manulife 25f lkg tower(1) - final costing

Project : Manulife Agency Office Fit OutLocation : 20F Hanston Square, San Miguel, Ortigas Center Pasig CitySubject : Breakdown of Material Cost ( STRUCTURED CABLING for BPO and AGENCY)

Item DESCRIPTION QTY

I GENERAL REQUIREMENTS

A. Mobilization and Demobilization 1a. Contractor shall coordinate with Bldg Adminregarding ingress / egress guidelines, provision fire extinguishers during fit out and schedule ofdelivery of construction materials, etc

b. Contractor shall provide 5 copies of signedand sealed As Built Plans upon completion ofconstruction

c. Photo Documentation

B Insurances and permits1. Bidders Bond 12. Refunddable Construction Deposits 13. Payments / Surety Bond ( 30 % ) 14. Performance Bond ( 30 % ) 15. Contractor's All Risk Insurance ( 100 % ) 1 Comprehensive Gen Liability6. Guarantee Bond ( 10 % ) 1

C General Cleaning, Clearing and Hauling of 1Debris1. Contractor shall assign a specific crew toundertake cleaning on a daily basis. Cleaning shall include sweeping and wiping off dust vacuuming etc.

2. All construction debris shall contained properly in appropriate sacks and hauled out regularly. Winning contractor shall be responsible to coordinate with Bldg Adminregarding hauling schedule and guidelines

Total Item I General RequirementsII Structured Cabling

A. AgencyItem DESCRIPTION QTY

1 Roughing in works ( Neltex or Atlanta PVC ) for

Agency Structured Cabling System. Complete withhangers and supports.

2 Supply and installation of painted overhead wireways 1ga 16 inclusive of all fittings, hangers, connectors,adapters and accessories

3 Supply and installation of wiring KRONE CAT 6 for 1Agency Structured Cabling System.

4 Supply and installation of duplex data outlet with 5plate cover complete with modular jack rj 45

5 Supply and installation of triplex Auxiliary outlet 37( duplex data and single telephone ) with platecover complete with modular jack rj 45

6 Supply and installation of duplex Telephone outlet 11with plate cover complete with modular jack rj 45

7 Supply and installation of triplex Auxiliary outlet 15( single data and duplex Telephone ) with platecover complete with modular jack rj 45

8 Supply and installation of Quad Auxiliary outlet 15( single data and triplex Telephone ) with platecover complete with modular jack rj 45

9 Supply and installation of duplex Auxiliary outlet 105( single data and single Telephone ) with platecover complete with modular jack rj 45

10 Supply and installation of Quad Auxiliary outlet 18( duplex data and duplex Telephone ) with platecover complete with modular jack rj 45

11 Supply and installation of Quad Auxiliary outlet 3( quadruplex data) with plate cover completewith modular jack rj 45

12 Supply and installation of duplex Auxiliary outlet 2floor mounted type ( single data and single telephone )with plate cover complete with modular jack rj 45

13 Supply and installation of duplex data outlet 1floor mounted type with plate cover complete withmodular jack rj 45

14 Supply and installation of single data with plate 2cover complete with modular jack rj 45

15 Supply and installation of KRONE Patch Panels 1inclusive of PABX output

16 Supply and installation of Patch Cord from 1PABX to Patch Panel

17 Supply and installation of Multi conductors from 1floor TTC to Data Room ( Voice )

18 Cabling wire manager and support from patch 1panel to PABX

19 Supply and installation of new KRONE Terminal Blocks 120 Supply and installation of Patch cords and termination kits 1

21 Supply and installation of new data cabinets 222 3 runs CAT 6 UTP from MDF to Bldg TTC ( DATA ) 123 Complete testing of structured Cabling System 1

Sub Total II A - Agency


1 UTP Cable cat 6 1002 Information Outlet Cat 6 5503 Dual face plate 1214 Triplex face plate 525 Quadruplex face plate 366 Single face plate 27 floor mounted duplex face plate 38 Patch Panel 24 port 36

11 Cable Management 4013 Patch Cord ( Cat 6 ) 3m 27314 Patch Cord ( Cat 6 ) 2m 55015 7ft Open Bay Rack 216 Race way 4 x 8 x 8ft 3517 Race way 4 x 10 x 8ft 718 Race way 4 x 12 x 8ft 2119 Angle bar 1 1/2 x 1 1/2 x 21 ft 2020 Threaded Round Bar 3/8 3521 Drop and Socket 20022 Blank Plate 2RU 223 Blank Plate 1RU 524 Pull box 4 x 12 x 12 525 Pull Box 4 x 6 x 6 1026 3/4 PVC Pipe ( white color ) 4027 3/4 PVC coupling ( white color ) 4028 3/4 PVC adaptor ( white color ) 3029 3/4 Locknut and bushing 3030 1 inch PVC Pipe ( White color ) 5031 1 inch PVC Coupling ( white color ) 5032 1 inch PVC Adaptor ( white color ) 5033 1 inch Locknut and Bushing 5033 Square Box 4 11/16 x 4 11/16 7034 Drill Bit ( Metal ) 3/8 235 Drill Bit ( Metal ) 3/16 236 Cable Tie ( small ) 237 Cable Tie ( # 8 ) 238 Electrical Tape 1039 Masking tape 1040 Amco Box 21541 Miscellaneous 142 Terminal Blocks ( 100 pairs ) 243 Multi pair Cable 50

Total Material CostTotal Labor cost ( Installation )Testing and Comissioning of Structured Cabling system @ P 200.00 per node total of 550 nodes

Total Proposal Cost ( Structured Cabling )

Summary of Cost

Structured Cabling / termination kits Mark Up / Profit Overhead / VAT

GRAND TOTAL PROPOSAL COST

B BPOItem DESCRIPTION QTY

1 Roughin works ( Neltex or Atlanta PVC ) for BPO structured 1Cabling System. Complete with Hagers and Supports

2 Supply and installation of painted overhead wireways ga 16 1inclusive of all fittings hangers connectors, adapters andaccessories

3 Supply and installation of wiring KRONE CAT6 for BPO 1Structured Cabling System

4 Supply and installtion of duplex data outlet with plate 31cover complete with modular jack rj 45

5 Supply and installation of Quad Auxiliary outlet ( quadruplex 27data ) with plate cover complete with modular jack rj 45

6 Supply and installation of triplex data outlet with plate 3cover complete with modular jack rj 45

7 Supply and installation of single data outlet with plate 58cover complete with modular jack rj 45

8 Supply and installation of Patch cords and termination kits 19 Supply and installation of new data Cabinet 1

10 Complete testing of sturcutred cabling system 1

Sub Total II B - BPO

Summary of CostTotal Cost ( Item A & B ) Agency & BPO

Total Cost ( Item I & II )ContingenciesVAT

Grand Total Cost - CP -02 Structured Cabling


1 UTP Cable cat 6 402 Information Outlet Cat 6 2373 Dual face plate 314 Triplex face plate 35 Quadruplex face plate 276 Single face plate 587 Patch Panel 24 port 108 Cable Management 10

