cost estimate(fire protectionsystem)

PROJECT : Fire Protection System (CAP-01-10-12-080-272300) DATE :07.07.57

COST ESTIMATED BY : Ensure Engineering.,Ltd. SHEET : 1/5

ITEM UNIT QUANT.MATERIAL

UNIT PRICE COST1 15m. STEEL TOWER (AT WHARF 3)

1.1 STEEL STRUCTURE PIPE 216.3x8t Kg 1,786 38 67,868 PIPE 165.2x5t Kg 1,888 32 60,416 H-250x175x7x11 Kg 457 32 14,624 H-150x100x6x9 Kg 384 32 12,288 H-100x50x5x7 Kg 56 32 1,792 C-200x80x7.5x11 Kg 830 31 25,730 C-100x50x5x7.5 Kg 87 31 2,697 PIPE 1.1/2"x3.2 Kg 300 32 9,600 FB-100x6 Kg 130 31 4,030 HEX BOLT M20x45 Set 72 28 2,016 HEX BOLT M20x50 Set 56 30 1,680 HEX BOLT M20x60 Set 72 35 2,520 HEX BOLT M24x75 Set 48 45 2,160 PL-6 Kg 65 30 1,950 PL-10 Kg 550 30 16,500 PL-12 Kg 350 30 10,500 PL-20 Kg 80 30 2,400 PL-22 Kg 170 30 5,100 Grating 32x5 (ANTI SLIP) m2 20 3,200 64,000 STEP (250x800) Set 48 950 45,600 GALVANIZED Kg 7,133 21 149,793 PAINTING m2 210 250 52,500

- 1.2 FOUNDATION

COST ESTIMATE 10332400F-002-Rev.1

PROJECT : Fire Protection System (CAP-01-10-12-080-272300) DATE :

COST ESTIMATED BY : SHEET : 2/5


UNIT PRICE COST CONCRETE fc'=240 ksc.(Cylinder 28 days) m3 1 5,000 3,000 DB 20 Kg 124 25 3,100 RB 9 Kg 60 25 1,500 GROUT m3 0 35,000 2,800 A-BOLT M30 Set 36 670 24,120 CORING WITH CHEMICAL BOND (FOR DB20x500L) Set 36 568 20,448 CORING WITH CHEMICAL BOND (FOR A-BOLT M30) Set 36 1,263 45,468 FORMWORK m2 3 500 1,500

1.3 PLATFROM STEEL STRUCTURE PLATFORM H-125x125 Kg 280 32 8,960 C-150x75x6.5x10 Kg 1,500 32 48,000 C-125x65x6x8 Kg 60 32 1,920 L-75x75x6 Kg 80 32 2,560 Grating 32x5 (ANTI SLIP) M2 10 3,200 32,000 STEP (250x800) Set 25 950 23,750 CORING WITH CHEMICAL BOND (FOR A-BOLT M16) SET 24 150 3,600 ALL PLATE Kg 100 30 3,000 GALVANIZED Kg 1,940 21 40,740 HANDRAIL PIPE 1.1/2"x3.2 Kg 600 32 19,200 FB-100x6 Kg 70 31 2,170 GALVANIZED Kg 670 21 14,070 PAINTING M2 25 210 5,250





UNIT PRICE COST

2 25m. STEEL TOWER (AT WHARF 2A FENDER 2)1.1 STEEL STRUCTURE PIPE 267.4x8t Kg 2,823 38 107,274 PIPE 267.4x9t Kg 1,022 38 38,836 PIPE 190.75x5t Kg 3,862 32 123,584 H-250x175x7x11 Kg 445 32 14,240 H-150x100x6x9 Kg 390 32 12,480 H-100x50x5x7 Kg 80 32 2,560 C-200x80x7.5x11 Kg 1,590 32 50,880 C-100x50x5x7.5 Kg 270 32 8,640 PIPE 1.1/2"x3.2 Kg 500 32 16,000 FB-100X6 Kg 220 31 6,820 HEX BOLT M20x45 Set 180 28 5,040 HEX BOLT M20x50 Set 54 30 1,620 HEX BOLT M20x60 Set 216 35 7,560 HEX BOLT M24x75 Set 96 45 4,320 PL-6 Kg 150 30 4,500 PL-10 Kg 550 30 16,500 PL-12 Kg 700 30 21,000 PL-20 Kg 190 30 5,700 PL-22 Kg 250 30 7,500 Grating 32x5 (ANTI SLIP) m2 30 3,200 96,000 STEP (245x1000) Set 120 1,250 150,000 GALVANIZED Kg 13,042 21 273,882 PAINTING m2 380 210 79,800





