Mailroom
18
TO ITEM DESCRIPTION QTY Unit UNIT COST 2/ID 3.7 1 Ducco paint Finish to match laminate 74.2 lm 500 2 Painting of Interior ( Side, Bottom, & To 101.4 m² 1500 3 Painting of Interior (backing ) 6.12 m² 500 5 Side( ducco to match laminate) 3.6 m² 1750 6 Top of mailbox 1.44 m² 500 7 Medium density fiber board 11 pcs 1200 8 Medium density fiber board (backing) 2 pcs 1200 9 Acrylic 169 pcs 52.08 10 Hinges and lockset 169 pcs 240 3/ID3.7 11 Ducco paint Finish to match laminate 53.06 lm 500 12 Painting of Interior ( Side, Bottom, & To 78 m² 1500 13 Painting of Interior (backing ) 4.522 m² 500 15 Top of mailbox 1.064 m² 500 16 Medium density fiber board 7 pcs 1200 17 Medium density fiber board (backing) 2 pcs 1200 18 Acrylic 130 pcs 52.08 19 Hinges and lockset 130 pcs 240 4/ID3.7 20 Ducco paint Finish to match laminate 35.7 lm 500 21 Painting of Interior ( Side, Bottom, & To 46.8 m² 1500 22 Painting of Interior (backing ) 2.89 m² 500 24 Top of mailbox 0.68 m² 500 25 Medium density fiber board 14.28 pcs 1200 26 Medium density fiber board (backing) 2 pcs 1200 27 Acrylic 78 pcs 52.08 28 Hinges and lockset 78 pcs 240 5/ID3.7 29 Ducco paint Finish to match laminate 39 lm 500 30 Painting of Interior ( Side, Bottom, & To 54.6 m² 1500 31 Painting of Interior (backing ) 3.23 m² 500 32 Side( ducco to match laminate) 2.9 m² 1750 33 Top of mailbox 1.16 m² 500 34 Medium density fiber board 15.6 pcs 1200 35 Medium density fiber board (backing) 3.23 pcs 1200
-
Upload
alainmelcrescini -
Category
Documents
-
view
212 -
download
0
description
a
Transcript of Mailroom
TO
ITEM DESCRIPTION QTY Unit UNIT COST
2/ID 3.71 Ducco paint Finish to match laminate 74.2 lm 5002 Painting of Interior ( Side, Bottom, & Top) 101.4 m² 15003 Painting of Interior (backing ) 6.12 m² 5005 Side( ducco to match laminate) 3.6 m² 17506 Top of mailbox 1.44 m² 5007 Medium density fiber board 11 pcs 12008 Medium density fiber board (backing) 2 pcs 12009 Acrylic 169 pcs 52.08
10 Hinges and lockset 169 pcs 240
3/ID3.711 Ducco paint Finish to match laminate 53.06 lm 50012 Painting of Interior ( Side, Bottom, & Top) 78 m² 150013 Painting of Interior (backing ) 4.522 m² 500
15 Top of mailbox 1.064 m² 50016 Medium density fiber board 7 pcs 120017 Medium density fiber board (backing) 2 pcs 120018 Acrylic 130 pcs 52.0819 Hinges and lockset 130 pcs 240
4/ID3.720 Ducco paint Finish to match laminate 35.7 lm 50021 Painting of Interior ( Side, Bottom, & Top) 46.8 m² 150022 Painting of Interior (backing ) 2.89 m² 50024 Top of mailbox 0.68 m² 50025 Medium density fiber board 14.28 pcs 120026 Medium density fiber board (backing) 2 pcs 120027 Acrylic 78 pcs 52.0828 Hinges and lockset 78 pcs 240
5/ID3.729 Ducco paint Finish to match laminate 39 lm 50030 Painting of Interior ( Side, Bottom, & Top) 54.6 m² 150031 Painting of Interior (backing ) 3.23 m² 50032 Side( ducco to match laminate) 2.9 m² 175033 Top of mailbox 1.16 m² 50034 Medium density fiber board 15.6 pcs 120035 Medium density fiber board (backing) 3.23 pcs 1200