11 Patch Cord ( Cat 6 ) 3m 23713 Patch Cord ( Cat 6 ) 1m 23714 7ft Open Bay Rack 115 Race way 4 x 8 x 8ft 4916 Race way 4 x 10 x 8ft 1917 Angle bar 1 1/2 x 1 1/2 x 21 ft 1018 Threaded Round Bar 3/8 2019 Drop and Socket 20020 Blank Plate 2RU 221 Blank Plate 1RU 122 Pull box 4 x 12 x 12 723 Pull Box 4 x 6 x 6 424 3/4 PVC Pipe ( white color ) 1225 3/4 PVC coupling ( white color ) 1226 3/4 PVC adaptor ( white color ) 3027 3/4 Locknut and bushing 3428 1 inch PVC Pipe ( White color ) 1529 1 inch PVC Coupling ( white color ) 1530 1 inch PVC Adaptor ( white color ) 3431 1 inch Locknut and Bushing 3432 Square Box 4 11/16 x 4 11/16 1733 Drill Bit ( Metal ) 3/8 1033 Drill Bit ( Metal ) 3/16 1034 Cable Tie ( small ) 10035 Cable Tie ( # 8 ) 10036 Electrical Tape 1037 Masking tape 1038 Miscellaneous 1



Summary of Cost



Registered Firm Name

Signature of Authorized Representative

Name of Authorized Representative

approximate cost of estimatesfor final evaluation pa yan

Unit Unit Cost Amount

lot 2,500.00 2,500.00

lotlotlotlotlot

lot

lot 2,800.00 2,800.00

Total Item I General Requirements 5,300.00


lot

lot

sets

sets

sets

sets

sets

sets

sets

sets

sets

sets

sets

lot

lot

lot

lot

lot

lot lot lot


Unit Unit Cost Total Cost

rls 6,988.00 698,800.00 pcs 384.00 211,200.00 pcs 114.00 13,794.00 pcs 168.00 8,736.00 pcs 168.00 6,048.00 pcs 114.00 228.00 pcs 250.00 750.00 pcs 5,111.40 184,010.40 pcs 450.00 18,000.00 pcs 413.00 112,749.00 pcs 343.00 188,650.00 sets 4,000.00 8,000.00

L 1,350.00 47,250.00 L 1,450.00 10,150.00 L 1,550.00 32,550.00 L 400.00 8,000.00 L 125.00 4,375.00

pcs 7.00 1,400.00 pcs 450.00 900.00 pcs 250.00 1,250.00 pcs 450.00 2,250.00 pcs 350.00 3,500.00 pcs 89.20 3,568.00 pcs 10.00 400.00 pcs 15.00 450.00 pcs 16.80 504.00

L 116.20 5,810.00 pcs 18.00 900.00 pcs 18.00 900.00 pcs 25.60 1,280.00 pcs 68.00 4,760.00 pcs 50.00 100.00 pcs 75.00 150.00 pcs 5.00 10.00 pcs 9.00 18.00 rls 25.00 250.00 rls 25.00 250.00 pcs 52.00 11,180.00 lot 5,500.00 5,500.00 pcs 2,800.00 5,600.00 378 378.00 18,900.00

1,623,120.40 194,774.45

Testing and Comissioning of Structured Cabling system @ P 200.00 per node total of 550 nodes 110,000.00

1,927,894.85

1,927,894.85 181,789.48 2,109,684.33 32,462.41

2,142,146.74


lot -

lot -

lot -

sets -

sets -

sets -

sets -

lot - unit - lot -

Sub Total II B - BPO -

Total Cost ( Item A & B ) Agency & BPO -

Total Cost ( Item I & II ) 3,500.00

3,500.00


rls 6,988.00 279,520.00 pcs 384.00 91,008.00 pcs 114.00 3,534.00 pcs 168.00 504.00 pcs 168.00 4,536.00 pcs 114.00 6,612.00 pcs 5,111.40 51,114.00 55,614.00 5,561.40 6,117.54 pcs 450.00 4,500.00 pcs 413.00 97,881.00 pcs 343.00 81,291.00 sets 3,800.00 3,800.00

L 1,350.00 66,150.00 L 1,450.00 27,550.00 L 400.00 4,000.00 L 125.00 2,500.00

pcs 7.00 1,400.00 pcs 450.00 900.00 pcs 250.00 250.00 pcs 550.00 3,850.00 pcs 380.00 1,520.00 pcs 89.20 1,070.40 pcs 10.00 120.00 pcs 15.00 450.00 pcs 16.80 571.20 L 116.20 1,743.00

pcs 18.00 270.00 pcs 18.00 612.00 pcs 25.60 870.40 pcs 68.00 1,156.00 pcs 50.00 500.00 pcs 75.00 750.00 pcs 5.00 500.00 pcs 9.00 900.00 rls 25.00 250.00 rls 25.00 250.00 lot 5,000.00 5,000.00

747,433.00 74,743.30 47,400.00

869,576.30

869,576.30 82,217.63 951,793.93 14,681.72

966,475.65

3,108,622.39

67,292.94


Item DESCRIPTION QTY Unit


A. Mobilization and Demobilization 1 lota. Contractor shall coordinate with Bldg Adminregarding ingress / egress guidelines, provision fire extinguishers during fit out and schedule ofdelivery of construction materials, etc



B Insurances and permits1. Bidders Bond 1 lot2. Refunddable Construction Deposits 1 lot3. Payments / Surety Bond ( 30 % ) 1 lot4. Performance Bond ( 30 % ) 1 lot5. Contractor's All Risk Insurance ( 100 % ) 1 lot Comprehensive Gen Liability6. Guarantee Bond ( 10 % ) 1 lot

C General Cleaning, Clearing and Hauling of 1 lotDebris1. Contractor shall assign a specific crew toundertake cleaning on a daily basis. Cleaning shall include sweeping and wiping off dust vacuuming etc.



A. AgencyItem DESCRIPTION QTY Unit

1 Roughing in works ( Neltex or Atlanta PVC ) for 1 lotAgency Structured Cabling System. Complete withhangers and supports.

2 Supply and installation of painted overhead wireways 1 lot ga 16 inclusive of all fittings, hangers, connectors,adapters and accessories

3 Supply and installation of wiring KRONE CAT 6 for 1 lot Agency Structured Cabling System.

4 Supply and installation of duplex data outlet with 5 setsplate cover complete with modular jack rj 45

5 Supply and installation of triplex Auxiliary outlet 37 sets( duplex data and single telephone ) with plate

6 Supply and installation of duplex Telephone outlet 11 setswith plate cover complete with modular jack rj 45

7 Supply and installation of triplex Auxiliary outlet 15 sets( single data and duplex Telephone ) with platecover complete with modular jack rj 45

8 Supply and installation of Quad Auxiliary outlet 15 sets( single data and triplex Telephone ) with platecover complete with modular jack rj 45

9 Supply and installation of duplex Auxiliary outlet 105 sets( single data and single Telephone ) with platecover complete with modular jack rj 45

10 Supply and installation of Quad Auxiliary outlet 18 sets( duplex data and duplex Telephone ) with platecover complete with modular jack rj 45

11 Supply and installation of Quad Auxiliary outlet 3 sets( quadruplex data) with plate cover completewith modular jack rj 45

12 Supply and installation of duplex Auxiliary outlet 2 setsfloor mounted type ( single data and single telephone )with plate cover complete with modular jack rj 45

13 Supply and installation of duplex data outlet 1 setsfloor mounted type with plate cover complete withmodular jack rj 45

14 Supply and installation of single data with plate 2 setscover complete with modular jack rj 45

15 Supply and installation of KRONE Patch Panels 1 lot inclusive of PABX output ( Voice )

15 Supply and installation of KRONE Patch Panels 1 lot inclusive of PABX output ( Data)

16 Supply and installation of Patch Cord from 1 lot

PABX to Patch Panel17 Supply and installation of Multi conductors from 1 lot

floor TTC to Data Room ( Voice )18 Cabling wire manager and support from patch 1 lot

panel to PABX19 Supply and installation of new KRONE Terminal Blocks 1 lot 20 Supply and installation of Patch cords and termination kits 1 lot 21 Supply and installation of new data cabinets 2 lot 22 3 runs CAT 6 UTP from MDF to Bldg TTC ( DATA ) 1 lot 23 Complete testing of structured Cabling System 1 lot


