SENTINE GROUP OF COMPANIES

2F SAVERS MALL, BALIBAGO, ANGELES CITY

TEL # (045) 458-3423

PROJECT SAVERS HOTEL RENOVATION PREPARED BY

LOCATION BALIBAGO, ANGELES CITY DATE OF ESTIMATE
OWNER MR. JAIME UY

APPLICATION NO:

Category Item Quantity Unit Unit Cost Labor Cost Price

I. General Requirements

General Conditions
General Conditions -
Mobilization, On & Off -
Non-Distributable Labor -
Permits, Licenses & Fees -
Temporary Utilities, Structures & Fences -
Equipment Rental -
Other General Conditions -
-
-
Sub Total -
II. Site Work

Site Demolition -
General Building Demolition -
Excavation, Fill & Grading -
Piling -
Caissons & Drilling -
Shoring & Bulkheading -
Site Utilities -
Storm Drainage & Sanitary Sewer -
Water, Steam & Gas Distribution -
Valves & Specialties -
Mechanical Utilities, Accessories -
Miscellaneous Site Equipment -
Electrical Distribution, Underground -
General Site Work, Paving & Walks -
Miscellaneous Site Improvements -
Irrigation, Sprinkler Head Systems -
Landscaping -
-
Sub Total -

Page 1
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

APPLICATION NO:

Category Item Quantity Unit Unit Cost Labor Cost Price

III. Concrete

Precast Concrete -
Specialty Concrete -
Excavation & Backfill -
Concrete Forms -
Foundation forms -
Footing Forms -
Forms, Slab on Grade -
Reinforcing steel -
Concrete placement -
Slab Finishes -
Vertical surface Finishes -
Insulating Decks -
Fiber Deck -
-
Sub Total -
IV. Masonry

Brick Masonry -
Concrete Unit Masonry -
-
Sub Total -
V. Metals

Structural Steel -
Decking & Siding -
Misc Iron -
-
Sub Total -
VI. Carpentry

Rough Carpentry -
Vertical Framing, Walls -
Horizontal Framing -
Misc. Framing & Materials -
Sheathing -
Carpentry Specialties -
Finish Carpentry -
Beams, trusses -
Stairs, Wood -
Rough Hardware -
-
Sub Total -

Page 2
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

APPLICATION NO:

Category Item Quantity Unit Unit Cost Labor Cost Price

VII. Thermal & Moisture Protection

Waterproofing -
Thermal & Sound Insulation -
Roofing -
Composite Building Panels -
Sheet metal & Fabricated Skylights -
Architectural Sheet Metal -
Caulking & Sealants -
-
Sub Total -
VIII. Doors, Windows & Glass

Hollow Metal Doors & Frames -

Wood Doors & Frames -
Wood Garage Doors -
Wood Door Specialties -
Special Doors -
Vinyl, Windows & Doors -
Aluminum, Windows & Doors -
Wood Windows & Doors -
Finish & Hardware -
Glass & Glassing -
Curtain Walls -
-
Sub Total -
IX. Finishes

Studs -
Furring -
Lathing -
Plaster & Lath -
Gypsum Wall board, Studding & Furring -
Gypsum Wall board, Secularities -
Ceramic Tile -
Terrazzo -
Acoustic Treatment -
Wood Flooring -
Resilient Flooring -
Painting & Wall covering -
Plastic & Factory Finish Wall Surfaces -
Sub Total -

Page 3
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

APPLICATION NO:

Category Item Quantity Unit Unit Cost Labor Cost Price

X. Specialties

Chalk & Tack Boards -

Toilet Partitions & Compartments -
Partitions Toilet Accessories -
Misc. Building Specialties -
-
Sub Total -
XI. CTE Program Equipment

Sub Total -
XII. Furnishings

Blinds & Shades -

Cabinets -
Laminated& Plastic
Laminated Plastic Tops
& Simulated Marble
Tops -
Carpets -
Draperies & Curtains -

Other -
Sub Total -
XIII. Special Construction

Special Construction -
Prefabricated Structures -
-
Sub Total -
XIV. Conveying Systems

Conveying Systems -
-
Sub Total -
XV. Mechancial and Plumbing

Equipment -
Fixtures -
Piping -
Valves & Specialties -
Insulation, Piping -
Miscellaneous Plumbing Specialties -
Medical & Laboratory Equipment & Pipe -
Fees, Permits & Sterilization -
Industrial Piping Insulation -
HVAC -
Equipment, Furnaces -
Equipment, Hot Water & Steam Boilers -
Equipment, Cooling -