36 Acrylic 91 pcs 52.0837 Hinges and lockset 91 pcs 240
TOTAL AMOUNT PER TOWER REVISED DETAILGRAND TOTAL PER PHASE REVISED DETAIL
TO FROM
TOTAL AMOUNT DESCRIPTION QTY Unit UNIT COST
2/ID 3.7 37,100.00 White Pianno Finish 38.26 lm 500 152,100.00 Painting of Interior ( Side, Bottom, & Top) 46.8 m² 1500 3,060.00 Painting of Interior (backing ) 2.3 m² 500 6,300.00 Side piano finish 0.76 m² 1500 720.00 Top of mailbox 0.496 m² 500 13,200.00 Marine plywood 92.584 m² 800 2,400.00 marine plywood 2.3 m² 800 8,801.52 Acrylic 117 pcs 25 40,560.00 Hinges & Lockset 117 pcs 240 264,241.52
26,530.00 White Pianno Finish 127.12 lm 200 117,000.00 Painting of Interior ( Side, Bottom, & Top) 140.4 m² 1500 2,261.00 Painting of Interior (backing ) 6.66 m² 500
SIDE white piano finish 0.736 m² 1500 532.00 Top of mailbox 1.448 m² 500 8,400.00 Marine plywood 50.848 m² 800 2,400.00 marine plywood 6.66 m² 800 6,770.40 Acrylic 351 pcs 25 31,200.00 Hinges & Lockset 351 pcs 240 195,093.40
17,850.00 70,200.00 1,445.00 340.00 17,136.00 2,400.00 4,062.24 18,720.00 132,153.24
19,500.00 81,900.00 1,615.00 5,075.00 580.00 18,720.00 3,876.00
4,739.28 21,840.00 157,845.28 749,333.44 ORIGINAL DETAIL 1,498,666.88 ORIGINAL DETAIL 1,601.14
FROM
TOTAL AMOUNT
19,130.00 70,200.00 1,150.00 1,140.00 248.00 74,067.20 1,840.00 2,925.00 28,080.00 198,780.20
25,424.00 210,600.00 3,330.00 1,104.00 724.00 40,678.40 5,328.00 8,775.00 84,240.00 379,099.40
T
- 577,879.60 1,155,759.20 1,234.79
COST COMPARISONCOST ESTIMATEPER ITEM OF MAILBOX
TO
ITEM DESCRIPTION QTY Unit UNIT COST
2/ID 3.71.00 Ducco paint Finish to match laminate 74.20 lm 500.002.00 Painting of Interior ( Side, Bottom, & Top) 101.40 m² 1,500.003.00 Painting of Interior (backing ) 6.12 m² 500.005.00 Side( ducco to match laminate) 3.60 m² 1,750.006.00 Top of mailbox 1.44 m² 500.007.00 Medium density fiber board 11.00 pcs 1,200.008.00 Medium density fiber board (backing) 2.00 pcs 1,200.009.00 Acrylic 169.00 pcs 52.08
10.00 Hinges and lockset 169.00 pcs 240.00
3/ID3.711.00 Ducco paint Finish to match laminate 53.06 lm 500.0012.00 Painting of Interior ( Side, Bottom, & Top) 78.00 m² 1,500.0013.00 Painting of Interior (backing ) 4.52 m² 500.00
15.00 Top of mailbox 1.06 m² 500.0016.00 Medium density fiber board 7.00 pcs 1,200.0017.00 Medium density fiber board (backing) 2.00 pcs 1,200.0018.00 Acrylic 130.00 pcs 52.0819.00 Hinges and lockset 130.00 pcs 240.00
4/ID3.720.00 Ducco paint Finish to match laminate 35.70 lm 500.0021.00 Painting of Interior ( Side, Bottom, & Top) 46.80 m² 1,500.0022.00 Painting of Interior (backing ) 2.89 m² 500.0024.00 Top of mailbox 0.68 m² 500.0025.00 Medium density fiber board 14.28 pcs 1,200.0026.00 Medium density fiber board (backing) 2.00 pcs 1,200.0027.00 Acrylic 78.00 pcs 52.0828.00 Hinges and lockset 78.00 pcs 240.00