B BPO


1 Roughin works ( Neltex or Atlanta PVC ) for BPO structured 1 lot Cabling System. Complete with Hagers and Supports

2 Supply and installation of painted overhead wireways ga 16 1 lot inclusive of all fittings hangers connectors, adapters andaccessories

3 Supply and installation of wiring KRONE CAT6 for BPO 1 lot Structured Cabling System

4 Supply and installtion of duplex data outlet with plate 31 setscover complete with modular jack rj 45

5 Supply and installation of Quad Auxiliary outlet ( quadruplex 27 setsdata ) with plate cover complete with modular jack rj 45

6 Supply and installation of triplex data outlet with plate 3 setscover complete with modular jack rj 45

7 Supply and installation of single data outlet with plate 58 setscover complete with modular jack rj 45

8 Supply and installation of KRONE Patch Panels Data 1 lot 9 Supply and installation of Patch cords and termination kits 1 lot

10 Supply and installation of new data Cabinet 1 unit11 Complete testing of sturcutred cabling system 1 lot




Unit Cost Amount

5,000.00 10,000.00

5,000.00 5,000.00

15,000.00

Unit Cost Total Cost

28,091.91 28,091.91

218,371.25 218,371.25

807,114.00 807,114.00

1,018.71 5,093.55

1,524.60 56,410.20

1,018.71 11,205.81

1,524.60 22,869.00

1,968.12 29,521.80

1,018.71 106,964.55

1,968.12 35,426.16

1,968.12 5,904.36

1,596.21 3,192.42

1,596.21 1,596.21

575.19 1,150.38

135,784.33 135,784.33

76,747.67 76,747.67

348,115.85 348,115.85

21,829.50 21,829.50

20,790.00 20,790.00

6,468.00 6,468.00 18,393.38 18,393.38 9,240.00 18,480.00 20,163.99 20,163.99 110,000.00 110,000.00

2,109,684.32

Unit Cost Amount

23,542.37 23,542.37

134,032.30 134,032.30

322,845.60 322,845.60

1,018.71 31,580.01

1,968.12 53,139.24

1,524.60 4,573.80

575.19 33,361.02

67,292.94 67,292.94 150,104.47 150,104.47 4,389.00 4,389.00 47,400.00 47,400.00

872,260.75

2,981,945.07

2,996,945.07 64,533.17 47,144.13

3,108,622.37

131984.16







B Insurances and permits 11. Bidders Bond2. Refunddable Construction Deposits3. Payments / Surety Bond ( 30 % )4. Performance Bond ( 30 % )5. Contractor's All Risk Insurance ( 100 % ) Comprehensive Gen Liability6. Guarantee Bond ( 10 % )



Total Item I General Requirements

II Structured Cabling

A. Agency


1 Roughing in works ( Neltex or Atlanta PVC ) for 1Agency Structured Cabling System. Complete withhangers and supports.

2 Supply and installation of painted overhead wireways 1ga 16 inclusive of all fittings, hangers, connectors,adapters and accessories













15 Supply and installation of KRONE Patch Panels 1inclusive of PABX output (voice)

16 Supply and installation of KRONE Patch Panels 1

inclusive of PABX output (data)17 Supply and installation of Patch Cord from 1

PABX to Patch Panel18 Supply and installation of Multi conductors from 1

floor TTC to Data Room ( Voice )19 Cabling wire manager and support from patch 1

panel to PABX20 Supply and installation of new KRONE Terminal Blocks 121 Supply and installation of Patch cords and termination kits 122 Supply and installation of new data cabinets 223 3 runs CAT 6 UTP from MDF to Bldg TTC ( DATA ) 124 Complete testing of structured Cabling System 1


B BPO









8 Supply and installation of Krone Patch Panel ( Data ) 19 Supply and installation of Patch cords and termination kits 1

10 Supply and installation of new data Cabinet 111 Complete testing of sturcutred cabling system 1


Total Cost ( Item A & B ) Agency & BPO

Total Cost ( Item I & II )Contingencies

VAT






lot 5,000.00 5,000.00

lot 40,000.00 40,000.00

lot 3,500.00 3,500.00



lot 42,868.68 42,868.68

lot 176,385.56 176,385.56

lot 843,801.00 843,801.00

sets 1,065.02 5,325.10

sets 1,593.90 58,974.30

sets 1,065.02 11,715.22

sets 1,593.90 23,908.50

sets 2,057.58 30,863.70

sets 1,065.02 111,827.10

sets 2,057.58 37,036.44

sets 2,057.58 6,172.74

sets 1,832.99 3,665.98

sets 1,832.99 1,832.99

sets 601.34 1,202.68

lot 181,125.00 181,125.00

lot 347,156.25 347,156.25

lot 410,430.10 410,430.10

lot 22,640.63 22,640.63

lot 5,433.80 5,433.80

lot 6,762.00 6,762.00 lot 4,286.63 4,286.63 lot 6,882.75 13,765.50 lot 4,290.75 4,290.75 lot 79,750.00 79,750.00

Sub Total II A - Agency 2,431,220.65


lot 13,781.54 13,781.54

lot 164,944.55 164,944.55

lot 337,520.40 337,520.40

sets 1,065.02 33,015.62

sets 2,057.58 55,554.66

sets 1,593.90 4,781.70

sets 601.34 34,877.72

lot 150,937.50 150,937.50 lot 222,145.73 222,145.73 unit 4,588.50 4,588.50 lot 34,365.00 34,365.00

Sub Total II B - BPO 1,056,512.92

Total Cost ( Item A & B ) Agency & BPO 3,487,733.57

Total Cost ( Item I & II ) 3,536,233.57 16,814.93

57,587.46

3,610,635.96







B Insurances and permits 11. Bidders Bond 12. Refunddable Construction Deposits 13. Payments / Surety Bond ( 30 % ) 14. Performance Bond ( 30 % ) 15. Contractor's All Risk Insurance ( 100 % ) 1 Comprehensive Gen Liability6. Guarantee Bond ( 10 % ) 1





1 Roughing in works ( Neltex or Atlanta PVC ) for Agency Structured Cabling System. Complete with

hangers and supports.2 Supply and installation of painted overhead wireways 1

ga 16 inclusive of all fittings, hangers, connectors,adapters and accessories














16 Supply and installation of KRONE Patch Panelsinclusive of PABX output (data)








1 UTP Cable cat 6 100.502 Information Outlet Cat 6 5503 Dual face plate 1214 Triplex face plate 525 Quadruplex face plate 366 Single face plate 27 floor mounted duplex face plate plus pop unit 38 Patch Panel 24 port 35

11 Cable Management 1013 Patch Cord ( Cat 6 ) 3m 82314 Patch Cord ( Cat 6 ) 2m15 7ft Open Bay Rack 316 Race way 4 x 8 x 8ft 3517 Race way 4 x 10 x 8ft 718 Race way 4 x 12 x 8ft 2119 Angle bar 1 1/2 x 1 1/2 x 21 ft 2020 Threaded Round Bar 3/8 3521 Drop and Socket 20022 Blank Plate 2RU 223 Blank Plate 1RU 524 Pull box 4 x 12 x 12 525 Pull Box 4 x 6 x 6 1026 3/4 PVC Pipe ( white color ) 4027 3/4 PVC coupling ( white color ) 4028 3/4 PVC adaptor ( white color ) 3029 3/4 Locknut and bushing 3030 1 inch PVC Pipe ( White color ) 5031 1 inch PVC Coupling ( white color ) 5032 1 inch PVC Adaptor ( white color ) 5033 1 inch Locknut and Bushing 5033 Square Box 4 11/16 x 4 11/16 7034 Drill Bit ( Metal ) 3/8 235 Drill Bit ( Metal ) 3/16 236 Cable Tie ( small ) 237 Cable Tie ( # 8 ) 238 Electrical Tape 1039 Masking tape 1040 Amco Box 21542 Terminal Blocks ( 100 pairs ) 243 Multi pair Cable 5041 Miscellaneous 1



