UNIT PRICE COST UNIT PRICE COST

1
Kg 1,786 38 67,868 18 32,148
Kg 1,888 32 60,416 18 33,984
Kg 457 32 14,624 18 8,226
Kg 384 32 12,288 18 6,912
Kg 56 32 1,792 18 1,008
Kg 830 31 25,730 18 14,940
Kg 87 31 2,697 18 1,566
Kg 300 32 9,600 20 6,000
Kg 130 31 4,030 18 2,340
Set 72 28 2,016 30 2,160
Set 56 30 1,680 30 1,680
Set 72 35 2,520 30 2,160
Set 48 45 2,160 30 1,440
Kg 65 30 1,950 15 975
Kg 550 30 16,500 15 8,250
Kg 350 30 10,500 15 5,250
Kg 80 30 2,400 15 1,200
Kg 170 30 5,100 15 2,550
m2 20 3,200 64,000 180 3,600
Set 48 950 45,600 150 7,200
Kg 7,133 21 149,793 -
m2 210 250 52,500 65 13,650
- -
1.2 FOUNDATION
COST ESTIMATE 10332400F-002-Rev.1
GALVANIZED
PAINTING
PL-10
PL-12
PL-20
PL-22
Grating 32x5 (ANTI SLIP)
STEP (250x800)
PIPE 1.1/2"x3.2
FB-100x6
HEX BOLT M20x45
HEX BOLT M20x50
HEX BOLT M20x60
HEX BOLT M24x75
PIPE 165.2x5t
H-250x175x7x11
H-150x100x6x9
PROJECT : Fire Protection System (CAP-01-10-12-080-272300)
COST ESTIMATED BY : Ensure Engineering.,Ltd.
MATERIAL
DATE :07.07.57
SHEET : 1/5
ITEM UNIT
PL-6
H-100x50x5x7
C-200x80x7.5x11
C-100x50x5x7.5
QUANT.
LABOUR
15m. STEEL TOWER (AT WHARF 3)
1.1 STEEL STRUCTURE
PIPE 216.3x8t
UNIT PRICE COST UNIT PRICE COST
m3 1 5,000 3,000 3,500 2,100
Kg 124 25 3,100 15 1,860
Kg 60 25 1,500 15 900
m3 0 35,000 2,800 25,000 2,000
Set 36 670 24,120 150 5,400
Set 36 568 20,448 2,000 72,000
Set 36 1,263 45,468 2,570 92,520
m2 3 500 1,500 300 900
Kg 280 32 8,960 18 5,040
Kg 1,500 32 48,000 18 27,000
Kg 60 32 1,920 18 1,080
Kg 80 32 2,560 18 1,440
M2 10 3,200 32,000 150 1,500
Set 25 950 23,750 150 3,750
SET 24 150 3,600 300 7,200
Kg 100 30 3,000 15 1,500
Kg 1,940 21 40,740 -
Kg 600 32 19,200 20 12,000
Kg 70 31 2,170 18 1,260
Kg 670 21 14,070 -
M2 25 210 5,250 65 1,625
CORING WITH CHEMICAL BOND (FOR A-BOLT M16)
ALL PLATE
GALVANIZED
HANDRAIL
PIPE 1.1/2"x3.2
FB-100x6
H-125x125
C-150x75x6.5x10
C-125x65x6x8
L-75x75x6
Grating 32x5 (ANTI SLIP)
STEP (250x800)
CORING WITH CHEMICAL BOND (FOR DB20x500L)
CORING WITH CHEMICAL BOND (FOR A-BOLT M30)
FORMWORK
1.3 PLATFROM STEEL STRUCTURE
PLATFORM
A-BOLT M30
ITEM UNIT QUANT.
MATERIAL LABOUR
GALVANIZED
PAINTING
COST ESTIMATE 10332400F-002-Rev.1
PROJECT : Fire Protection System (CAP-01-10-12-080-272300) DATE :
COST ESTIMATED BY : SHEET : 2/5
CONCRETE fc'=240 ksc.(Cylinder 28 days)
DB 20
RB 9
GROUT
UNIT PRICE COST UNIT PRICE COST
2
Kg 2,823 38 107,274 18 50,814
Kg 1,022 38 38,836 18 18,396
Kg 3,862 32 123,584 18 69,516
Kg 445 32 14,240 18 8,010
Kg 390 32 12,480 18 7,020
Kg 80 32 2,560 18 1,440
Kg 1,590 32 50,880 18 28,620
Kg 270 32 8,640 18 4,860
Kg 500 32 16,000 20 10,000
Kg 220 31 6,820 18 3,960
Set 180 28 5,040 30 5,400
Set 54 30 1,620 30 1,620
Set 216 35 7,560 30 6,480
Set 96 45 4,320 30 2,880
Kg 150 30 4,500 15 2,250
Kg 550 30 16,500 15 8,250
Kg 700 30 21,000 15 10,500
Kg 190 30 5,700 15 2,850
Kg 250 30 7,500 15 3,750
m2 30 3,200 96,000 150 4,500
Set 120 1,250 150,000 150 18,000
Kg 13,042 21 273,882 -
m2 380 210 79,800 65 24,700
-
PL-20
PL-22
Grating 32x5 (ANTI SLIP)
STEP (245x1000)
GALVANIZED
PAINTING
HEX BOLT M20x45
HEX BOLT M20x50
HEX BOLT M20x60
HEX BOLT M24x75
PL-10
PL-12
H-150x100x6x9
H-100x50x5x7
C-200x80x7.5x11
C-100x50x5x7.5
PIPE 1.1/2"x3.2
FB-100X6
PL-6
25m. STEEL TOWER (AT WHARF 2A FENDER 2)
1.1 STEEL STRUCTURE
PIPE 267.4x8t
PIPE 190.75x5t
H-250x175x7x11
COST ESTIMATED BY : SHEET : 3/5
ITEM UNIT QUANT.
