PROJECT PRAMANA

LOCATION PHASE 1B. BLOCK 21, LOT 25 PRAMANA RESIDENTIAL PARK, STA. ROSA , LAGUNA
OWNER : ATTY. RICARDO VICTOR RAMOS
SUBJECT COST ESTIMATES
MATERIAL
ITEM DESCRIPTION UNIT QTY
UNIT COST
I. PRE CONSTRUCTION REQUIREMENTS
A Government Permit & Fees
1. Admin fee to process government fees
2. Barangay Permit
3. LGU Permit and Fees
B Contractor's All Risk Insurance
C Covid 19 Protocol
D Safety Officer
E Secuirty Deposit
SUB-TOTAL
II. CONSTRUCTION REQUIREMENTS
A GENERAL REQUIREMENTS
Mobilization/ Demobilization
Barracks/Transportation
Temporary Utilities (Power /Water) Consumables
Safety & Housekeeping
Equipment Rentals/Purchases
Gate Fees
SUB-TOTAL
B EXCAVATION WORKS/CIVIL-EARTHWORKS
Site Clearing
Structural Excavation (Basement/Footing/Tie Beam/Wall
- Wall Footing/Septic Vault/Cistern)
Backfill & Compaction
Construction Debris disposal
Gravel Bed
Soil Poisoning (Chemical soil Treatment-Anti Termite)
SUB-TOTAL
C FORM WORKS (Concrete Forming Accessories)
Column Footing
Shearwall
Cistern tank
Stairs
Grade Beams
Columns
Beams
Suspended Slabs

SUB-TOTAL
D REBAR WORKS

SUB-TOTAL
E CONCRETE WORKS (Ready Mix

SUB-TOTAL
F MASONRY WORKS
CHB walls
Exterior walls
Interior walls
Perimeter walls
Stairs
Plastering

SUB-TOTAL
G TINSMITHRY & STEEL FRAMING WORKS
Roofing Works
Stone coated roof tiles Feroof by Kawara
0.6mm Thk Rib Type Color Roof for substrate.
10mm Thk Insulation Foam Double sided Aluminum
Consumables
Roof Structural Steel framing
SUB-TOTAL
H FLOOR FINISH WORKS lot 1.00 OSM
TILES
Tile works at garage, lanai, living/dining, service areas)
Tile works bathrooms
Wood tiles at bedrooms
Trench drains
WOOD
Solid narra steps and handrail for stairs
Handrail solid narra
METAL
Gate at garage
Ballusters - tubular frame in metal painted finish
Railing for balconies
SUB-TOTAL
I WALL FINISHES
Ground Floor
Painting works Interiors lot 1.00 OSM
Painting work exterior
Painting work perimeter wall
Stone wall finishes at exterior
SUB-TOTAL
J WATER PROOFING WORKS
6 Mils Polyethelene-Dam Proofing
Hot process waterproofing
3 Ply Morta Seal-T&B/Balcony and concrete ledges
SUB-TOTAL
K CEILING FINISHES
Ground Floor
Toilets - 4'x8' Moisture Resistance Gypsum Bd Incl. Metal Frame
Other Interior areas - 4'x8' Ordinary Gypsum Board Incl. Metal Frame

2nd Floor
Toilets - 4'x8' Moisture Resistance Gypsum Bd Incl. Metal Frame
Other Interior Areas - 4'x8' Ordinary Gypsum Board Incl. Metal Frame
Exterior Area - Ficem board / hardiflex eaves and vent slats