Summary of Cost


















1 UTP Cable cat 6 402 Information Outlet Cat 6 2373 Dual face plate 314 Triplex face plate 35 Quadruplex face plate 276 Single face plate 587 Patch Panel 24 port 108 Cable Management 5




Summary of Cost






Approximate Cost Of Estimates

Note :

1 Estimated Cost is Based on the 15% Labor Cost and 5% Mark Up on Material and Labor Cost2 Cost is Bssis on the Initial Requirement by the Manulife Head Office dated last August 25, 2010 Submission3 Cost is base on the Php 150.00 per node testing for Agency and BPO Manulife System

Cost Comparision on Basis of Movement on Labor and Mark Up Percentage Details

1 Cost Comparion ( Labor and Mark Up on Percentage ) For 10% Labor and 5% Mark Up ( Initial Revision During Pre Bidding Last August 19, 2010 )

Total General Requirment ( Mobilization / Insurance / Cleaning ) 1Total Material Cost 1Total Labor Cost 1Mark UP / Overhead / Profit 1VAT Cost 12 % 1Complete Testing and Commisioning of Structured Cabling 1

Total Cost per Comparison

1 Estimated Cost is same with the procedure on calculation on initial revision 1 and 2 2 Patch panel total of 45 sets ( 35 for Agency and 10 for BPO )3 Patch Panel is unloaded price details below

For Agency Information outlet CAT 6 = 24 pcs @ Php 384.00 per pc = P 9,216.00 9,216.00 Loaded frame angular CAT 6 per sets 2,774.00

TOTAL COST ASSEMBLY PER UNIT OF PATCH PANEL 11,990.00

Let us Assume the Unit Cost will be Php 12,500.00






lot 5,000.00 5,000.00

lot 40,000.00 40,000.00 lotlotlotlotlot

lot

lot 3,500.00 3,500.00



lot

lot

sets

sets

sets

sets

sets

sets

sets

sets

sets

sets

sets

lot

lot

lot

lot

lot

lot lot lot



rls 6,988.00 702,294.00 pcs 384.00 211,200.00 pcs 114.00 13,794.00 pcs 168.00 8,736.00 pcs 168.00 6,048.00 pcs 114.00 228.00 pcs 750.00 2,250.00 pcs 12,500.00 437,500.00 pcs 450.00 4,500.00 pcs 413.00 339,899.00 pcs 343.00 - sets 3,800.00 11,400.00

L 1,800.00 63,000.00 L 2,300.00 16,100.00 L 2,600.00 54,600.00 L 400.00 8,000.00 L 125.00 4,375.00


L 116.20 5,810.00 pcs 18.00 900.00 pcs 18.00 900.00 pcs 25.60 1,280.00 pcs 68.00 4,760.00 pcs 50.00 100.00 pcs 75.00 150.00 pcs 5.00 10.00 pcs 9.00 18.00 rls 25.00 250.00 rls 25.00 250.00 pcs 52.00 11,180.00 pcs 2,800.00 5,600.00 378 375.00 18,750.00 lot 5,000.00 5,000.00

1,953,104.00 292,965.60


2,325,819.60

2,325,819.60 112,303.48 40,108.39

2,478,231.47


lot -

lot -

lot -

sets -

sets -

sets -

sets -

lot lot - unit - lot -



Total Cost ( Item I & II )

-


rls 6,988.00 279,520.00 pcs 384.00 91,008.00 pcs 114.00 3,534.00 pcs 168.00 504.00 pcs 168.00 4,536.00 pcs 114.00 6,612.00 pcs 12,500.00 125,000.00 pcs 450.00 2,250.00 pcs 413.00 97,881.00 pcs 343.00 81,291.00 sets 3,800.00 3,800.00

L 1,800.00 86,400.00 L 2,300.00 43,700.00 L 400.00 4,000.00 L 125.00 2,500.00



854,649.00 128,197.35 34,365.00

1,017,211.35

1,017,211.35 49,142.32 17,550.83

1,083,904.50

3,610,635.96 ( Cost to Be Submit )

Cost is Bssis on the Initial Requirement by the Manulife Head Office dated last August 25, 2010 Submission

For 10% Labor and 5% Mark Up For 10% Labor and 10% Mark Up For 15% Labor and 5% Mark Up ( See Details on Final Revision 1 )

48,500.00 1 48,500.00 1 48,500.00 2,807,753.00 1 2,807,753.00 1 2,807,753.00 280,775.30 1 280,775.30 1 421,162.95 154,426.42 1 308,852.83 1 161,445.80 55,152.29 1 55,152.29 1 57,659.21 114,115.00 1 114,115.00 1 114,115.00

3,460,722.01 3,615,148.42 3,610,635.96

For 15% Labor and 5% Mark Up For 10% Labor and 10% Mark Up For 30% Labor and 10% Mark Up ( See Details on Initial Revision 2 ) ( Standard Computation on Estimates)

48,500.00 1 48,500.00 1 48,500.00 2,449,022.00 1 2,449,022.00 1 2,449,022.00 367,353.30 1 244,902.20 1 857,157.70 140,818.76 1 269,392.42 1 661,235.94 50,292.42 1 48,105.79 1 59,038.92 114,115.00 1 114,115.00 1 114,115.00

3,170,101.48 3,174,037.41 4,189,069.56

For 5% Labor and 5% Mark Up ( See Details on Final Revision 1 )

1 48,500.00 1 2,807,753.00 1 140,387.65 1 147,407.03 1 52,645.37 1 114,115.00

3,310,808.05







B Insurances and permits 11. Bidders Bond 12. Refunddable Construction Deposits 13. Payments / Surety Bond ( 30 % ) 14. Performance Bond ( 30 % ) 15. Contractor's All Risk Insurance ( 100 % ) 1 Comprehensive Gen Liability6. Guarantee Bond ( 10 % ) 1





1 Roughing in works ( Neltex or Atlanta PVC ) for Agency Structured Cabling System. Complete with

hangers and supports.2 Supply and installation of painted overhead wireways 1

ga 16 inclusive of all fittings, hangers, connectors,adapters and accessories














16 Supply and installation of KRONE Patch Panelsinclusive of PABX output (data)








1 UTP Cable cat 6 1002 Information Outlet Cat 6 5503 Dual face plate 1214 Triplex face plate 525 Quadruplex face plate 366 Single face plate 27 floor mounted duplex face plate plus pop unit 38 Patch Panel 24 port 35

