Professional Documents
Culture Documents
cont.
ESTIMATED DIRECT
Item PROFI TOTAL INDIRECT TOTAL COST UNIT COST
ITEM/ WORK DESCRIPTION QTY UNIT COST OCM VAT (Php)
No. T VALUE
%
(Php) COST(Php.) (Php.) (Php.)
(Php) % %
PROVISION/INSTALLATION OF FIRE
I. 1 Lot
SPRINKLER SYSTEM
J. ELECTRICAL WORKS 1 Lot
K. MEDICAL GAS AND VACUUM SYSTEM 1 Lot
L. MECHANICAL WORKS 1 Lot
SUB-TOTAL
VIII.
SIXTH FLOOR
A. CONCRETE AND MASONRY WORKS 1 Lot
B. TILE WORKS 1 Lot
C. CEILING WORKS 1 Lot
D. DOORS,WINSDOWS & PARTITION 1 Lot
E IRON/STEEL WORKS 1 Lot
F. MISCELLANEOUS MATERIALS 1 Lot
G. PAINTING WORKS 1 Lot
H. PLUMBING AND SANITARY WORKS 1 Lot
PROVISION/INSTALLATION OF FIRE
I. 1 Lot
SPRINKLER SYSTEM
J. ELECTRICAL WORKS 1 Lot
K. MEDICAL GAS AND VACUUM SYSTEM 1 Lot
L. MECHANICAL WORKS 1 Lot
SUB-TOTAL
IX.
SEVENTH FLOOR
A. CONCRETE AND MASONRY WORKS 1 Lot
B. TILE WORKS 1 Lot
C. CEILING WORKS 1 Lot
D. DOORS,WINSDOWS & PARTITION 1 Lot
E IRON/STEEL WORKS 1 Lot
F. MISCELLANEOUS MATERIALS 1 Lot
G. PAINTING WORKS 1 Lot
H. PLUMBING AND SANITARY WORKS 1 Lot
PROVISION/INSTALLATION OF FIRE
I. 1 Lot
SPRINKLER SYSTEM
J. ELECTRICAL WORKS 1 Lot
K. MEDICAL GAS AND VACUUM SYSTEM 1 Lot
cont.
ESTIMATED DIRECT
Item PROFI TOTAL INDIRECT TOTAL COST UNIT COST
ITEM/ WORK DESCRIPTION QTY UNIT COST OCM VAT (Php)
No. T VALUE
%
(Php) COST(Php.) (Php.) (Php.)
(Php) % %
L. MECHANICAL WORKS 1 Lot
SUB-TOTAL
X.
EIGHT FLOOR
A. CONCRETE AND MASONRY WORKS 1 Lot
B. TILE WORKS 1 Lot
C. CEILING WORKS 1 Lot
D. DOORS,WINSDOWS & PARTITION 1 Lot
E IRON/STEEL WORKS 1 Lot
F. MISCELLANEOUS MATERIALS 1 Lot
G. PAINTING WORKS 1 Lot
H. PLUMBING AND SANITARY WORKS 1 Lot
PROVISION/INSTALLATION OF FIRE
I. 1 Lot
SPRINKLER SYSTEM
J. ELECTRICAL WORKS 1 Lot
K. MEDICAL GAS AND VACUUM SYSTEM 1 Lot
L. MECHANICAL WORKS 1 Lot
SUB-TOTAL
XI. PROVISION/INSTALLATION OF 1 Lot
EQUIPMENTS
SUB-TOTAL
XII.
EQUIPMENT RENTALS 1 Lot
SUB-TOTAL
TOTAL (From ITEM I-XII) PHP PHP PHP
TOTAL BID AMOUNT IN FIGURES: PHP
TOTAL AMOUNT IN WORDS:
I. GENERAL REQUIREMENTS
A.MOBILIZATION AND DEMOBILIZATION LUMP SUM Php 1,200,000.00
B.TEMPORARY FACILITIES
1. Field Office, Barracks and Warehouse Php 500,000.00
Estimated Floor Area: = 250 sq.m.
