Project: Ducting Works (Supply Air Ducts)

Location: SM City , Mabolo, Cebu City

Item: Mechanical Works

Item Description Qty Unit Material Cost Total Material Cost Total Labor Total Price
Preliminaries -
1 Mobilazation 1 lot - 10,000.00
2 Sub-total for Mobilazation PHP 10,000.00
Ducting -
A - Main Duct -
3 GI Steel Plate - Gauge 22 (0.7 mm) (4'X8') 3 Plate 800.00 2,400.00 360.00 2,760.00
B - Branches - - -
4 GI Steel Plate - Gauge 24 (0.6 mm) (4'X8') 3 Plate 780.00 2,340.00 351.00 2,691.00
5 - - -
C - Insulation - - -
6 Sealant Vulcaseal 1 Gallon 1,920.00 1,920.00 288.00 2,208.00
7 Styro Foam (1" thick) 4 Plate 300.00 1,200.00 180.00 1,380.00
8 Plastic Strap 1 roll 90.00 90.00 13.50 103.50
D - Support & Hanger - - -
9 Tie Wire # 16 0.5 kilo 150.00 75.00 11.25 86.25
10 Blind Rivet 1 pack 200.00 200.00 30.00 230.00
11 Bottom Head Tek Screw 1 pack 200.00 200.00 30.00 230.00
12 Angle Bar (38x38x3 mm) 1 length 350.00 350.00 52.50 402.50
13 Angle Bar (25x25x3 mm) 2 length 300.00 600.00 90.00 690.00
14 Full Threaded Bar ( 8' - 3/8" Diameter) 10 length 210.00 2,100.00 315.00 2,415.00
15 Hex Nut (3/8" Diameter) 20 pcs. 10.00 200.00 30.00 230.00
16 Grip Anchor (3/8") 15 pcs. 40.00 600.00 90.00 690.00
17 Coupling Long Nut (3/8") 5 pcs. 45.00 225.00 33.75 258.75
E - Accessories - - -
18 Manual Volume Damper (300 x 200) 1 pcs. 1,300.00 1,300.00 195.00 1,495.00
19 Diffuser (Square Ceiling - 4 Way) (300 x 300) 2 pcs. 1,250.00 2,500.00 375.00 2,875.00
20 Oppose Blade Volume Damper(200 x 200) 2 pcs. 1,000.00 2,000.00 300.00 2,300.00
21 Return Air Grills (400 x 150) 1 pcs. 950.00 950.00 142.50 1,092.50
F - Consumables - - -
22 Cutting Disk (4" Diameter) 2 pcs. 150.00 300.00 45.00 345.00
23 Metal Drill Bit (1/8" Diameter) 2 pcs. 120.00 240.00 36.00 276.00
24 Metal Drill Bit (3/8" Diameter) 1 pcs. 400.00 400.00 60.00 460.00
25 Concrete Drill Bit (1/8" Diameter) 2 pcs. 130.00 260.00 39.00 299.00
26 Concrete Drill Bit (3/8" Diameter) 1 pcs. 420.00 420.00 63.00 483.00
27 Gypsum Screw (2") 1 pack 120.00 120.00 18.00 138.00
28 Screw Bit 2 pcs. 90.00 180.00 27.00 207.00
29 Wood (1" x 0.5") 1 lenght 150.00 150.00 22.50 172.50
30 Hacksaw Blade 1 pcs. 70.00 70.00 10.50 80.50
31 Concrete Nail (2") 20 pcs. 5.00 100.00 15.00 115.00
32 Marker - Permanent (Black) 2 pcs. 85.00 170.00 25.50 195.50
33 Nylon (0.05 mm Diameter) 15 meter 2.00 30.00 4.50 34.50
34 Water (25 Liters /Gallon) 2 Gallon 30.00 60.00 9.00 69.00
Rentals - - -
35 Multi-purpose Ladder 1 lot 1,500.00 1,500.00 225.00 1,725.00
36 H - Ladder Scaffolding Ladder (2 Sets) 1 lot 5,000.00 5,000.00 750.00 5,750.00
PPE - - -
37 Safety Glooves 3 pcs. 50.00 150.00 22.50 172.50
38 Safety Googles 2 pcs. 95.00 190.00 28.50 218.50
39 - - -
Sub-total for Ducting Works PHP 32,878.50
Testing and Commisioning
G - Light Testing - - -
40 100 Watts Light Bulb 1 pcs. 400.00 400.00 60.00 460.00
41 Fee for SM Engineer's Supervision 1 Lot 500.00 500.00 75.00 575.00
H - Tapping Permit - - -
42 Fee for SM Engineer's Supervision 1 Lot 500.00 500.00 75.00 575.00
I - Air Balancing - - -
43 Rentals for Balometer for 2 Diffusers 1 Lot 12,000.00 12,000.00 1,800.00 13,800.00
44 Fee for SM Engineer's Supervision 1 lot 500.00 500.00 75.00 575.00

Clean - Up Works Sub-total for Testing and Commissioning PHP 15,985.00

45 Broom Stick 1 pcs. 35 35.00 5.25 40.25
46 Garbage Bag 1 pack 90.00 90.00 13.50 103.50
Sub-total for Clean up Works PHP 143.75

TOTAL: PHP 59,007.25

Contengency Plan (30% from Total Cost) 17,702.18

Profit and Supervision 23,012.83
Vat (12 %) 9,205.13
Grand Total: PHP 108,927.38

Prepared by:

Project Engineer
Lighting and Power

projected
going to
circcuit length multiplier total length panel
lpp:3.3 - c8 72 3 216 324
lpp:3.3 - c10 73 3 219 329
lpp3:3 - c9 57 3 171 257
lpp:3.3 - c7 44 3 132 198
lpp:3.3 - c6 68 3 204 306
lpp:3.3 - c5 37 3 111 167
lpp:3.3 - c4 53 3 159 239
lpp:3.3 - c2 28 3 84 126
lpp3.3 - c1 56 3 168 252

cop1.2 - c1 38 3 114 171

cop1.2 - c2 20 3 60 90
cop1.2 - c3 38 3 114 171
cop1.2 - c4 22 3 66 99
cop1.2 - c5 20 3 60 90
cop1.2 - c6 26 3 78 117
cop1.2 - c8 26 3 78 117
cop1.2 - c7 20 3 60 90

lpp3.1 - c9 38 3 114 171

lpp3.1 - c10 55 3 165 248

lpp3.3 - c1 6 3 18 27

lpp3.2 - c14 33 3 99 149

lpp3.2 - c13 24 3 72 108
lpp3.2 - c12 33 3 99 149
lpp3.2 - c11 33 3 99 149
lpp3.2 - c10 33 3 99 149
lpp3.2 - c9 32 3 96 144

4433

lpp3.1 - c11 54 3
 4core cable
mpp3.1 117 1
mpp3.3 441 1
175
PP1.1 8.0mm2 x 2 5.5mm2 x2 3.5mm2 x 1
30 30
28 28
26 26
24 24
22 22
20 20
18 18
16 16
20 20
60
15 15

78 141 279
Total 156 282 279
mm2
3.5
3.5
3.5
3.5
3.5
3.5
3.5
3.5
3.5

3.5
3.5
3.5
3.5
3.5
3.5
3.5
3.5

3.5
3.5

3.5

3.5
3.5
3.5
3.5
3.5
3.5