11 Cable Management13 Patch Cord ( Cat 6 ) 3m 82314 Patch Cord ( Cat 6 ) 2m15 7ft Open Bay Rack 316 Race way 4 x 8 x 8ft 3517 Race way 4 x 10 x 8ft 718 Race way 4 x 12 x 8ft 2119 Angle bar 1 1/2 x 1 1/2 x 21 ft 2020 Threaded Round Bar 3/8 3521 Drop and Socket 20022 Blank Plate 2RU 223 Blank Plate 1RU 524 Pull box 4 x 12 x 12 525 Pull Box 4 x 6 x 6 1026 3/4 PVC Pipe ( white color ) 4027 3/4 PVC coupling ( white color ) 4028 3/4 PVC adaptor ( white color ) 3029 3/4 Locknut and bushing 3030 1 inch PVC Pipe ( White color ) 5031 1 inch PVC Coupling ( white color ) 5032 1 inch PVC Adaptor ( white color ) 5033 1 inch Locknut and Bushing 5033 Square Box 4 11/16 x 4 11/16 7034 Drill Bit ( Metal ) 3/8 235 Drill Bit ( Metal ) 3/16 236 Cable Tie ( small ) 237 Cable Tie ( # 8 ) 238 Electrical Tape 1039 Masking tape 1040 Amco Box 21542 Terminal Blocks ( 100 pairs ) 243 Multi pair Cable 5041 Miscellaneous 1



Summary of Cost


















1 UTP Cable cat 6 402 Information Outlet Cat 6 2373 Dual face plate 314 Triplex face plate 35 Quadruplex face plate 276 Single face plate 587 Patch Panel 24 port 108 Cable Management




Summary of Cost






Approximate Cost of Estimates

Note :

1 Estimated Cost is Based on the 15% Labor Cost and 5% Mark Up on Material and Labor Cost2 Cost is Bssis on the Initial Requirement by the Manulife Head Office dated last August 25, 2010 Submission3 Cost is base on the Php 150.00 per node testing for Agency and BPO Manulife System





1 Estimated Cost is same with the procedure on calculation on initial revision 1 and 2 2 Patch panel total of 45 sets ( 35 for Agency and 10 for BPO )3 Patch Panel is unloaded price details below

For Agency Information outlet CAT 6 = 24 pcs @ Php 384.00 per pc = P 9,216.00 9,216.00 Loaded frame angular CAT 6 per sets 2,774.00

TOTAL COST ASSEMBLY PER UNIT OF PATCH PANEL 11,990.00

Let us Assume the Unit Cost will be Php 12,500.00


lot 5,000.00 5,000.00

lot 40,000.00 40,000.00 lotlotlotlotlot

lot

lot 3,500.00 3,500.00



lot

lot

sets

sets

sets

sets

sets

sets

sets

sets

sets

sets

sets

lot

lot

lot

lot

lot

lot lot lot



rls 6,988.00 698,800.00 pcs 384.00 211,200.00 pcs 114.00 13,794.00 pcs 168.00 8,736.00 pcs 168.00 6,048.00 pcs 114.00 228.00 pcs 750.00 2,250.00 pcs 12,500.00 437,500.00 pcs 450.00 - pcs 413.00 339,899.00 pcs 343.00 - sets 3,800.00 11,400.00

L 1,800.00 63,000.00 L 2,300.00 16,100.00 L 2,600.00 54,600.00 L 400.00 8,000.00 L 125.00 4,375.00


L 116.20 5,810.00 pcs 18.00 900.00 pcs 18.00 900.00 pcs 25.60 1,280.00 pcs 68.00 4,760.00 pcs 50.00 100.00 pcs 75.00 150.00 pcs 5.00 10.00 pcs 9.00 18.00 rls 25.00 250.00 rls 25.00 250.00 pcs 52.00 11,180.00 pcs 2,800.00 5,600.00 378 375.00 18,750.00 lot 5,000.00 5,000.00

1,945,110.00 291,766.50


2,319,376.50

2,319,376.50 111,843.83 39,944.22

2,471,164.55


lot -

lot -

lot -

sets -

sets -

sets -

sets -

lot lot - unit - lot -



Total Cost ( Item I & II )

-


rls 6,988.00 279,520.00 pcs 384.00 91,008.00 pcs 114.00 3,534.00 pcs 168.00 504.00 pcs 168.00 4,536.00 pcs 114.00 6,612.00 pcs 12,500.00 125,000.00 pcs 450.00 - pcs 413.00 97,881.00 pcs 343.00 81,291.00 sets 3,800.00 3,800.00

L 1,800.00 86,400.00 L 2,300.00 43,700.00 L 400.00 4,000.00 L 125.00 2,500.00



852,399.00 127,859.85 35,550.00

1,015,808.85

1,015,808.85 49,012.94 17,504.62

1,082,326.41

3,601,990.96

Cost is Bssis on the Initial Requirement by the Manulife Head Office dated last August 25, 2010 Submission

For 15% Labor and 5% Mark Up For 10% Labor and 10% Mark Up ( See Details on Initial Revision 2 )

48,500.00 1 48,500.00 2,797,509.00 1 2,797,509.00 419,626.35 1 279,750.90 160,856.77 1 307,725.99 57,448.85 1 54,951.07 118,050.00 1 118,050.00

3,601,990.96 3,606,486.96

1 15 mm dia EMT Pipe 42 15 mm dia coupling3 15 mm dia connector 4

4 20 mm dia Emt Pipe 305 20 mm dia coupling 306 20 mm dia connector 60

7 25 mm dia EMT Pipe 8 25 mm dia coupling9 25 mm dia connector

10 32 mm dia IMC Pipe 411 32 mm dia IMC coupling12 32 mm dia Locknut and Bushing 18

13 Square Box 4 11/16 x 4 11/16 2014 Junction Box 4 x 4 ga 16 with cover 915 Utility Box 2 x 4 316 Pullbox 4 x 6 x 6 2

Project : Manulife Agency Office Fit OutLocation : 25F LKG TOWER Makati CitySubject : Breakdown of Material Cost ( STRUCTURED CABLING for BPO and AGENCY)



A. Mobilization and Demobilization 1 lota. Contractor shall coordinate with Bldg Adminregarding ingress / egress guidelines, provision fire extinguishers during fit out and schedule ofdelivery of construction materials, etc



B Deposits & Insurance 1 lot1. Payments Surety Bond ( 30% ) 1 lot2. Performance Bond ( 30% ) 1 lot3. Contractor's All Risk Insurance ( 100 % ) 1 lot Comprehensive Gen Liability4. Guarantee Bond ( 10 % ) 1 lot

C General Cleaning, Clearing and Hauling of 1 lotDebris1. Contractor shall assign a specific crew toundertake cleaning on a daily basis. Cleaning shall include sweeping and wiping off dust vacuuming etc.




1 UTP Cable cat 6 20 rls2 Information Outlet Cat 6 207 pcs3 Dual face plate 52 pcs4 Triplex face plate 34 pcs5 Quadruplex face plate pcs6 Single face plate 1 pcs7 floor mounted duplex face plate plus pop unit pcs8 Patch Panel 24 port 14 pcs

11 Cable Management 14 pcs13 Patch Cord ( Cat 6 ) 3m 207 pcs

14 Patch Cord ( Cat 6 ) 2m 88 pcs15 7ft Open Bay Rack 1 sets16 Race way 4 x 8 x 8ft L17 Race way 6 x 10 x 8ft 14 L18 Race way 4 x 12 x 8ft L19 Angle bar 1 1/2 x 1 1/2 x 20 ft 5 L20 Threaded Round Bar 3/8 L21 Drop and Socket 200 pcs22 Blank Plate 2RU 5 pcs23 Blank Plate 1RU 5 pcs24 Pull box 4 x 12 x 12 2 pcs25 Pull Box 4 x 6 x 6 2 pcs26 1/2 EMT Pipe 15 pcs27 1/2 EMT coupling 15 pcs28 1/2 EMT adaptor 10 pcs29 3/4 EMT Pipe 35 pcs30 3/4 EMT coupling 35 pcs31 3/4 EMT adaptor 66 pcs32 3/4 Locknut and bushing pcs33 1 1/4 inch EMT Pipe 6 L33 1 1/4 inch EMT Coupling 6 pcs34 1 1/4 inch EMT Adaptor 18 pcs35 1 inch Locknut and Bushing pcs36 Square Box 4 11/16 x 4 11/16 20 pcs37 Junction Box 4 x 4 ga 16 with cover 9 pcs38 Drill Bit ( Metal ) 3/8 12 pcs39 Drill Bit ( Metal ) 3/16 12 pcs40 Cable Tie ( small ) 200 pcs42 Cable Tie ( # 8 ) 200 pcs43 Electrical Tape 5 rls41 Masking tape 5 rls42 Amco Box 20 pcs43 Terminal Blocks ( 100 pairs ) 1 pcs44 Multi pair Cable 90 378