@ Php 2,000.00/sq.m. = Php 500,000.00
a. Materials
cont.
Qty. Unit Materials/Specifications/Description Unit Cost Total Cost
(Php) (Php)
1,424 pc. DSB, 10mm. x 6.0m. 135.00 192,240.00
88 kg. Tie Wire, G.I., #16 75.00 6,600.00
31 kg. Welding Rod, (High Class) 120.00 3,720.00
14 pc. Blade, Hacksaw (H.D./Orange) 55.00 770.00
15,664 pc. CHB, 4" x 8" x 16" 12.00 187,968.00
Cost of Materials: Php 671,198.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-A1 (a-b) PHP 939,677.20
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-A2 (a-b) PHP 178,724.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-A (1-2) PHP 1,118,401.20
B.TILE WORKS
1. Laying/Mounting of Floor & Wall Tiles for 82-units Toilet and Shower Rooms
(A = 649.78 sq.m.)
a. Materials
Qty. Unit Materials/Specifications/Description Unit Cost Total Cost
(Php) (Php)
93 pc. Tiles, Floor, Non-Skid Ceramic (Prime Color) 44.00 4,092.00
0.30m. x 0.30m.
264 pc. Tiles, Wall, Glazed Ceramic (Prime Color), 0.30m x 0.30m. 38.00 10,032.00
4,480 pc. Tiles, Floor, Non-Skid Ceramic (Prime Color) 18.00 80,640.00
0.20m. X 0.20m.
10,069 pc. Tiles, Wall, Glazed Ceramic (Prime Color), 0.20m. x 0.25m. 22.00 221,518.00
318 pc. Tile Trim, PVC, 1" x 8' 53.00 16,854.00
239 bag Cement, (40 kg.) Type A/IP 250.00 59,750.00
477 bag Cement, Tile Adhesive (25 kg./ High Class) 285.00 135,945.00
142 kg. Cement Groute (Asstd. Color) 40.00 5,680.00
17 pc. Tile Cutter Pad w/ Diamond Tip (4") H.D. 380.00 6,460.00
Cost of Materials: Php 540,971.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-B1 (a-b) PHP 757,359.40
2. Laying/Mounting of Floor and Wall Tiles for Lavatory and Counter Tables
(A = 69.20 sq.m.)
a. Materials
cont.
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
8 kg. Cement Groute (asstd. Color) 40.00 320.00
2 pc. Tile Cutter Pad w/ Diamond Tip (4") H.D. 380.00 760.00
Cost of Materials: Php 68,583.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-B2 (a-b) PHP 96,016.20
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-B3 (a-b) PHP 175,693.00
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-B4 (a-b) PHP 280,866.60
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-B5 (a-b) PHP 1,644,731.20
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-B (1-5) PHP 2,954,666.40
C.CEILING WORKS
1. Mounting/Installation of Interior Ceiling Boards (Acoustic, Fiber and Gypsum Boards),
Joists, Hangers and other Ceiling Accessories
(A = 2,363.93 sq.m.)
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-C1 (a-b) PHP 1,669,322.20
b. D-21- 1 set Door, Double-Leaf with 6mm thk., Clear 16,800.00 16,800.00
Glass on Powder Coated Aluminum Frame
1.6m x 2.10m
` TOTAL COST OF LABOR AND MATERIALS OF ITEM II-D1 (a-b) PHP 27,835.50
a. 1 set (1 cubicle) A = 4.6 sq.m. Phenolic Board Toilet Php 18,400.00 Php 18,400.00
Partition
` TOTAL COST OF LABOR AND MATERIALS OF ITEM II-D2 (a-c) PHP 67,200.00
` TOTAL COST OF LABOR AND MATERIALS OF ITEM II-D (1-2) PHP 95,035.50
E.MISCELLANEOUS MATERIALS
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
4 pc. Drum, Empty (200 lit. Capacity) 770.00 3,080.00
20 pc. Cement Pail (Big/ H.D.) 62.00 1,240.00
10 pc. Cement Pail (Small/ H.D.) 55.00 550.00
8 pc. Spatula w/o Handle (H.D.) 17.00 136.00
10 kg. Nail, Common Wire, Assorted 62.00 620.00
8 pc. Spatula w/ Handle (3") H.D. 55.00 440.00
1 lot Assorted Masonry & Iron Drill Bits, Steel Brush, Etc. L.S. 700.00
Cost of Materials: Php 6,766.00
a. Materials
cont.