5/ID3.729.00 Ducco paint Finish to match laminate 39.00 lm 500.0030.00 Painting of Interior ( Side, Bottom, & Top) 54.60 m² 1,500.0031.00 Painting of Interior (backing ) 3.23 m² 500.0032.00 Side( ducco to match laminate) 2.90 m² 1,750.0033.00 Top of mailbox 1.16 m² 500.0034.00 Medium density fiber board 15.60 pcs 1,200.00
35.00 Medium density fiber board (backing) 3.23 pcs 1,200.0036.00 Acrylic 91.00 pcs 52.0837.00 Hinges and lockset 91.00 pcs 240.00
TOTAL AMOUNT PER TOWER REVISED DETAILGRAND TOTAL PER PHASE REVISED DETAIL
PER PHASECOST ESTIMATE (AS PER BOQ & C.O.)LUMP SUM OF MAILBOX
ORIGINAL480,000.00
divided by 936512.82
TO FROM
TOTAL AMOUNT DESCRIPTION QTY Unit UNIT COST
2/ID 3.737,100.00 White Pianno Finish 38.26 lm 500.00
152,100.00 Painting of Interior ( Side, Bottom, & Top) 46.80 m² 1,500.003,060.00 Painting of Interior (backing ) 2.30 m² 500.006,300.00 Side piano finish 0.76 m² 1,500.00
720.00 Top of mailbox 0.50 m² 500.0013,200.00 Marine plywood 92.58 m² 800.00
2,400.00 marine plywood 2.30 m² 800.008,801.52 Acrylic 117.00 pcs 25.00
40,560.00 Hinges & Lockset 117.00 pcs 240.00264,241.52
26,530.00 White Pianno Finish 127.12 lm 200.00117,000.00 Painting of Interior ( Side, Bottom, & Top) 140.40 m² 1,500.00
2,261.00 Painting of Interior (backing ) 6.66 m² 500.00SIDE white piano finish 0.74 m² 1,500.00
532.00 Top of mailbox 1.45 m² 500.008,400.00 Marine plywood 50.85 m² 800.002,400.00 marine plywood 6.66 m² 800.006,770.40 Acrylic 351.00 pcs 25.00
31,200.00 Hinges & Lockset 351.00 pcs 240.00195,093.40
17,850.0070,200.00
1,445.00340.00
17,136.002,400.004,062.24
18,720.00132,153.24
19,500.0081,900.00
1,615.005,075.00
580.0018,720.00
3,876.004,739.28
21,840.00157,845.28749,333.44 ORIGINAL DETAIL
1,498,666.88 ORIGINAL DETAIL
REVISED608,400.00
divided by 936650.00
```
FROM
TOTAL AMOUNT
19,130.0070,200.00
1,150.001,140.00
248.0074,067.20
1,840.002,925.00
28,080.00198,780.20
25,424.00210,600.00
3,330.001,104.00
724.0040,678.40
5,328.008,775.00
84,240.00379,099.40
0.00577,879.60
1,155,759.20
COST COMPARISONCOST ESTIMATEPER ITEM OF MAILBOX
PER ITEMFROM (BASED ON BID PLAN)
ITEM DESCRIPTION QTY Unit UNIT COST
2/ID 3.71.00 White Pianno Finish 38.26 lm 500.002.00 Painting of Interior ( Side, Bottom, & Top) 46.80 m² 1,500.003.00 Painting of Interior (backing ) 2.30 m² 500.005.00 Side piano finish 0.76 m² 1,500.006.00 Top of mailbox 0.50 m² 500.007.00 Marine plywood 92.58 m² 800.008.00 marine plywood 2.30 m² 800.009.00 Acrylic 117.00 pcs 25.00
10.00 Hinges & Lockset 117.00 pcs 240.00
11.00 White Pianno Finish 127.12 lm 200.0012.00 Painting of Interior ( Side, Bottom, & Top) 140.40 m² 1,500.0013.00 Painting of Interior (backing ) 6.66 m² 500.00
SIDE white piano finish 0.74 m² 1,500.0015.00 Top of mailbox 1.45 m² 500.0016.00 Marine plywood 50.85 m² 800.0017.00 marine plywood 6.66 m² 800.0018.00 Acrylic 351.00 pcs 25.0019.00 Hinges & Lockset 351.00 pcs 240.00