45 Miscellaneous 1 lot



Summary of Cost




Total General Requirment ( Mobilization / Insurance / Cleaning ) 1 8,500.00 Total Material Cost 1 536,985.50 Total Labor Cost 1 80,547.83 Mark UP / Overhead / Profit 1 30,876.67 VAT Cost 12 % 1 11,027.38 Complete Testing and Commisioning of Structured Cabling 1 25,875.00

Total Cost per Comparison 693,812.37


1 Roughing - in works ( EMT pipes and fittings - ' Matsushita or 1 lotMcGill", boxes - standard ga # 16A ) for structures cablingcomplete with supports

2 Supply and installation of additional painted underfloor wireways 1 lotga 16 inclusive of all fittings, hangers, connectors, adapters & accessories

3 Supply and installation of KRONE Category 6 voice / data cable 1 lot4 Supply and installation of KRONE simplex Auxiliary outlet 1 set

( single data ) with plate cover complete with modular jack rj 455 Supply and instalaltion of KRONE duplex Auxiliary outlet ( dual 4 sets

telephone ) with plate cover complete with modular jack rj 456 Supply and installation of KRONE duplex Auxiliary outlet ( single 48 sets

telephone and single data ) with plate cover complete with modular jack rj 45

7 Supply and installation of KRONE triplex Auxilary outlet ( single 27 setsdata and duplex telephone ) with plate cover complete with modular jack rj 45

8 Supply and and installation of KRONE triplex Auxiliary outlet 6 sets( single telephone and duplex data ) with plate cover completewith modular jack rj 45

9 Supply and installation of KRONE triplex Auxiliary outlet ( triple 1 setstelephone ) with cover plate complete with modular jack rj 45

10 Supply and installation of KRONE Patch Panels inclusive of 1 lotPABX output

11 Supply and installation of Patch cords from PABX to patch 1 lotpanel

12 Supply and installation of KRONE Patch panels (DATA ) 1 lot13 Supply and installation of Multi conductor cable (50) pairs from 1 lot

floor TTC to Hub Room ( Voice )14 Cable wire manager and support from patch panel to PABX 1 lot15 Supply and installation of new Krone Terminal Blocks 1 lot16 Supplyand installation of termination kits 1 lot17 Supply and installtion of new data rack 1 unit18 Supply and installation of new telephone cabinet 1 unit19 CAT 6 UTP from MDF to Bldg TTC ( Data ) 1 lot20 CAT 6 Backbone 1 lot21 Complete testing of Structured Cabling System 1 lot

Unit Cost Amount

5,000.00 5,000.00

-

3,500.00 3,500.00

8,500.00

Unit Cost Total Cost

7,000.00 140,000.00 349.00 72,243.00 154.00 8,008.00 168.00 5,712.00 168.00 - 104.00 104.00 750.00 - 7,493.00 104,902.00

450.00 6,300.00 375.00 77,625.00

312.00 27,456.00 4,000.00 4,000.00 1,800.00 - 2,600.00 36,400.00 2,600.00 - 400.00 2,000.00 125.00 - 7.00 1,400.00 320.00 1,600.00 230.00 1,150.00 450.00 900.00 350.00 700.00 153.10 2,296.50 8.00 120.00 8.00 80.00 229.60 8,036.00 10.50 367.50 10.50 693.00 9.00 - 321.00 1,926.00 14.00 84.00 14.00 252.00 14.00 - 68.00 1,360.00 14.50 130.50 50.00 600.00 75.00 900.00 5.00 1,000.00 9.00 1,800.00 25.00 125.00 25.00 125.00 52.00 1,040.00 2,800.00 2,800.00 175.00 15,750.00

7,000.00 7,000.00

536,985.50 80,547.83 25,875.00

643,408.33

643,408.33 30,876.67 11,027.38

693,812.37

For 10% Labor and 10% Mark Up

1 8,500.00 1 536,985.50 1 53,698.55 1 59,068.41 1 10,547.93 1 25,875.00

694,675.38

Unit Cost Amount

REMARKS

Check with our insurance company strong hold assume breakdown of cost for easy identification by Manulife

Kindly check the updated price of the item from 1 to 4

Check the total for Voice 207 Nodes and 88 DataKindly check the cost of Patch panel = 12.500Information outlet CAT 6 = 24 pcs @ Php 384.00 per pc = P 9,216.00Loaded frame angular CAT 6 per sets = 2,774.00

Total Output of Patch Panel at Open Bay RackTotal of 207 Nodes ( Voice and Data )Total patch cord for Data Outlet = 88 pcs

Kindly check the price at the supplier

Check with manulife care off REM Bautista regarding the backbone As per plan = 3 prs CAT 6 in 32 mm dia to be tapped at the server rm 16th floor = 3 x 50 prs Telephone cable in 65 mm dia to be tapped at PABX 16th floor Final Quantity of Estimates is based on the information provided by REM BAUTISTA

if possible per node tesying is P 125.00 per nodes kindly checks

Cost will be varied upon information completed above


Item DESCRIPTION QTY Unit Unit Cost Amount


A. Mobilization and Demobilization 1 lot 5,000.00 5,000.00 a. Contractor shall coordinate with Bldg Adminregarding ingress / egress guidelines, provision fire extinguishers during fit out and schedule ofdelivery of construction materials, etc



B Deposits & Insurance - 1. Payments Surety Bond ( 30% ) 1 lot 7,506.39 7,506.39 2. Performance Bond ( 30% ) 1 lot 4,003.20 4,003.20 3. Contractor's All Risk Insurance ( 100 % ) 1 lot 4,670.93 4,670.93 Comprehensive Gen Liability4. Guarantee Bond ( 10 % ) 1 lot 5,170.93 5,170.93

C General Cleaning, Clearing and Hauling of 1 lot 3,500.00 3,500.00 Debris1. Contractor shall assign a specific crew toundertake cleaning on a daily basis. Cleaning shall include sweeping and wiping off dust vacuuming etc.


Total Item I General Requirements 29,851.45 II Structured Cabling

Item DESCRIPTION QTY Unit Unit Cost Total Cost

1 UTP Cable cat 6 25 rls 7,000.00 175,000.00 2 Information Outlet Cat 6 207 pcs 349.00 72,243.00 3 Dual face plate 52 pcs 154.00 8,008.00 4 Triplex face plate 34 pcs 168.00 5,712.00 5 Single face plate 1 pcs 104.00 104.00

Unit 501-A, King Center Building#57 Sgt. E. Rivera St., Quezon CityTel No.332-7596Telefax:414-2600

MICROCORE CABLING & ELECTRICAL SERVICES INC.