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
69 gal. Body Filler w/ Hardener 610.00 42,090.00
69 lit. Latex/Accry, Assorted Color 275.00 18,975.00
1 Lot Miscellaneous Painting Tools/Materials/Brushes/ L.S. 16,500.00
Sand Papers, Etc.
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-F2 (a-b) PHP 961,030.00
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-F3 (a-b) PHP 89,530.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-F (1-3) PHP 1,317,824.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM II- (A-F) PHP 7,164,215.30
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-A1 (a-b) PHP 2,929,877.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-A2 (a-b) PHP 1,458,420.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-A3 (a-b) PHP 18,437.50
4. Plastering/Finishing of Interior Concrete, Masonry and Styromesh Walls
(A = 9,248.40 sq.m. (Two Sides)
Using Class "B" 1 : 3 Mortar Mixture; Thickness: 20mm. Thk. (Minimum)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
2,219 bag Cement, 40kg./Type A/IP 250.00 554,750.00
202 cu.m. Sand, Albay/Black (Screened/Fine Sand) 550.00 111,100.00
8 m. Wire Mesh, G.I., ", 105.00 840.00
Cost of Materials: Php 666,690.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-A4 (a-b) PHP 904,152.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-A (1-4) PHP 5,310,886.50
B. TILE WORKS
1. Laying/Mounting of Floor & Wall Tiles for 84-units Toilet and Shower Rooms
(A = 1,023.70 sq.m.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
191 pc. Tiles, Floor, Non-Skid Ceramic (Prime Color) 44.00 8,404.00
0.30m. x 0.30m.
542 pc. Tiles, Wall, Glazed Ceramic (Prime Color), 0.30m x 0.30m. 38.00 20,596.00
8,071 pc. Tiles, Floor, Non-Skid Ceramic (Prime Color) 18.00 145,278.00
0.20m. X 0.20m.
14,742 pc. Tiles, Wall, Glazed Ceramic (Prime Color), 0.20m. x 0.25m. 22.00 324,324.00
501 pc. Tile Trim, PVC, 1" x 8' 53.00 26,553.00
375 bag Cement, (40 kg.) Type A/IP 250.00 93,750.00
750 bag Cement, Tile Adhesive (25 kg./ High Class) 285.00 213,750.00
225 kg. Cement Groute (Asstd. Color) 40.00 9,000.00
25 pc. Tile Cutter Pad w/ Diamond Tip (4") H.D. 380.00 9,500.00
Cost of Materials: Php 851,155.00
b. Labor Cost (For 52.5 Days)
1 Const. Foreman @ Php 500.00 /day Php 26,250.00
12 Skilled Laborer @ Php 350.00 /day Php 220,500.00
4 Common Laborer @ Php 279.00 /day Php 58,590.00
Cost of Labor: Php 305,340.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B1 (a-b) PHP 1,156,495.00
2. Laying/Mounting of Floor and Wall Tiles for Lavatory and Counter Tables
(A = 54.50 sq.m.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
166 pc. Tiles, Semi-Granite, Glazed (Prime Color) 220.00 36,520.00
0.60m. x 0.60m.