-
L DOORS AND JAMBS
Solid Wood
Doors and Jambs
Solid Narra wooden door
Sliding Glass door at kitchen OSM
SUB-TOTAL
M WINDOWS
Windows lot 1.00 OSM
SUB-TOTAL
N FINISHING HARDWARE
Door Lockset hafele
3½" x 3½" Ball Bearing Stainless Door Hinge - Yale
SUB-TOTAL
O PAINTING WORKS
Walls
Ceiling and eaves
Doors and Door Frame in ducco finish
Cistern - in food grade epoxy finish
SUB-TOTAL
P CABINETRY WORKS lot 1.00 by others
SUB-TOTAL
R GLASS & GLAZING
Shower Enclosure
Facial Mirror OSM
SUB-TOTAL
S PLUMBING WORKS
Plumbing Fixtures (By Owner)
Water Closet OSM
 Lavatory OSM
Kitchen Sink OSM
Floor Drain/Gutter Drain OSM
Water Heater - Ecotherm OSM
Shower Head & Valve OSM
Lavatory Faucet OSM
SUB-TOTAL
Roughing - In
Sanitary Waste & Vent (Emerald)
Cistern
Potable Water Distribution System (Fusion Type P.P.R)
Area Drain / Catch Basin
Grease Traps / Septic Tanks / etc
Grease Trap - 5 gpm
Septic Tank Including Manhole Cover
Aircon drains - 2" pipe
SUB-TOTAL

T ELECTRICAL WORKS
1 Rougn-in
2 Devices
3 Ceiling exhaust fans
4 Panel boards

4 Lighting fixures OSM

SUB-TOTAL

U MECHANICAL WORKS
ACU's OSM
V ELECTRONIC WORKS

III. POST CONSTRUCTION REQUIREMENTS

A) As Built Plans - AMEP
B) Government Permit & Fees
1. Admin fee to process government fees
2. LGU Permit and Fees (Occupancy Permit)
3. Meralco Deposit
SUB-TOTAL

TOTAL
IV OVERHEAD AND SUPERVISION FEE
TOTAL COST, E-VAT EXCLUSIVE
IV EXCLUSIONS:
MATERIAL LABOR OTHERS
TOTAL
AMOUNT UNIT COST AMOUNT

- - -

- - -

- - -

- - -
- - -

- - -

- - -

- - -
- - -

- - -

- - -
- - -

- - -

- - -

- - - -
- -

- - -

- - -
- - - -
- - - -

- - -
- - -

- - -

- - -

- -
Notes:
 FOR CONFIRMATION RESPONSIBLE

MECHANICAL WORKS

1 Brand of Exhaust Fan to be used? Owner

2 Confirmation ACCU/FCU inclung ding hangers, supports, miscellaneeous materials and labor by others Owner
Wiring from ACCU ECB to FCU by vendor.? Owner
Is the ECB of the ACCU is part of AC vendor ? Or part of electrical works? Owner

3 ACCU platforms and WAC supports by other Owner

4 Specs of kitchen/Toilet exhaust felxible duct. Owner

5 No plan for the AC drain Owner

6 Cladding by Architectural works INFO. Cia to do take off

7 Rangehood with fans by other Owner

8 Exhaust and Kitechen is PVC duct based on layout while on detailed drawing duct sheet. Owner
Please confirm what to use? If duct sheet please provide size and specs.
Owner
9 Storage exhaust fan not reflected on theequipment schedule. Please povide the capacity. Owner

ELECTRCAL WORKS

1 Provide Lighting desciption Owner

2 Single line diagram of Telephone /Data and CaTV connection Owner

3 Is the Telephone/Data connection is not GPON? Owner

4 Provide electrical/auxiliary specs Owner

5 Is the the water heater directly connected to the equipment? Do we need to provide outlet/GFCI/ breaker? Owner
If we need please specify what to use.

6 What is this legend? Provide description. Owner

The encircledm near to CATV

7 The back up pump has no prower supply , Please provide. Not reflected on the electrical plan. Owner

8 Is the ECB for the pumps included in the electrical? Not included in the plan Owner

PLUMBING WORKS

1 Exact distance of tapping point for the drainage pipe INFO. Cia to check actual

2 Trench drain size and specs Owner

3 Civil works for plumbing not included . Estimate is fully piping only INFO. Cia to do take off

4 Provide plumbing specs Owner

5 Manhole for Septic by Civil works INFO. Cia to do take off

6 Sample of plumbing fixture to be used Owner

PULMBING WORKS

MATERIAL LABOR
ITEM DESCRIPTION UNIT QTY OTHERS TOTAL
UNIT COST AMOUNT UNIT COST AMOUNT

1 DRAINAGE LINE

Reinforced Concrete Pipe

150mm Ø lm 59
150mm Ø coupling No 20
200mm dia ( assume 5 meters tapping point) lm 35