* Electrical Contractor, Supply and Installation, Design and Engineering Services, Wires and Cables

* Voice and Data Structured Cabling (Telecommunications)

T he Quality S ervice P rovider

6 Patch Panel 24 port 8 pcs 7,493.00 59,944.00 7 Cable Management 8 pcs 450.00 3,600.00 8 Patch Cord ( Cat 6 ) 3m 88 pcs 375.00 33,000.00 9 Patch Cord ( Cat 6 ) 2m 207 pcs 312.00 64,584.00 10 7ft Open Bay Rack with Vertical Manager 1 sets 8,400.00 8,400.00 11 Race way 6 x 10 x 8ft 14 L 2,600.00 36,400.00 12 Angle bar 1 1/2 x 1 1/2 x 20 ft 5 L 400.00 2,000.00 13 Unistrut Channel 1 1/2 x 1 1/2 x 10 ft 3 l 600.00 1,800.00 14 32 mm dia Universal pipe strap 30 pcs 22.00 660.00 15 65 mm dia Universal pipe strap 30 pcs 55.00 1,650.00 16 Drop and Socket 200 pcs 7.00 1,400.00 17 Blank Plate 2RU 4 pcs 320.00 1,280.00 18 Blank Plate 1RU 4 pcs 230.00 920.00 19 Pull box 4 x 12 x 12 10 pcs 450.00 4,500.00 20 Pull Box 4 x 6 x 6 10 pcs 350.00 3,500.00 21 1/2 EMT Pipe 17 pcs 153.10 2,602.70 22 1/2 EMT coupling 17 pcs 8.00 136.00 23 1/2 EMT adaptor 10 pcs 8.00 80.00 24 3/4 EMT Pipe 37 pcs 229.60 8,495.20 25 3/4 EMT coupling 37 pcs 10.50 388.50 26 3/4 EMT adaptor 80 pcs 10.50 840.00 27 1 1/4 inch EMT Pipe 10 L 321.00 3,210.00 28 1 1/4 inch EMT Coupling 10 pcs 14.00 140.00 29 1 1/4 inch EMT Adaptor 18 pcs 14.00 252.00 30 1 1/4 inch IMC Pipe 35 L 771.75 27,011.25 31 1 1/4 inch coupling 35 pcs 57.00 1,995.00 32 1 1/4 inch locknut and bushing 30 pcs 39.00 1,170.00 32 1 1/4 inch elbow 6 pcs 278.50 1,671.00 33 65 mm dia IMC Pipe 35 L 1,350.00 47,250.00 34 65 mm dia coupling 35 pcs 130.00 4,550.00 35 65 mm dia locknut and bushing 30 pcs 74.00 2,220.00 36 65 mm dia Elbow 6 pcs 550.00 3,300.00 37 Square Box 4 11/16 x 4 11/16 30 pcs 68.00 2,040.00 38 Junction Box 4 x 4 ga 16 with cover 9 pcs 14.50 130.50 39 Drill Bit ( Metal ) 3/8 20 pcs 50.00 1,000.00 40 Drill Bit ( Metal ) 3/16 20 pcs 75.00 1,500.00 41 Cable Tie ( small ) 200 pcs 5.00 1,000.00 42 Cable Tie ( # 8 ) 200 pcs 9.00 1,800.00 43 Electrical Tape 20 rls 25.00 500.00 44 Masking tape 5 rls 25.00 125.00 45 Tox with metal screw 3 box 500.00 1,500.00 46 Amco Box 20 pcs 52.00 1,040.00 47 Terminal Blocks ( 100 pairs ) 3 pcs 2,800.00 8,400.00 48 Multi pair Cable 312 m 200.00 62,400.00 49 Miscellaneous 1 lot 5,000.00 5,000.00

Total Material Cost 676,452.15 Total Labor cost ( Installation ) 94,703.30 Testing and Comissioning of Structured Cabling system @ 25,875.00 P 125.00 per node total of 207 nodes




Total Proposal Cost ( Structured Cabling ) 797,030.45

Summary of Cost

Structured Cabling / termination kits 797,030.45 Mark Up / Profit Overhead / 38,557.77 VAT 13,770.63

GRAND TOTAL PROPOSAL COST 879,210.31

1 Cost Comparion ( Labor and Mark Up on Percentage ) For 14% Labor and 5% Mark UpFor 10% Labor and 10% Mark Up ( Initial Revision During Pre Bidding Last August 19, 2010 )

Total General Requirment ( Mobilization / Insurance / Cleaning ) 1 29,851.45 1 29,851.45 Total Material Cost 1 676,452.15 1 676,452.15 Total Labor Cost 1 94,703.30 1 67,645.22 Mark UP / Overhead / Profit 1 38,557.77 1 74,409.74 VAT Cost 12 % 1 13,770.63 1 13,287.45 Complete Testing and Commisioning of Structured Cabling 1 25,875.00 1 25,875.00

Total Cost per Comparison 879,210.31 887,521.00














floor TTC to Hub Room ( Voice )14 Cable wire manager and support from patch panel to PABX 1 lot15 Supply and installation of new Krone Terminal Blocks 1 lot

16 Supplyand installation of termination kits 1 lot17 Supply and installtion of new data rack 1 unit18 Supply and installation of new telephone cabinet 1 unit19 CAT 6 UTP from MDF to Bldg TTC ( Data ) 1 lot20 CAT 6 Backbone 1 lot21 Complete testing of Structured Cabling System 1 lot


Item DESCRIPTION QTY Unit Unit Cost


A. Mobilization and Demobilization 1 lot 5,000.00 a. Contractor shall coordinate with Bldg Adminregarding ingress / egress guidelines, provision fire extinguishers during fit out and schedule ofdelivery of construction materials, etc



B Deposits & Insurance1. Payments Surety Bond ( 30% ) 1 lot 7,506.39 2. Performance Bond ( 30% ) 1 lot 4,003.20 3. Contractor's All Risk Insurance ( 100 % ) 1 lot 4,670.93 Comprehensive Gen Liability4. Guarantee Bond ( 10 % ) 1 lot 5,170.93

C General Cleaning, Clearing and Hauling of 1 lot 3,500.00 Debris1. Contractor shall assign a specific crew toundertake cleaning on a daily basis. Cleaning shall include sweeping and wiping off dust vacuuming etc.


Total Item I General Requirements

II Structured CablingItem DESCRIPTION QTY Unit Unit Cost

1 UTP Cable cat 6 25 rls 8,544.95 2 Information Outlet Cat 6 207 pcs 426.03 3 Dual face plate 52 pcs 187.99 4 Triplex face plate 34 pcs 205.08