9 pc. Tile Trim, PVC, 1" x 8' 53.00 477.00
20 bag Cement, (40 kg.) Type A/IP 250.00 5,000.00
40 bag Cement, Tile Adhesive (25 kg./ High Class) 285.00 11,400.00
6 kg. Cement Groute (asstd. Color) 40.00 240.00
2 pc. Tile Cutter Pad w/ Diamond Tip (4") H.D. 380.00 760.00
Cost of Materials: Php 54,397.00
b. Labor Cost (For 13.5 Days)
1 Const. Foreman @ Php 500.00 /day Php 6,750.00
2 Skilled Laborer @ Php 350.00 /day Php 9,450.00
1 Common Laborer @ Php 279.00 /day Php 3,766.50
Cost of Labor: Php 19,966.50
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B2 (a-b) PHP 74,363.50
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B3 (a-b) PHP 1,212,445.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B4 (a-b) PHP 281,596.50
(A = 1,496.70 sq.m.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
18,293 pc. Tiles, Floor, Cermic Unglazed (Prime Color) 38.00 695,134.00
0.30m. x 0.30m.
548 bag Cement, (40 kg.) Type A/IP 250.00 137,000.00
1,096 bag Cement, Tile Adhesive (25 kg./ High Class) 285.00 312,360.00
329 kg. Cement Groute (Asstd. Color) 40.00 13,160.00
23 pc. Tile Cutter Pad w/ Diamond Tip (4") (H.D.) 380.00 8,740.00
Cost of Materials: Php 1,166,394.00
b. Labor Cost (For 69.5 Days)
1 Const. Foreman @ Php 500.00 /day Php 34,750.00
12 Skilled Laborer @ Php 350.00 /day Php 291,900.00
4 Common Laborer @ Php 279.00 /day Php 77,562.00
Cost of Labor: Php 404,212.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B5 (a-b) PHP 1,570,606.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B (1-5) PHP 4,295,506.00
C. CEILING WORKS
1. Mounting/Installation of Interior Ceiling Boards (Acoustic, Fiber and Gypsum Boards),
Joists, Hangers and other Ceiling Accessories
(A = 2,690.90 sq.m.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
3,484 pc. Acoustic Board w/ Latex Painted Finish 170.00 592,280.00
" thk. x 0.60m. x 0.60m.
48 pc. Gypsum board, 12mm. Thk. x 4' x 8' 430.00 20,640.00
1,141 pc. Aluminum T-Runner, Powder Coated, 1" x 20' 260.00 296,660.00
245 pc. Flat Bar (Hanger), " x 1" x 20' 193.00 47,285.00
820 pc. Metal Furring, 19mm. x 50mm. x 6.0m. 120.00 98,400.00
14 box Blind Rivet (500 pcs.), " x 1 560.00 7,840.00
258 pc. Angle Bar, Aluminum, Powder Coated, 1" x 20' 245.00 63,210.00
23 gal. Epoxy Primer w/ Catalyst (Gray) 715.00 16,445.00
73 pc. Gypsum Board, Moisture Resistant, 12mm. Thk. x 4' x 8' 450.00 32,850.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-C1 (a-b) PHP 1,936,785.00
o. D-23- 1 set Door, Single-Leaf Fire Rated Metal with 14,600.00 14,600.00
Panic Hardware, Door Closer and Metal
Jamb, 0.9m x 2.10m
p. D-26- 1 set Door, Single-Leaf Fire Metal w/ Glavanized 20,150.00 20,150.00
Iron Louver w/ Metal Jamb, 1.4m. x 2.10m.
` TOTAL COST OF LABOR AND MATERIALS OF ITEM III-D1 (a-p) PHP 1,329,470.00
a. 1 set (1 cubicle) A = 4.6 sq.m. Phenolic Board Toilet Php 23,000.00 Php 23,000.00
Partition
` TOTAL COST OF LABOR AND MATERIALS OF ITEM III-D2 (a-c) PHP 89,800.00
` TOTAL COST OF LABOR AND MATERIALS OF ITEM II-D (1-2) PHP 1,419,270.00
E. IRON/STEEL WORKS
1. Provision/Installation including Painting (3 Coats) of Stair Handrails
(Both Sides) from 6th Floor to 7th Floor
(L = 215.90 L.M.)