Catch Basin complete with concrete cover with

perforated drain

Catch Basin ( Size to be confirmed) No 14

Perforated Pipe

75mm Ø lm 55
75mm coupling Ø No 19
End Cap 75mm Ø No 9

Colletcor Pipe , Series 1000

100mm Ø lm 20
100mm Ø coupling No 7
Wye 100 mm x 75mm No 12
Elbow 75mm-90 deg No 11
Clean Out 100mm No 3

Metal Trench Grating and PVC Downspout , Series

1000

300mm ( Verify), Trench Grating lm 28

PVC Series 1000

75mm Ø lm 98
100mm Ø lm 33
150mm Ø lm 30
75 mm Ø coupling No 33
100mm Ø coupling No 11
150mm Ø coupling No 10
75mm Ø Elbow- 90 Deg No 42
100mm Ø Elbow-90 Deg No 30
150mm Ø Elbow-90 Deg No 14
75mm Ø Wye No 12
100mm Ø x 75mm Ø Wye No 6
100mm Ø P Trap No 5

75mm Ø Gutter Drain No 13

100mm Ø Floor Drain No 5

Provision for AC Drain - PVC blue 32mm. Individual AC lm 80

32mm Ø coupling No 27
32mm Ø Elbow No 40

2 VENT LINE

PVC Series 1000

50mm Ø lm 80
50mm Ø coupling No 27
50mm elbow Ø -90 Deg No 45
50mm Ø Tee No 27

Air Vent thru Wall No 5

3 SANITRAY AND SOIL STACK

PVC Series 1000

50mm Ø lm 32
100mm Ø lm 53
150mm Ø lm 11
100mm Ø coupling No 18
150mm Ø coupling No 4
100mm Ø FCO No 9
150mm Ø FCO No 3
50mm Ø -45 Deg Elbow No 43
100mm Ø -45 Deg Elbow No 40
150 mm Ø -45 Deg Elbow No 7
50mm Ø -90 Deg Elbow No 8
100mm Ø -90Deg Elbow No 33
50mm Ø - Tee No 12
100mm Ø - Tee No 6
100x50mm Tee Reducer No 5
50mm Wye No 10
100mm Wye No 21
150mm Wye No 4
100 x 50mm Wyre Reducer No 13
150 x 100mm Wyre Reducer No 10
50mm P Trap No 8
50mm End Cap No 1
Kitchen Drain 50mm No 1

4 PLUMBING FIXTURES

Water Closet No 5
Lavatory No 5
Toilet Floor Drain 50mm No 8
Shower complete with Accessories No 4
Water Heater No 4
Grease Trap No 1
Kitchen Sink No 1
Bladder Tank 50 gallons No 1

5 WATERLINE ( HOT AND COLD)

PUMPS

Constant Pressure System (CPS)- Duplex Pump

Variable Speed Drive, Cap. 25 GPM @125 FT TDH
Approximate 2.0 HP
1- Duty No 1
1- Stand By No 1
25mm Ø Gate Valve No 3
25mm Ø Check Valve No 3

Main Line Connection ( assume 5 meters tapping point)

25mm Ø Gate Valve No 1

25mm Ø Check Valve No 1
25mm Ø Water Meter No 1
25mm Ø Galvanized Iron lm 8
25mm Ø Union Patente G.I. No 2
25mm Ø Elbow G.I. No 6
25mm Ø Elbow Coupling No 6

Perimter Water Line

PPR

20mm Ø lm 6
25mm Ø lm 50
40mm Ø lm 70
20mm Ø coupling No 2
25mm Ø coupling No 17
40mm Ø coupling No 24
20mm Ø Elbow No 10
25mm Ø Elbow No 30
40mm Ø Elbow No 20
40mm x 20mm Ø Tee No 5
40mm x 25mm Ø Tee No 12
Hose Bibb No 3
25mm Ø Gate Valve No 1
25mm Ø Check Valve No 1

COLD AND HOT WATER LINE, PPR Pipe

15mm Ø lm 45
15mm Ø coulpling No 15
15mm Ø Elbow No 40
15mm Ø Tee No 10
15mm Ø End Cap No 3
25mm Ø lm 185
25mm Ø coulpling No 62
25mm Ø Elbow No 120
25mm Ø Tee No 25
25mm Ø End Cap No 10
25mm Ø Gate Valve No 7
25mm Angle Valve No 10

