CEM/CEL Number: CEM20XXXX , CEL20XXXX Date Created: 6/29/2022

Account/Client Code:
Company Name: RE SINILOAN
Branch: MUNICIPAL PLAZA, BRGY. BAGUMBARANGAY, SINILOAN, LAGUNA
Address: MUNICIPAL PLAZA, BRGY. BAGUMBARANGAY, SINILOAN, LAGUNA
Contact Person: C/O SALES
Contact No.: C/O SALES
Sales Person: RST
Prepared By: CERJJ RALPH JASON J. JACINTO
Project Scope: Vertical Drop, Termination, Testing and Activation of 15 cameras, DVR, HDD, Monitor and UPS
Remarks:
< Option Number: 1 >
< With Plan: YES >
< With Ocular: YES >
< CE#: 22-000XXX >

ITEM QUANTITY UNIT DESCRIPTION CODE (UPDATED) GROUP BRAND REMARKS

192 4 pc/s RSC Pipe 1/2 P-RSC-12-MY Roughing Ins Mayer
211 24 pc/s Bushing 1/2 BU-12-L Roughing Ins Local
218 48 pc/s Locknut 1/2 LN-12-L Roughing Ins Local
427 30 pc/s Plastic Tox with Screw #6 PTX-S-6 Roughing Ins Local
565 24 pc/s Toggle Nuts w/ Screw & Washer 1/8 x 1 1/2 TNWSW-18x112 Roughing Ins Local
764 31 meter/s Flat Cord #18 FC-18-L-M Cables Local
1470 10 pc/s RG6 BNC Connector CN-BNC-RG6-L Cords & Panels Local
1481 15 pc/s Amco Box (Omni-WSU-001) BX-AMC-O Boxes & Cabinets Omni
1878 2 pc/s Electrical Tape Big TP-ELEC-B Consumables Local
1884 1 pc/s Masking Tape 1 TP-MASK-1 Consumables Local
1892 10 pc/s Cable Tie Long 10 (Black) CT-10-BK Consumables Local
1911 1 pc/s HSS Drill Bit 12mm DB-HSS-12MM Consumables Local
1914 1 pc/s HSS Drill Bit 1/4 (6mm x 120mm) DB-HSS-14 Consumables Local
1921 1 pc/s SDS Drill Bit 1/8 DB-SDS-18 Consumables Local
1922 1 pc/s SDS Drill Bit 1/4 (6mm x 160mm) DB-SDS-14 Consumables Local
1925 1 pc/s SDS Drill Bit 3/8 (10mm x 160mm) DB-SDS-38 Consumables Local
1991 1 kilo/s Basahan RAGS-KG Consumables Local
2009 1 pc/s Paint Brush 1 1/2 (Globe Brand) BRUSH-PNT-112 Consumables Local
2022 1 ltr/s QDE Paint White PNT-QDE-WT-L Consumables Local
2062 1 bottle/s Paint Thinner PNT-TNR-BOT Consumables Local
2070 1 pc/s Hacksaw Blade HKSWBLD Consumables Local