UNIT PRICE COST1.2 FOUNDATION CONCRETE, fc'=240 ksc. (Cylinder 28 days) m3 1 5,000 3,000 DB 20 Kg 124 25 3,100 RB 9 Kg 60 25 1,500 GROUT m3 0 35,000 2,800 A-BOLT M30 Set 36 670 24,120 CORING WITH CHEMICAL BOND (FOR DB20x500L) Set 36 568 20,448 CORING WITH CHEMICAL BOND (FOR A-BOLT M30) Set 36 1,263 45,468 FORMWORK m2 3 500 1,500

1.3 PLATFROM STEEL STRUCTURE PLATFORM H-125x125 Kg 710 32 22,720 C-150x75x6.5x10 Kg 1,910 32 61,120 C-125x65x6x8 Kg 85 32 2,720 L-75x75x6 Kg 68 32 2,176 Grating 32x5 (ANTI SLIP) M2 15 3,200 48,000 CORING WITH CHEMICAL BOND (FOR A-BOLT M16) SET 48 150 7,200 ALL PLATE Kg 250 30 7,500 GALVANIZED Kg 3,023 21 63,483 HANDRAIL PIPE 1.1/2"x3.2 Kg 900 32 28,800 FB-100X6 Kg 250 31 7,750 GALVANIZED Kg 1,150 21 24,150


PAINTING M2 45 210 9,450




UNIT PRICE COST1.4 EQUIPMENT LS. 1 350,000 350,000 1.5 SCAFFOLDING LOT 1 - 1.6 SAFETY LS. 1 -

TotalOver Head & Profit 20%

Total+Over Head & Profit

VAT 7%SUM OF CONTRACTOR COST


DATE :07.07.57

SHEET : 1/5

LABOURTOTAL

UNIT PRICE COST

18 32,148 100,016 18 33,984 94,400 18 8,226 22,850 18 6,912 19,200 18 1,008 2,800 18 14,940 40,670 18 1,566 4,263 20 6,000 15,600 18 2,340 6,370 30 2,160 4,176 30 1,680 3,360 30 2,160 4,680 30 1,440 3,600 15 975 2,925 15 8,250 24,750 15 5,250 15,750 15 1,200 3,600 15 2,550 7,650 180 3,600 67,600 150 7,200 52,800

- 149,793 65 13,650 66,150

- -

10332400F-002-Rev.1

DATE :

SHEET : 2/5LABOUR

TOTALUNIT PRICE COST 3,500 2,100 5,100 15 1,860 4,960 15 900 2,400 25,000 2,000 4,800 150 5,400 29,520 2,000 72,000 92,448 2,570 92,520 137,988 300 900 2,400

18 5,040 14,000 18 27,000 75,000 18 1,080 3,000 18 1,440 4,000 150 1,500 33,500 150 3,750 27,500 300 7,200 10,800 15 1,500 4,500

- 40,740

20 12,000 31,200 18 1,260 3,430

- 14,070 65 1,625 6,875

10332400F-002-Rev.1

DATE :

SHEET : 3/5LABOUR

TOTALUNIT PRICE COST

18 50,814 158,088 18 18,396 57,232 18 69,516 193,100 18 8,010 22,250 18 7,020 19,500 18 1,440 4,000 18 28,620 79,500 18 4,860 13,500 20 10,000 26,000 18 3,960 10,780 30 5,400 10,440 30 1,620 3,240 30 6,480 14,040 30 2,880 7,200 15 2,250 6,750 15 8,250 24,750 15 10,500 31,500 15 2,850 8,550 15 3,750 11,250 150 4,500 100,500 150 18,000 168,000

- 273,882 65 24,700 104,500

10332400F-002-Rev.1

- -

DATE :

SHEET : 4/5LABOUR


3,500 2,100 5,100 15 1,860 4,960 15 900 2,400 25,000 2,000 4,800 150 5,400 29,520 2,000 72,000 92,448 2,570 92,520 137,988 300 900 2,400

18 12,780 35,500 18 34,380 95,500 18 1,530 4,250 18 1,224 3,400 150 2,250 50,250 300 14,400 21,600 15 3,750 11,250

- 63,483

20 18,000 46,800 18 4,500 12,250

- 24,150

10332400F-002-Rev.1

65 2,925 12,375

DATE :

SHEET : 5/5LABOUR


- 350,000 - - - -

3,620,210.00 724,042.00 4,344,252.00

608,195.28 4,952,447.28

10332400F-002-Rev.1

cost estimate(fire protectionsystem)

Documents