6 Miscellaneous and consumables Lot 1 10,000.00

7 Hnagers and Support Lot 1 15,000.00
8 Testing and commissioning Lot 1 10,000.00

Note:

Assumption only;

1. Tapping for water line and Drainage line is 5 meters.

2. No plumbing fixtures model provised.

3. NO AC drain reflected. Assume individual and tap to the

nearest drainage.
ELECTRICAL WORKS

MATERIAL LABOR
ITEM DESCRIPTION UNIT QTY OTHERS TOTAL
UNIT COST AMOUNT UNIT COST AMOUNT

1 PANELBOARDS AND TVSS

150AT, 230V, 2P, 1 Phase , 60Hz, 18 KAIC, MCCB,N-1 Set 1

Branches
13-20AT,60AF,230V,2P,60 Hz, 10 KAIC, MCCB
7-30AT,60AF, 230V,2P,60 Hz, 10 KAIC, MCCB
with Grounding Busbar and accessories

250AT, 230V, 2P, 1 Phase , 60Hz, 18 KAIC, MCCB, N-1 Set 1

Branches
1-150AT,200AF 230V,2P,60 Hz, 10 KAIC, MCCB
10-30AT,60AF, 230V,2P,60 Hz, 10 KAIC, MCCB
with Grounding Busbar and accessories

TVSS, 35KAIC , 1 Phase, Shunt Type Set 1

250AT, 2P,ECB,36 KAIC, N-4X Enclosure, Stainless Type Set 1

KW-HR meter Base ( Kilo Watt Hour Meter by Meralco. Base by owner.) Set 1

Service Entrance ( BY CIVIL WORKS) Lot 1

65mm Service Entrance Cap No 1

Cable Gutter at Panelboards( Prvision only)-assume price only Lot 1 10,000.00

2 ENCLOSED CIRCUIT BREAKER

30AT, 230V, 1 Phase, 2P, 60 Hz- N-3R- ACCU No 7

30AT, 230V, 1 Phase, 2P, 60 Hz- N-3R- PUMPS No 2

3 WIRES AND CABLES

5.5 mm2 THHN lm 535

8.0 mm2 THHN lm 130
14.0 mm2 THHN lm 3
22.0 mm2 THHN lm 25
60.0 mm2 THHN lm 6
150 mm2 THHN lm 50

4 GROUNDING SYSTEM

5.5 mm2 THW lm 2

22.0 mm2 THHN lm 2
30mm2 BCW lm 20
20mm x 3 M copper weld, grounding rod No 3
20mm x 3 M copper weld, grounding rod for CATV and Telco No 2

5 PIPES

Polyvinyl Chloride (PVC)

25mm dia lm 290

Intermediate Metallic Conduit ( IMC)

50mm IMC lm 3
50mm IMC coupling No 1
50mm IMC Locknut and Bushing No 2
65mm IMC lm 25
65mm IMC coupling No 9
50mm IMC Locknut and Bushing No 4

6 BOXES
 Pull Box ( 250mm x 250mm ) No 2
Square Box No 20
Junction Box No 20
25mm PVC Locknut and Bushing No 30

7 POWER OUTLETS

Duplex Outlet No 31
Duplex Outlet, WP No 10
Ref Outlet No 1
Range Outlet No 1
Rangehood Outlet No 1
GFCI No 4
Water Heater Outler, 30A No 4
Washing machine outlet , GFCI No 1
WAC Outlet, 20A No 1
Duplex outlet, ceiling mounted No 3
Doorbell No 1
Doorbel Buzzer 1

3.5mm2 lm 1062
5.5 mm2 lm 150
Utility Box No 59
Junction Box No 10
Square Box No 10
20mm dia PVC lm 354
25mm dia PVC lm 50
20mm Locknut and Bushing No 70
25mm Locknut and Bushing No 10

8 SWITCHES

One gang switch No 8

Two Gang Switch No 6
Three Gang Switch No 4
Three Way One Gang Switch No 4
Three Way Two Gang Switch No 2
Three Way Three Gang Switch No 2