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-E1 (a-b) PHP 151,123.50
F. MISCELLANEOUS MATERIALS
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
2 pc. Drum, Empty (200 lit. Capacity) 770.00 1,540.00
20 pc. Cement Pail (Big/ H.D.) 62.00 1,240.00
10 pc. Cement Pail (Small/ H.D.) 55.00 550.00
8 pc. Spatula w/o Handle (H.D.) 17.00 136.00
10 kg. Nail, Common Wire, Assorted 62.00 620.00
8 pc. Spatula w/ Handle (3") H.D. 55.00 440.00
1 lot Assorted Masonry & Iron Drill Bits, Steel Brush, Etc. L.S. 700.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-F (a-b) PHP 7,026.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-G2 (a-b) PHP 1,747,999.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-G3 (a-b) PHP 228,958.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-G (1-3) PHP 2,271,869.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-H1 (a-b) PHP 228,584.35
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-H2 (a-b) PHP 535,626.90
50 set Water Closet with Tank and Complete Fittings, Lever Type 7,850.00 392,500.00
Flush (Prime Color/Std. Size
Lavatory, Porcelain w/ Complete Fittings & C-Spout S/S
47 set 4,150.00 195,050.00
Spray Faucet, Wall Hang 16" x 18"
6 set Sink, Kitchen S/S - GA #16 Seamless Bowl w/ S/S 5,750.00 34,500.00
Gooseneck Faucet and Fittings (32" x 18")
3 set Urinal, Wall Hung with Complete Fittings and Flush 6,790.00 20,370.00
Valve/Lever Type (18" x 22")
34 set Shower Head and Valve S/S 1,870.00 63,580.00
88 pc. Floor Drain, S/S, 4" x 4" Anti-Odor 325.00 28,600.00
5 pc. Floor Drain, S/S, 6" x 6" Anti-Odor 600.00 3,000.00
6 set Lavatory Sink - GA #16 S/S Deep Seated Seamless Bowl 7,575.00 45,450.00
Compartment w/ c-Spout Spray Faucet and Fittings (36" x
18") Doubled
38 pc. Soap Holder, Porcelain, 7" x 7" 439.00 16,682.00
50 pc. Tissue Holder, Porcelain, 7" x 7" 439.00 21,950.00
39 pc. Towel Holder, S/S, 1" x 23" 1,160.00 45,240.00
89 pc. Faucet, S/S, Crown Type Handle, " 489.00 43,521.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-H3 (a-b) PHP 1,217,786.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-H (1-3) PHP 1,981,997.25
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-I-1 (a-b) PHP 617,957.00
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
327 pc. Hanger Steel ( for 25 & 32mm pipe) Adjustable 140.00 45,780.00
113 pc. Hanger Steel ( for 40 - 65mm pipe) Adjustable 175.00 19,775.00
137 pc. Bracket Steel ( for 75, 100 & 150mm Pipe) 260.00 35,620.00
257 pc. Teflon tape (") 18.00 4,626.00
63 kg. Welding Rod (High Class) 120.00 7,560.00
8 gal. Metal Paint (International Red Color) 680.00 5,440.00
4 gal. Thinner Lacquer 230.00 920.00
6 pc. Cutting Disk 14" (H.D) 650.00 3,900.00
8 gal. Red Primer Oxide Paint 380.00 3,040.00
3 gal. Thinner Paint 260.00 780.00
Assorted Clamps & Sway Braces, Paint Brushes,
1 lot Expansion Bolts, Masonry and Metal Drill Bits, L.S. 20,000.00
Acytelene, Oxygene and Other Miscellaneous Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-I-2 (a-b) PHP 206,735.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-I-3 (a-b) PHP 368,352.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III- I (1-3) PHP 1,193,044.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-K1 (a-b) PHP 296,802.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-K2 (a-b) PHP 244,068.25
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-K (1-2) PHP 540,870.25