20.0021.0022.0024.0025.0026.0027.0028.00
29.00
30.0031.0032.0033.0034.0035.0036.0037.00
TOTAL AMOUNT PER TOWER ORIGINAL DETAILGRAND TOTAL PER PHASE ORIGINAL DETAIL
AMOUNT OF PER BOX
PER PHASECOST ESTIMATE (AS PER BOQ & C.O.)LUMP SUM OF MAILBOX
ORIGINAL480,000.00
divided by 936512.82
FROM (BASED ON BID PLAN) TO ( BASED ON CONSTRUCTION PLAN)
TOTAL AMOUNT DESCRIPTION QTY Unit UNIT COST
2/ID 3.719,130.00 Ducco paint Finish to match laminate 74.20 lm 500.0070,200.00 Painting of Interior ( Side, Bottom, & Top) 101.40 m² 1,500.00
1,150.00 Painting of Interior (backing ) 6.12 m² 500.001,140.00 Side( ducco to match laminate) 3.60 m² 1,750.00
248.00 Top of mailbox 1.44 m² 500.0074,067.20 Medium density fiber board 11.00 pcs 1,200.00
1,840.00 Medium density fiber board (backing) 2.00 pcs 1,200.002,925.00 Acrylic 169.00 pcs 52.08
28,080.00 Hinges and lockset 169.00 pcs 240.00198,780.20
3/ID3.725,424.00 Ducco paint Finish to match laminate 53.06 lm 500.00
210,600.00 Painting of Interior ( Side, Bottom, & Top) 78.00 m² 1,500.003,330.00 Painting of Interior (backing ) 4.52 m² 500.001,104.00
724.00 Top of mailbox 1.06 m² 500.0040,678.40 Medium density fiber board 7.00 pcs 1,200.00
5,328.00 Medium density fiber board (backing) 2.00 pcs 1,200.008,775.00 Acrylic 130.00 pcs 52.08
84,240.00 Hinges and lockset 130.00 pcs 240.00379,099.40
4/ID3.7Ducco paint Finish to match laminate 35.70 lm 500.00Painting of Interior ( Side, Bottom, & Top) 46.80 m² 1,500.00Painting of Interior (backing ) 2.89 m² 500.00Top of mailbox 0.68 m² 500.00Medium density fiber board 14.28 pcs 1,200.00Medium density fiber board (backing) 2.00 pcs 1,200.00Acrylic 78.00 pcs 52.08Hinges and lockset 78.00 pcs 240.00
5/ID3.7Ducco paint Finish to match laminate 39.00 lm 500.00
Painting of Interior ( Side, Bottom, & Top) 54.60 m² 1,500.00Painting of Interior (backing ) 3.23 m² 500.00Side( ducco to match laminate) 2.90 m² 1,750.00Top of mailbox 1.16 m² 500.00Medium density fiber board 15.60 pcs 1,200.00Medium density fiber board (backing) 3.23 pcs 1,200.00Acrylic 91.00 pcs 52.08Hinges and lockset 91.00 pcs 240.00
0.00577,879.60 REVISED DETAIL
1,155,759.20 REVISED DETAIL1,234.79
REVISED608,400.00
divided by 936650.00
```
TO ( BASED ON CONSTRUCTION PLAN)
TOTAL AMOUNT
37,100.00152,100.00
3,060.006,300.00
720.0013,200.00
2,400.008,801.52
40,560.00264,241.52
26,530.00117,000.00
2,261.00
532.008,400.002,400.006,770.40
31,200.00195,093.40
17,850.0070,200.00
1,445.00340.00
17,136.002,400.004,062.24
18,720.00132,153.24
19,500.00
81,900.001,615.005,075.00
580.0018,720.00
3,876.004,739.28
21,840.00157,845.28749,333.44
1,498,666.881,601.14
![[Webinar Slides] Re-Imagining the Digital Mailroom for the 21st Century](https://static.fdocuments.us/doc/165x107/586e74b41a28ab99598b59e5/webinar-slides-re-imagining-the-digital-mailroom-for-the-21st-century.jpg)