3.5mm2 lm 832
Utility Box No 26
Junction Box No 8
Square Box No 5
20mm dia PVC lm 108
25mm dia PVC lm 80
20mm Locknut and Bushing No 26
25mm Locknut and Bushing No 10

9 LIGHTING FIXTURES

Wall Brackets Lights No 12

Pinlight Surface Mtd No 17
20W Flourescent Light with diffuser surface mtd. No 2
Pinlight Flush Mounted No 31
Special Lights No 5
Concealed Flourescent Light No 10
40W Concealed Flourescent Light No 1
Kitchen Lighting ( NO description) No 1
Single Spot Light No 1
Double Spot lIght No 2

3.5mm2 lm 1230
Utility Box No 12
Octagonal Box No 70
Square Box No 10
20mm dia PVC lm 410
20mm Locknut and Bushing No 92
15mm Flexible metallic Conduit No 77
15mm Flexible metallic Connector No 154

10 Miscellaneous and Consumables Lot 1 10000

11 Hangers and Support Lot 1 15000
12 Testing and Commissioning Lot 1 10000

AUXILIARY SYSTEM

1 TEL. AND DATA SYSTEM

Telephone Outlet No 5
Data Outlet No 5
Utility Box No 10
Square Box No 10
Telephone Pull Box No 1
Telephone Terminal Cabinet complete 100 pairs terminal Block No 1
CAT 5e UTP CABLE lm 150
25mm dia PVC lm 140
25mm Locknut and Bushing No 20
38mm dia IMC lm 21
38mm coupling No 7
 38mm Service Entrance Cap No 1

2 CATV SYSTEM

CATV Outlet No 5
Utility Box No 5
Square Box No 5
CATV Pull Box No 1
RG59 Coaxial Cable lm 75
25 mm PVC pipe lm 70
25mm Locknut and Bushing No 10
38mm dia IMC lm 21
38mm coupling No 7
38mm Service Entrance Cap No 1

3 Miscellaneous and Consumables Lot 1 1000

4 Hangers and Support Lot 1 3500
5 Testing and Commissioning Lot 1 2500

Note:

Assumption only;

1. For the Auxiliary works, just follow the layout. No single diagram
provided.

2. Feederline for Power system is IMC. All piping PVC.

3. No provided lighting description on electrical plan. Lighting description

based on Architectural plan.

4. We used the spare breaker on the Panel PP for the back up pumps. No
more spare breakers

5. Assume outlet for Water Heater, is 30A. Normal outlet only. Not
indicated in the plan.
MECHANICAL WORKS

ITEM DESCRIPTION UNIT QTY MATERIAL LABOR OTHERS

UNIT COST AMOUNT UNIT COST AMOUNT

1 PVC SERIES 1000 EXHAUST AIR DUCT

150 mm dia PVC lm 12

200 mm dia PVC lm 6
150 mm dia PVC Elbow No 2

2 EXHAUST AIR LOUVER

200mm x 200mm Exhaust air louver -stainless steel

with screen with backdraft damper set 5
250mm x 250mm Exhaust air louver -stainless steel
with screen with backdraft damper set 1

200mm x 200mm Exhaust air louver -stainless steel

with screen with backdraft damper-Assume only. Not
reflected on eqpt. Schedule set 1

3 FLEXIBLE DUCT

150mm dia lm 9
200mm dia with insulation lm 2

4 EXHAUST FAN

Ceiling cassete exhaust fan, 100 CFM, 125PA, .125 KW,

220V, 1P, 60Hz set 5
Ceiling cassete exhaust fan, 100 CFM, 125PA, .125 KW,
220V, 1P, 60Hz set 1
Ceiling cassete exhaust fan, 100 CFM, 125PA, .125 KW,
220V, 1P, 60Hz - Assume only. Not reflected on eqpt.
Schedule set 1

5 Miscellaneous and Consumables Lot 1 3500

6 Hangers and Support Lot 1 5000
7 Testing and Commissioning Lot 1 5000

Note:

Assumption only;

1. The Exhaust is PVC only series 1000.

2. Storage exhaust fan not reflected in the equipment

schedule.Rating is assumption only based on the area
provided.
TOTAL