2086 1 pc/s Hacksaw Handle HKSWHDL Consumables China
2114 2 pair/s Electrical Rubber Gloves ERGL Tools Local
2115 2 pair/s Cotton Gloves COGL Tools Local
2136 6 pc/s Metal Hole Saw 1/2" MHS-12 Tools Local
2164 1 pc/s Electric Drill ( Speed drill ) Bosch GBH2-26 DRE ED-SPEED-BO Tools Bosch
2165 1 pc/s Electric Drill ( Ordinary) Bosch GSB 10 RE ED-O-BO Tools Bosch
2168 1 pc/s A-Ladder 8ft (Folded) LD-A-8-F Tools Local
2170 2 pc/s A-Ladder 12ft LD-A-12 Tools Local
2236 2 pc/s Heavy Duty Plug 3 Prong PLG-HVYDTY-3P-O OMNI OMNI
2237 1 pc/s 2 Gang Universal Type Outlet 3 Prong Panasonic Brand OL-3PR-UT-2G-PN Panasonic Panasonic
2238 15 pc/s 1 Gang Universal Type Outlet 3 Prong Panasonic Brand OL-3PR-UT-1G-PN Panasonic Panasonic
2240 12 pc/s Metal Drop Box Single - (For AnaloG Metal Drop Box 6x6x4 G18) BX-MD-6X6X4-G18
2241 12 pc/s Metal Drop Box Single - (For AnaloG Metal Drop Box 4x4x2 G18) BX-MD-4X4X2-G18
2242 15 pc/s 3 Prong outlet faceplate PLT-1G
2252 1 lot/s Labor Roughing Ins LAB-ROUGHINS (4 Day/s x 3 Installer/s)
2258 1 lot/s Mobilization/Demobilization LAB-MOBIL
2259 Prelims - Temporary Facilities
2261 1 lot/s Barracks/Board and Lodging LAB-MISC-BOARDING Labor
2265 Prelims - Safety & Security
2269 Prelims - Project Supervision
2270 1 lot/s Restoration LAB-MISC-RESTORE Labor
2273 Prelims - Contract Documentation (As-built Plan/Drawing Submittals)
2280 Miscellaneous
2289 1 lot/s Meal/Perdiem Labor
Qty UOM Item Description Item Code
1 lot/s Labor Roughing Ins LAB-ROUGHINS
12 lot/s Roughing Ins
12 lot/s Leadman (Daily) LAB-ROUGHINS-LDMAN
lot/s CSI Personnel Meal LAB-ROUGHINS-MEAL
lot/s CSI Personnel Transportation LAB-ROUGHINS-TRANSPO
0 lot/s Labor Cable Pulling LAB-CBLPULL
lot/s Cable Pulling
0 lot/s Leadman (Daily) LAB-CBLPULL-LDMAN
0 lot/s Installer Daily Transportation LAB-TAA-TRANSPO
0 lot/s Labor Accessory and Other Equipment Termination LAB-TERM-ACC&EQPT
lot/s Termination