5 Single face plate 1 pcs 126.95

6 Patch Panel 24 port 8 pcs 9,146.76 7 Cable Management 8 pcs 549.32 8 Patch Cord ( Cat 6 ) 3m 88 pcs 457.77 9 Patch Cord ( Cat 6 ) 2m 207 pcs 376.03 10 7ft Open Bay Rack with Vertical Manager 1 sets 10,253.94 11 Race way 6 x 10 x 8ft 14 L 3,173.84 12 Angle bar 1 1/2 x 1 1/2 x 20 ft 5 L 488.28 13 Unistrut Channel 1 1/2 x 1 1/2 x 10 ft 3 l 732.42 14 32 mm dia Universal pipe strap 30 pcs 26.86 15 65 mm dia Universal pipe strap 30 pcs 67.14 16 Drop and Socket 200 pcs 8.54 17 Blank Plate 2RU 4 pcs 390.63 18 Blank Plate 1RU 4 pcs 280.76 19 Pull box 4 x 12 x 12 10 pcs 549.32 20 Pull Box 4 x 6 x 6 10 pcs 427.25 21 1/2 EMT Pipe 17 pcs 186.89 22 1/2 EMT coupling 17 pcs 9.77 23 1/2 EMT adaptor 10 pcs 9.77 24 3/4 EMT Pipe 37 pcs 280.27 25 3/4 EMT coupling 37 pcs 12.79 26 3/4 EMT adaptor 80 pcs 12.82 27 1 1/4 inch EMT Pipe 10 L 391.85 28 1 1/4 inch EMT Coupling 10 pcs 17.09 29 1 1/4 inch EMT Adaptor 18 pcs 17.09 30 1 1/4 inch IMC Pipe 35 L 934.51 31 1 1/4 inch coupling 35 pcs 69.58 32 1 1/4 inch locknut and bushing 30 pcs 47.61 32 1 1/4 inch elbow 6 pcs 339.97 33 65 mm dia IMC Pipe 35 L 1,647.95 34 65 mm dia coupling 35 pcs 158.69 35 65 mm dia locknut and bushing 30 pcs 90.33 36 65 mm dia Elbow 6 pcs 671.39 37 Square Box 4 11/16 x 4 11/16 30 pcs 83.01 38 Junction Box 4 x 4 ga 16 with cover 9 pcs 17.70 39 Drill Bit ( Metal ) 3/8 20 pcs 61.04 40 Drill Bit ( Metal ) 3/16 20 pcs 91.55 41 Cable Tie ( small ) 200 pcs 6.10 42 Cable Tie ( # 8 ) 200 pcs 10.99 43 Electrical Tape 20 rls 30.52 44 Masking tape 5 rls 30.52 45 Tox with metal screw 3 box 610.35 46 Amco Box 20 pcs 63.48 47 Terminal Blocks ( 100 pairs ) 3 pcs 3,417.98 48 Multi pair Cable 312 m 240.94 49 Miscellaneous 1 lot 6,103.54




Total Material CostTesting and Comissioning of Structured Cabling system @ P 125.00 per node total of 207 nodes



Item DESCRIPTION QTY Unit Unit Cost













floor TTC to Hub Room ( Voice )14 Cable wire manager and support from patch panel to PABX 1 lot15 Supply and installation of new Krone Terminal Blocks 1 lot16 Supplyand installation of termination kits 1 lot17 Supply and installtion of new data rack 1 unit18 Supply and installation of new telephone cabinet 1 unit19 CAT 6 UTP from MDF to Bldg TTC ( Data ) 1 lot20 CAT 6 Backbone 1 lot21 Complete testing of Structured Cabling System 1 lot

Amount

5,000.00

- 7,506.39 4,003.20 4,670.93

5,170.93

3,500.00

29,851.45

Total Cost

213,623.75 88,188.21 9,775.48 6,972.72



126.95

73,174.08 4,394.56 40,283.76 77,838.21 10,253.94 44,433.76 2,441.40 2,197.26 805.80 2,014.20 1,708.00 1,562.52 1,123.04 5,493.20 4,272.50 3,177.13 166.09 97.70 10,369.99 473.23 1,025.60 3,918.50 170.90 307.62 32,707.85 2,435.30 1,428.30 2,039.82 57,678.25 5,554.15 2,709.90 4,028.34 2,490.30 159.30 1,220.80 1,831.00 1,220.00 2,198.00 610.40 152.60 1,831.05 1,269.60 10,253.94 75,173.28 6,103.54




823,485.82 25,875.00

849,360.82

879,212.27

Amount

Project : Manulife 25F LKG Office Fit Out ( Ayala Side )25F LKG TOWER Makati City, 6801 Ayala Avenue, Makati

Owner : The Manufacturers Life Insurance Co. ( Phils. ) IncSubject : ITEMIZED COST BREAKDOWN

CP - 02 Structured cabling



A. Mobilization and Demobilization 1 lot 5,000.00 5,000.00 a. Contractor shall coordinate with Bldg Adminregarding ingress / egress guidelines, provision fire extinguishers during fit out and schedule ofdelivery of construction materials, etc



B Deposits & Insurance - 1. Payments Surety Bond ( 30% ) 1 lot 7,506.39 7,506.39 2. Performance Bond ( 30% ) 1 lot 4,003.20 4,003.20 3. Contractor's All Risk Insurance ( 100 % ) 1 lot 4,670.93 4,670.93 Comprehensive Gen Liability4. Guarantee Bond ( 10 % ) 1 lot 5,170.93 5,170.93

C General Cleaning, Clearing and Hauling of 1 lot 3,500.00 3,500.00 Debris1. Contractor shall assign a specific crew toundertake cleaning on a daily basis. Cleaning shall include sweeping and wiping off dust vacuuming etc.








II Structured Cabling


1 Roughing - in works ( EMT pipes and fittings - ' Matsushita or 1 lot 146,990.83 146,990.83 McGill", boxes - standard ga # 16A ) for structures cablingcomplete with supports

2 Supply and installation of additional painted underfloor wireways 1 lot 48,706.21 48,706.21 ga 16 inclusive of all fittings, hangers, connectors, adapters & accessories

3 Supply and installation of KRONE Category 6 voice / data cable 1 lot 202,523.11 202,523.11 4 Supply and installation of KRONE simplex Auxiliary outlet 1 set 552.98 552.98

( single data ) with plate cover complete with modular jack rj 455 Supply and instalaltion of KRONE duplex Auxiliary outlet ( dual 4 sets 1,040.05 4,160.20

telephone ) with plate cover complete with modular jack rj 456 Supply and installation of KRONE duplex Auxiliary outlet ( single 48 sets 1,040.05 49,922.40


7 Supply and installation of KRONE triplex Auxilary outlet ( single 27 sets 1,483.17 40,045.59 data and duplex telephone ) with plate cover complete with modular jack rj 45

8 Supply and and installation of KRONE triplex Auxiliary outlet 6 sets 1,483.17 8,899.02 ( single telephone and duplex data ) with plate cover completewith modular jack rj 45

9 Supply and installation of KRONE triplex Auxiliary outlet ( triple 1 sets 1,483.17 1,483.17 telephone ) with cover plate complete with modular jack rj 45

10 Supply and installation of KRONE Patch Panels inclusive of 1 lot 54,880.56 54,880.56 PABX output

11 Supply and installation of Patch cords from PABX to patch 1 lot 115,566.28 115,566.28 panel

12 Supply and installation of KRONE Patch panels (DATA ) 1 lot 18,293.52 18,293.52 13 Supply and installation of Multi conductor cable (50) pairs from 1 lot 4,818.80 4,818.80

floor TTC to Hub Room ( Voice )14 Cable wire manager and support from patch panel to PABX 1 lot 4,394.56 4,394.56 15 Supply and installation of new Krone Terminal Blocks 1 lot 10,253.94 10,253.94 16 Supplyand installation of termination kits 1 lot 11,626.36 11,626.36 17 Supply and installtion of new data rack 1 unit 10,253.94 10,253.94 18 Supply and installation of new telephone cabinet 1 unit 3,402.90 3,402.90 19 CAT 6 UTP from MDF to Bldg TTC ( Data ) 1 lot 72,617.59 72,617.59 20 CAT 6 Backbone 1 lot 8,544.95 8,544.95 21 Complete testing of Structured Cabling System 1 lot 25,875.00 25,875.00

Total Item II Structured Cabling 843,811.91 Total Cost ( Item I & II ) 873,663.36

VAT 13,770.63 Grand Total Cost - Structured Cabling 887,433.99




manulife 25f lkg tower(1) - final costing

Documents