Emerald" pcs. Bushing Red, 110mm x 90mmØ "Emerald" pcs. Bushing Red, 110mm x 63mmØ "Emerald" pcs. Bushing Red, 90mm x 63mmØ "Emerald" pcs. Clean-out 110mmØ "Emerald pcs. Clean-out 90mmØ "Emerald pcs. Clean-out 63mmØ "Emerald pcs. Coupling, 110mmØ "Emerald" pcs. Coupling, 90mmØ "Emerald" pcs. Coupling, 63mmØ "Emerald" pcs. P-trap, 63mmØ "Emerald" cans Emerald PVC Solvent Cement, 40cc 10.03 Waterline Pipes & Fittings pcs. Moldex Blue Pipe, 40mmØ x 3.00m pcs. Moldex Blue Pipe, 32mmØ x 3.00m pcs. Moldex Blue Pipe, 25mmØ x 3.00m pcs. Moldex Blue Pipe, 20mmØ x 3.00m 71.00 43.00 24.00 54.00 35.00 19.00 128.00 76.00 33.00 114.00 73.00 31.00 150.00 95.00 91.00 37.00 43.00 18.00 56.00 33.00 19.00 48.00 25.00 12.00 73.00 156.00 142.00 430.00 1,200.00 105.00 608.00 512.00 152.00 1,254.00 228.00 803.00 1,147.00 450.00 855.00 364.00 74.00 43.00 72.00 224.00 66.00 380.00 48.00 75.00 72.00 1,022.00 936.00 187.00 135.00 101.00 65.00 935.00 675.00 1,010.00 1,300.00 12 24,240.00 16,999.42 estimated.doc - details 5 2 17 60 2 15 1 6 1 20 2 1 2 12 62 6 10 1 2 2 4 30 30 1 6 5 1 1 30 1 1 1 pcs. pcs. pcs. pcs. pcs. pcs. pc. pcs. pc. pcs. pcs. pcs. pcs. pcs. pcs. pcs. pcs. pc. pcs. pcs. cans pcs. pcs. pc. pcs. pcs. pc. pc. pcs. sets sets unit MB Elbow, 40mmØ MB Elbow, 32mmØ MB Elbow, 25mmØ MB Elbow, 20mmØ MB Tee, 40mmØ MB Tee, 20mmØ MB Elbow Reducer, 32mmØ x 20mmØ MB Elbow Reducer, 25mmØ x 20mmØ MB Tee Reducer, 40mmØ x 25mmØ MB Tee Reducer, 25mmØ x 20mmØ MB Socket Reducer, 40mmØ x 32mmØ MB Socket Reducer, 32mmØ x 25mmØ Male Threaded Adaptor, 40mmØ Male Threaded Adaptor, 25mmØ Male Threaded Adaptor, 20mmØ Femal Threaded Adaptor, 25mmØ Femal Threaded Adaptor, 20mmØ MB Union Patente, 1 1/4"Ø MB Union Patente, 3/4"Ø MB Union Patente, 1/2"Ø PVC Solvent Cement 400cc 1/2" G.I Elbow 1/2" G.I Plug Gate Valve, 1 1/4" "KITZ" Gate Valve, 3/4" "KITZ" Gate Valve, 1/2" "KITZ" Check Valve,3/4" Foot Valve,3/4" Telflon Tape 1/2" Water Meter " EXCEL", 3/4"Ø Water Meter " EXCEL", 1/2"Ø Water Tank 2000L (HORIZONTAL) 29.75 17.25 11.50 7.75 37.50 10.50 26.00 13.25 68.25 23.00 30.00 15.00 25.25 10.50 9.00 10.50 9.00 156.00 83.25 73.00 180.00 7.45 5.35 760.00 285.00 220.00 235.00 282.00 10.00 2,800.00 800.00 33,900.00 148.75 34.50 195.50 465.00 75.00 157.50 26.00 79.50 68.25 460.00 60.00 15.00 50.50 126.00 558.00 63.00 90.00 156.00 166.50 146.00 720.00 223.50 160.50 760.00 1,710.00 1,100.00 235.00 282.00 300.00 2,800.00 800.00 33,900.00 13 estimated.doc - details 1 unit 4 15 10 10 5 5 2 3/4HP Waterpump 10.04 Storm Drain Pipes & Fittings (EMERALD) pcs. Emerald PVC Pipe, 110mmØ x 3.00m pcs. Emerald PVC Pipe, 90mmØ x 3.00m pcs. Elbow 