0 lot/s Installer Daily Transportation LAB-TERM-ACC-TRANSPO

0 lot/s Labor Main Equipment Termination LAB-TERM-MAINEQPT

lot/s Main Equipment Termination

0 lot/s Installer Daily Transportation LAB-TERM-MEQPT-TRANSPO

0 lot/s Labor Testing and Activation LAB-TAA
lot/s Testing and Activation Charge
0 lot/s Installer Daily Transportation LAB-TAA-TRANSPO
0 lot/s Labor Supervision (PIC, Safety, Project Engineer/QA) LAB-SUPERV
lot/s Supervision
lot/s Technical Meal - within MM LAB-SUPERV-MEAL-MM
lot/s Technical Meal - outside MM LAB-SUPERV-MEAL-PROV

0 lot/s Technical Transportation LAB-SUPERV-TRANSPO

lot/s Technical Board and Lodging LAB-SUPERV-LODGING

Qty UOM Item Description Item Code

1 lot/s Mobilization/Demobilization LAB-MOBIL
1 lot/s Freight Cost LAB-MOBIL-FREIGHT
12 lot/s Installer Transportation LAB-MOBIL-TRANSPO

2 lot/s Delivery/Pull Out - Visayas (Air) LAB-MOBIL-D/P-VSY

lot/s Delivery/Pull Out - Mindanao (Air) LAB-MOBIL-D/P-MNDN

lot/s Delivery/Pull Out - Metro Manila (Land) LAB-MOBIL-D/P-MM
lot/s Delivery/Pull Out - NLEX/SLEX (Land) LAB-MOBIL-D/P-N/SLEX
lot/s Delivery/Pull Out - Province (Land) LAB-MOBIL-D/P-PROV
Temporary Facilities
lot/s Tempfacil LAB-MISC-TEMPFACIL
1 lot/s Barracks/Board and Lodging LAB-MISC-BOARDING
lot/s Garbage Disposal,Water and Electric Bill LAB-MISC-UTILITY
lot/s Telephone and Internet Connection
lot/s Office Equipment and Supplies
Safety & Security
lot/s Safety Officer
 lot/s First Aider
lot/s PPE's
Project Supervision
1 lot/s Restoration LAB-MISC-RESTORE
lot/s Maintenace /Housekeeping /Warehouse man
lot/s Supervision and Management
Contract Documentation (As-built Plan/Drawing Submittals LAB-MISC-DOCU
PECE Sign and Seal
pc/s a. CAD
pc/s b. A3 size
pc/s c. blue print
pc/s d. tracing
lot/s Book Binding
Tools and Equipment
lot/s Road Cutter
lot/s Forklift
lot/s Tower Crane
Scaffolding (H-Frame, Cross Brace, Caster wheel,
set a. H-Frame & X-Brace (2=H-Frame & 2=X-Brace/ set)
0 - H-Frame
0 - X-Brace
0 set b. Joint pin
set c. Caster Wheel 8"
pc. d. Catwalk
pc. e. Scaffolding Ladder
Miscellaneous
lot/s Dismantling Charge LAB-MISC-DISMANTLE
lot/s Representation Fee LAB-MISC-REPFEE
lot/s Covid-19 Related Charges LAB-MISC-COVIDTEST
lot/s Elevator Assistance Fee LAB-MISC-ELEV
lot/s Chipping Works LAB-MISC-CHIP
lot/s UTP Fluke Test LAB-CBLPULL-UTP
lot/s FOC Fluke Test LAB-CBLPULL-FOC
lot/s Fiber termination
1 lot/s Meal/Perdiem
lot/s Coring Works LAB-MISC-CORING
lot/s Consumables
lot/s Supplier Commission Charge LAB-COMMISSION-SUP
lot/s CSI Commision Charge LAB-COMMISSION-CSI
 Unit Price
Unit Price Remarks
Labor (4 Day/s x 3 Installer/s)
Labor 600.00 3 personnel-1 team 12
Labor 0.00
Labor 0.00
Unit Price Remarks
Labor (2 Day/s x 3 Installer/s)
Labor 600.00 6 personnel per day
Labor 100.00 6 personnel per day
Unit Price Remarks
Labor (6 Day/s x 2 Installer/s)
included the installation of camera
Labor 20.00 drop 6
Unit Price Remarks

Labor (1 Day/s x 2 Installer/s)

Labor 20.00 1
Unit Price Remarks
Labor (3 Day/s x 2 Installer/s)
Labor 20.00 2 personnel per day 3
Labor Unit Price Remarks
Labor (10 Day/s x 1 Technical/s)
Labor 60.00
Labor 250.00

Labor 5,500.00 Manila to Cebu w/ daily transpo

from boarding to site
Labor 8,000.00 8000(per month)

Unit Price Remarks

Labor 5,000.00
Labor 100.00

Labor 5,000.00 Manila to Cebu vice versa via roro

Labor 5,000.00
Labor 2,000.00
Labor 4,000.00
Labor 5,000.00

Labor 10,000.00 one time setup

Labor 6,000.00 per month
Labor 1,500.00
Labor
Labor

Labor
Labor

Labor 1,500.00
Labor 600.00/day
Labor

500.00 CAD =( 500.00/set)

500.00 A3 size =( 500.00/set)
1,000.00 Blue print =(1000.00/set)
1,500.00 Tracing = (1500.00/set)
1,500.00

price c/o purchasing

price c/o purchasing
price c/o purchasing
price c/o purchasing
price c/o purchasing
price c/o purchasing
price c/o purchasing
price c/o purchasing
price c/o purchasing
price c/o purchasing
price c/o purchasing

Labor 600.00 Dismantling of old cameras

Labor c/o sales
Labor 1,500.00 per person
Labor 5,000.00 5000 minimum
Labor 3,000.00 3000 minimum
Labor 50.00
Labor 500.00
Labor
Labor 1,000.00
Labor 2,000.00 2000.00 /hole (Coring)
Labor
Labor
Labor
Product Category: ANALOG System