MATERIAL LABOUR
PIPE 267.4x9t
COST ESTIMATE 10332400F-002-Rev.1
PROJECT : Fire Protection System (CAP-01-10-12-080-272300) DATE :
UNIT PRICE COST UNIT PRICE COST
m3 1 5,000 3,000 3,500 2,100
Kg 124 25 3,100 15 1,860
Kg 60 25 1,500 15 900
m3 0 35,000 2,800 25,000 2,000
Set 36 670 24,120 150 5,400
Set 36 568 20,448 2,000 72,000
Set 36 1,263 45,468 2,570 92,520
m2 3 500 1,500 300 900
Kg 710 32 22,720 18 12,780
Kg 1,910 32 61,120 18 34,380
Kg 85 32 2,720 18 1,530
Kg 68 32 2,176 18 1,224
M2 15 3,200 48,000 150 2,250
SET 48 150 7,200 300 14,400
Kg 250 30 7,500 15 3,750
Kg 3,023 21 63,483 -
Kg 900 32 28,800 20 18,000
Kg 250 31 7,750 18 4,500
Kg 1,150 21 24,150 -
M2 45 210 9,450 65 2,925
GALVANIZED
PAINTING
COST ESTIMATE 10332400F-002-Rev.1
COST ESTIMATED BY : SHEET : 4/5
ITEM UNIT QUANT.
MATERIAL
CORING WITH CHEMICAL BOND (FOR A-BOLT M16)
ALL PLATE
GALVANIZED
HANDRAIL
PIPE 1.1/2"x3.2
FB-100X6
1.3 PLATFROM STEEL STRUCTURE
PLATFORM
H-125x125
C-150x75x6.5x10
C-125x65x6x8
Grating 32x5 (ANTI SLIP)
GROUT
A-BOLT M30
CORING WITH CHEMICAL BOND (FOR DB20x500L)
CORING WITH CHEMICAL BOND (FOR A-BOLT M30)
FORMWORK
1.2 FOUNDATION
CONCRETE, fc'=240 ksc. (Cylinder 28 days)
DB 20
RB 9
LABOUR
PROJECT : Fire Protection System (CAP-01-10-12-080-272300) DATE :
L-75x75x6
UNIT PRICE COST UNIT PRICE COST
LS. 1 350,000 350,000 -
LOT 1 - -
LS. 1 - -
20%
7%
Total
Over Head & Profit
Total+Over Head & Profit
VAT
SUM OF CONTRACTOR COST
1.4 EQUIPMENT
1.5 SCAFFOLDING
1.6 SAFETY
ITEM UNIT QUANT.
MATERIAL LABOUR
COST ESTIMATE 10332400F-002-Rev.1
PROJECT : Fire Protection System (CAP-01-10-12-080-272300) DATE :
COST ESTIMATED BY : SHEET : 5/5
100,016
94,400
22,850
19,200
2,800
40,670
4,263
15,600
6,370
4,176
3,360
4,680
3,600
2,925
24,750
15,750
3,600
7,650
67,600
52,800
149,793
66,150
-
COST ESTIMATE 10332400F-002-Rev.1
DATE :07.07.57
SHEET : 1/5
TOTAL
5,100
4,960
2,400
4,800
29,520
92,448
137,988
2,400
14,000
75,000
3,000
4,000
33,500
27,500
10,800
4,500
40,740
31,200
3,430
14,070
6,875
COST ESTIMATE 10332400F-002-Rev.1
DATE :
SHEET : 2/5
TOTAL
158,088
57,232
193,100
22,250
19,500
4,000
79,500
13,500
26,000
10,780
10,440
3,240
14,040
7,200
6,750
24,750
31,500
8,550
11,250
100,500
168,000
273,882
104,500
-
SHEET : 3/5
TOTAL
COST ESTIMATE 10332400F-002-Rev.1
DATE :
5,100
4,960
2,400
4,800
29,520
92,448
137,988
2,400
35,500
95,500
4,250
3,400
50,250
21,600
11,250
63,483
46,800
12,250
24,150
12,375
COST ESTIMATE 10332400F-002-Rev.1
SHEET : 4/5
TOTAL
DATE :
350,000
-
-
3,620,210.00
724,042.00
4,344,252.00
608,195.28
4,952,447.28
TOTAL
COST ESTIMATE 10332400F-002-Rev.1
DATE :
SHEET : 5/5