90° ,90mmØ pcs. Elbow 45° ,90mmØ pcs. Wye, 90mmØ pcs. Clean-Out, 90mmØ cans Emerald PVC Solvent Cement, 40cc 6,075.00 6,075.00 56,127.00 25,055.52 423.00 318.00 43.00 35.00 73.00 33.00 156.00 1,692.00 4,770.00 430.00 350.00 365.00 165.00 312.00 8,084.00 11,394.43 217,311.00 81,270.77 11.00 Electrical Works 11.01 Raceways, Boxes, Fittings and Others 0 pcs. PVC Pipe32mmØ "EMERALD" 135.00 0 pcs. PVC Pipe25mmØ "EMERALD" 98.00 0 pcs. PVC Pipe20mmØ "EMERALD" 85.00 0 pcs. PVC Long Elbow 32mmØ "EMERALD" 35.00 0 pcs. PVC Long Elbow 25mmØ "EMERALD" 18.00 0 pcs. PVC Long Elbow 20mmØ "EMERALD" 15.00 0 pcs. PVC End Bell 32mmØ "EMERALD" 22.00 0 pcs. PVC End Bell 25mmØ "EMERALD" 12.00 0 pcs. PVC End Bell 20mmØ "EMERALD" 10.00 0 pcs. PVC Clamp 20mmØ "EMERALD" 2.00 0 pc. IMC Pipe 50mmØ "ARROW" 465.00 0 pcs. IMC Pipe 25mmØ "ARROW" 658.00 0 mtrs. Flexible Metalic Conduit 15mmØ "ARROW" 29.00 0 pcs. Angle Connector 15mmØ "ARROW" 18.00 0 pcs. Angle Connector 20mmØ "ARROW" 22.00 0 mtrs. Circular Loom 15mmØ 25.00 0 pcs. Metal Junction Box Ga. 16 Deep-Type w/ Cover "FU 57.00 0 pcs. Metal Square J. Box Ga. 16 Deep-Type w/ Cover "FI 85.00 0 pcs. Metal Utility Box Ga. 16 Deep-Type "FUMACO" 32.00 - 14 estimated.doc - details 0 0 0 0 0 0 0 0 0 0 6 16 1 2 30 36 8 15 10 cans prs. prs. pcs. pcs. pc. pcs. set set set PVC Solvent Cement 400cc "EMERALD" 195.00 Locknut and Bushing 50mmØ "HOOVER" 42.00 Locknut and Bushing 25mmØ "HOOVER" 22.00 Unistrat Clamp 50mmØ w/Channel Bar "UL" LISTED280.00 Entyrance Cap 50mmØ "UL" LISTED 1,350.00 Secondary Rock 2 Spool H.D "UL" LISTED 1,150.00 Metal Pull Box .15 x .20 x .60 1,650.00 Wire Gutter Box .15 x .30 x 1.00m 3,800.00 Circuit Breaker Gutter Box .15 x .30 x 1.00m 15,200.00 Bus Bar Box . 15 x .30 x 1.00m 8,700.00 11.03 Wires, Cables and Insulators rolls THHN/THWN Wire # 2.0mm "Phelps Dodge" rolls THHN/THWN Wire # 3.5mm "Phelps Dodge" roll THHN/THWN Wire # 5.5mm "Phelps Dodge" rolls THHN/THWN Wire # 8.0mm "Phelps Dodge" mtrs. THHN/THWN Wire # 14mm "Phelps Dodge" mtrs. THHN/THWN Wire # 30mm "Phelps Dodge" mtrs. THHN/THWN Wire 125mm "Phelps Dodge" rolls Friction Tape 16 mtrs. "3M" rolls Rubber Tape 16mtrs. "NITTO" - 2,250.00 3,478.00 5,428.00 8,200.00 92.00 280.00 720.00 45.00 125.00 13,500.00 55,648.00 5,428.00 16,400.00 2,760.00 10,080.00 5,760.00 675.00 1,250.00 111,501.00 11.04 Wiring Devices and Lightning Fixtures 1 set Panel Board,Circuit Breakers and Grounding System 60,000.00 60,000.00 60,000.00 0 0 11.05 Telephone,Internet and CA Tv Outlets pcs none 171,501.00 15 33,450.30 33,450.30 estimated.doc - details TOTAL ESTIMATED MATERIAL COST 2,656,703.05 16 994,488.02 Labor