Floor/Area ID Number Types of Device

TOTAL

BREAKDOWN:
BULLET 0
DOME 0
PTZ 0
TOTAL 0

LAN EXTENDER

FLOOR LEVEL
1
2
3
4
5
TOTAL
TOTAL PLUS 10%

FLOOR LEVEL
1
2
3
TOTAL
TOTAL PLUS 10%
 FLOOR LEVEL
1
2
3
TOTAL
TOTAL PLUS 10%

GRAND TOTAL PIPES

GI Clamp
Pipe Hanger
Anchor Drop 5/16
Threaded Rod 5/16

GRAND TOTAL
GI Clamp
Pipe Hanger
Anchor Drop 5/16
Threaded Rod 5/16

Cement
Sand
Gravel
Water
Volume of Concrete Mix (C+S+G+W)

Reference:
 CABLES (LENGTH ARE IN METERS)

Types of Cable Horizontal Vertical Offset

0
7150

ROUGHING INS USI

EMT / IMC 1/2 EMT / IMC 3/4 EMT / IMC 1 EMT / IMC 1-1/2
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0

ROUGHING INS
EMT / IMC 1/2 EMT / IMC 3/4 EMT / IMC 1 EMT / IMC 1-1/2
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0

EMMBEDD
 0 0 0 0

0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0

AUTO GENERATE IN CE TEMPLATE

PIPE 1/2 PIPE 3/4 PIPE 1 PIPE 1-1/2
0 0 0 0
0 0 0 0
0
0

COMPUTATION FOR CONCRETE M

Ratio Density in kg/m3 Ratio of masses

1 1500 1
6 1700 6.8
0 1650 0
0.45
crete Mix (C+S+G+W) 0.169142246642247

Bags m3
Cement 0
Sand 0 0
Gravel 0 0

https://theconstructor.org/concrete/calculate-quantities-of-materials-for-concrete/10700/
ARE IN METERS)

Total Runs Grand Total Groupings

0 0 0

0
Cat6 UTP 0
Panduit 305/roll 0

RG6 Coax 0
Philflex 305/roll 0

THHN 3.5 0
Phelps dodge 150/roll 0

TF# 18 0
Philflex 150/roll 0

FOC Homerun 0
0

PVC Moulding meters

0 ft
0 pcs

Cable tray meters

0 ft
0 pcs

ROUGHING INS USING PIPE HANGER

EMT / IMC 2 PVC 1/2
0 0
0 0
0 0
0 0
0 0
0 0
0 0
PVC 3/4 PVC 1
0 0
0 0
0 0
0 0
0 0
0 0
0 0

ROUGHING INS USING CLAMP

EMT / IMC 2 PVC 1/2
0 0
0 0
0 0
0 0
0 0
PVC 3/4 PVC 1
0 0
0 0
0 0
0 0
0 0

EMMBEDDED PIPE
 PVC 1/2 PVC 3/4 PVC 1
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0

0 0 0 0

0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0

PIPE 2
0
0
0
0

UTATION FOR CONCRETE MIX

for Restoration A for Restoration B

Length (m) Length (m)
Width (m) 0.1 Width (m)
Depth (m) 0.1 Depth (m)
Volume (m3) 0 Volume (m3)
Total Volume of Restoration: 0

0
0
0
PVC 1-1/2 PVC 2
0 0
0 0
0 0
0 0
0 0
0 0
0 0 % safety factor can be adjust

PVC 1-1/2 PVC 2

0 0
0 0
0 0
0 0
0 0 % safety factor can be adjust
 PVC 1-1/2 PVC 2
0 0
0 0
0 0
0 0
0 0 % safety factor can be adjust

0 0 Manual Input in CE Template depend on the Pipe will use

0 0
0 0
0 0
0 0

for Restoration B

0
he Pipe will use

Color
Red
Black
Green
White
Yellow
Blue
Orange
Aqua Blue
N/A
Size
#18 AWG
#16 AWG
2.0mm2
3.5mm2
5.5mm2
8.0 AWG
50uM-MM
9uM-SM
N/A
 SCOPE OF WORK