Page 4
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

APPLICATION NO:

Category Item Quantity Unit Unit Cost Labor Cost Price

Equipment, Heating & Cooling
Combinations -
Auxiliary heating & Cooling Equipment -
Air Handling Equipment, Primary -
Distribution, Terminal Equipment -
Miscellaneous Equipment -
Controls -
Duct Work, Grills & Registers -
Piping & Insulation -
Fittings -
Valves & Specialties -
Insulation, Piping -
Fire Protection Systems -
-
-
-
Sub Total -

Page 5
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

APPLICATION NO:

Category Item Quantity Unit Unit Cost Labor Cost Price

XVI. Electrical

Total Electrical -
Cost, Work , Buildings
Electrical In-Place, Prelim
Estimates -
Main Switchboards, 600v, Service &
Distribution -
Distribution Panels to 600v -
Transformers -
Raceway & Wire, Combined -
Under floor Distribution Systems -
Lighting Fixtures, In-Place -
Branch Circuit Runs, Sp Purpose
Conduit & Wire -
Signal & Communications Systems -
Branch Circuit Outlets & Devices -
Fees, Permits, Testing -
Equipment, Unit Substations -
Equipment, Switchgear & Transformers -
Equipment, High Voltage Transformers -
Service Sections -
Combination Service & Distribution,
Switchboards -
Motor Control 600v
Centers -
Panelboards, Max, Bolt-On
Breakers -
Transformers, Dry, Low Voltage -
Panelboards For Bolt-On Breakers,
1240/240v, 1ph, 3w -
Load Circuits, Main Lug & Circuit
Breaker Types, 240v Max -
Plug-In Circuit Breakers, Type So -
Special Gear -
PVC, RSC, IMC&&AL ALCondit
Raceway -
PVC,RSC,IMC, Term,
Elbows & Fittings -
ENT Raceway, Terminations & Elbows -
ENT MI Cable & Terminations -
Special Raceway Assembly Systems -
Conductor Only -
Busways -
Lighting Fixtures -
Electric & Signal Intercom,
Devices Public -
Communication,
Address -
Special Hospital Systems -
Soft Wire Systems, 3 Wire -
Energy & Building Management Systems -
-
-
-
Sub Total -

Page 6
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

APPLICATION NO:

Category Item Quantity Unit Unit Cost Labor Cost Price

Estimate Sub-total -

General Conditions (includes

Soft Costs) 9% -
General Requirements,
Overhead & Profit, Bonds 9% -
Design Fees 8% -
Inspection 1% -
Escalation 4% -
DSA fees 0.7% -
Contingency 10.0% -
Estimate Sub-Total -

Equipment Total (Division 11) -

Cost Estimate Total -

* All percentages are compounded and apply to all Divisions, excluding Division 11- Equipment.
* Percentages are based on the industry standards in the Saylor Publications Guide and represent the ma

Page 7
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

APPLICATION NO:

Category Item Quantity Unit Unit Cost Labor Cost Price

Small Project Adjust

total service site, off-site, & utilitie
special district fee

small size project adjustment

pull/J-box, 18" x 24" round

conc handhole
conc handhole, 2' x 2' x 3' deep
conc handhole, 3' x 3' x 3' deep
conc handhole, 4' x 4' x 4' deep
connect to (e)

Page 8
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

Comments /
Estimate Reference
Remarks

Page 9
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

Comments /
Estimate Reference
Remarks

Page 10
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

Comments /
Estimate Reference
Remarks

Page 11
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

Comments /
Estimate Reference
Remarks

Page 12
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

Comments /
Estimate Reference
Remarks

Page 13
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

Comments /
Estimate Reference
Remarks

Page 14
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

Comments /
Estimate Reference
Remarks

ment.
epresent the maximum amount typic

Page 15
 SENTINE GROUP OF COMPANIES
2F SAVERS MALL, BALIBAGO, ANGELES CITY
TEL # (045) 458-3423

Comments /
Estimate Reference
Remarks

Page 16
DEMOLITION
LOCATION ITEM QUANTITY UNIT REMARKS
G/F STAIRS 23.7 SQM
2/F STAIRS 23.7 SQM
G/F FLOOR AREA 2835 SQM
PARTITIONS
 125729182
1964326367 125.7292