PROJECT NAME: RE SINILOAN

PROJECT LOCATION: MUNICIPAL PLAZA, BRGY. BAGUMBARANGAY, SINILOAN, LAGUNA
SYSTEMS: ANALOG System

PROJECT DEFINITION SCOPE:

Vertical Drop, Termination, Testing and Activation of 15 cameras, DVR, HDD, Monitor and UPS

DETAILED SCOPE OF WORK: NEW PROJECT _______√________ ADDITIONAL _______________ REVISION _______________

SUPPLY TERMINATION PREVENTIVE MAINTENANCE TESTING

ROUGHING INS CABLE PULLING ACTIVATION CONFIGURATION
DISMANTLING OTHERS
RELOCATION OTHERS
NOTES:
I. EQUIPMENT SCHEDULE
Supply and Installation of the ff;
Items EQUIPMENT DESCRIPTION QTY Floor Level Location Remarks
1 Dome Camera
2 Bullet Camera
3 Speed Dome Camera
TOTAL CAMERAS 0
6 16-Channel DVR 2
7 4TB HDD 2 Equipments inside
8 43" MONITOR WITH BRACKET 2 CCTV Room
9 1000VA UPS 2
*** NOTHING FOLLOWS ***

II. PREPARATION FOR PROJECT IMPLEMENTATION

Preconstruction Meeting (Internal and/or Onsite)
Preparation and Application of Work Permit/Accreditation Permits needed for Project Implementation
Mobilization of Installation Materials
Note:
a) For Available items - 10 to 15 days delivery of items upon approved date of mobilization
b) For Unavailable items - 45 to 60 days delivery og items upon approved date of mobilization
Preparation of Temporary Facility and/or Work Area
With Safety Requirements including:
PPE: Hard hat, Reflective Vest, Safety Shoes, Full Body Harness, Eye Protection Face Shield, and Safety Cones

III. ROUGHING IN WORKS

Mayer Brand 1/2"RSC Pipe for the drop of cameras from ceiling with complete fittings, supports, and boxes.
Mayer Brand 3/4"RSC Pipe for the drop of ptz camera from ceiling with complete fittings, supports, and boxes.

IV. CABLE PULLING WORKS

C/O Client.

V.OTHERS (Data Cabinets, Riser location, Terminal locations, Monitoring Rooms, etc.):
DVR/ CCTV Monitoring is located at Back Office

VI. TERMINATION OF EQUIPMENTS

Termination of 31 units Analog CCTV Cameras with Accessories and other Equipments including
a) 29 units dome camera with individual power supply
b) 1 unit bullet camera with individual power supply
c) 1 unit PTZ Camera with 24VAC/3AMP Power Supply
Note: Refer to Floor Plan Layout and Single Line Diagram provided for plotting and wiring guide

Termination of Main Equipments and other Accesories at Control Room including

a) 2 unit/s 16-channel Digital Video Recorder
b) 2 unit/s LED Monitor with bracket
c) 2 unit/s UPS

VII. TESTING AND ACTIVATION/ PROJECT TURN OVER

Testing and Activation of Terminated Equipments
Restoration of affected areas during implementation
Walkthrough and Punchlisting with Client's Project Manager
Rectification based on Punchlist
Pullout and cleaning of temporary facilities
Product training to assigned operators and personnel
Signing of COT and Project Turnover of the System with Asbuit plan (A3, 3 copies) Proof of works (Snapshots) & Manuals

VIII. OTHER INSTRUCTIONS:

Tempfacil is not included in this estimate. Client should provide space for temporary storage of Materials and Equipments.
Covid Test cost is not included in this estimate. To be quoted separately depending on the client.
PEZA and othe permits should be process before the mobilization starts.
With Liquidation Damage for failure to perform under contract

Prepared by: CERJJ Approved by:

Cost Estimate Specialist Client

Date Created: June 29, 2022 Noted By:

Account Manager