L. MECHANICAL WORKS:
1. Ventilation System
a. Provision/Installation of Ventilation Equipments.(Fans & Blowers)
Unit Cost Total Cost
Qty. Unit Equipment's Specifications/Description (Php) (Php)
69 unit Ceiling Cassette, 150 cfm. 1 phase, 220 V, 60 Hz, 0.01 kw. 3,460.00 238,740.00
Cost of Equipments: Php 238,740.00
Labor Cost (For 23 Days)
1 Mechanical Engineer @ Php 950.00 /day Php 21,850.00
1 Master Electrician @ Php 500.00 /day Php 11,500.00
4 Skilled Laborer @ Php 380.00 /day Php 34,960.00
1 Common Laborer @ Php 279.00 /day Php 6,417.00
COST OF LABOR (for Mounting /Installation) Php 74,727.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III - L1-a PHP 313,467.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III - L1-b PHP 926,909.75
TOTAL COST OF LABOR AND MATERIALS OF ITEM III - L1 (a-b) PHP 1,240,376.75
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
963 pc. Polysterene (Styromesh) Wall Panel w/ Wire Mesh 1,050.00 1,011,150.00
150mm. Thk. x 4' x 8'
275 bag Cement, 40kg./Type A/IP 250.00 68,750.00
16 cu.m. Sand, Albay/Black 550.00 8,800.00
6,781 pc. DSB, 10mm x 6.0m. 135.00 915,435.00
373 kg. Tie Wire, G.I., #16 75.00 27,975.00
73 kg. Welding Rod, (High Class) 120.00 8,760.00
51 pc. Blade, Hacksaw (H.D./Orange) 55.00 2,805.00
170 pc. Polysterene (Styromesh) Wall Panel w/ Wire Mesh 1,410.00 239,700.00
200mm. Thk. x 4' x 8'
Cost of Materials: Php 2,283,375.00
b. Labor Cost (For 68 Days)
1 Const. Foreman @ Php 500.00 /day Php 34,000.00
24 Skilled Laborer @ Php 350.00 /day Php 571,200.00
12 Common Laborer @ Php 279.00 /day Php 227,664.00
Cost of Labor: Php 832,864.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-A1 (a-b) PHP 3,116,239.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-A2 (a-b) PHP 1,536,368.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-A3 (a-b) PHP 16,741.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-A4 (a-b) PHP 993,703.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-A (1-4) PHP 5,663,051.00
B. TILE WORKS
1. Laying/Mounting of Floor & Wall Tiles for 69-units Toilet and Shower Rooms
(A = 1,046.90 sq.m.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
85 pc. Tiles, Floor, Non-Skid Ceramic (Prime Color) 44.00 3,740.00
0.30m. x 0.30m.
218 pc.Tiles, Wall, Glazed Ceramic (Prime Color), 0.30m x 0.30m. 38.00 8,284.00
7,713 pc.Tiles, Floor, Non-Skid Ceramic (Prime Color) 18.00 138,834.00
0.20m. X 0.20m.
16,313 pc. Tiles, Wall, Glazed Ceramic (Prime Color), 0.20m. x 0.25m. 22.00 358,886.00
512 pc. Tile Trim, PVC, 1" x 8' 53.00 27,136.00
383 bag Cement, (40 kg.) Type A/IP 250.00 95,750.00
766 bag Cement, Tile Adhesive (25 kg./ High Class) 285.00 218,310.00
230 kg. Cement Groute (Asstd. Color) 40.00 9,200.00
25 pc. Tile Cutter Pad w/ Diamond Tip (4") H.D. 380.00 9,500.00
Cost of Materials: Php 869,640.00
b. Labor Cost (For 53.5 Days)
1 Const. Foreman @ Php 500.00 /day Php 26,750.00
12 Skilled Laborer @ Php 350.00 /day Php 224,700.00
4 Common Laborer @ Php 279.00 /day Php 59,706.00
Cost of Labor: Php 311,156.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B1 (a-b) PHP 1,180,796.00
2. Laying/Mounting of Floor and Wall Tiles for Lavatory and Counter Tables
(A = 52.80 sq.m.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
161 pc. Tiles, Semi-Granite, Glazed (Prime Color) 220.00 35,420.00
0.60m. x 0.60m.
9 pc. Tile Trim, PVC, 1" x 8' 53.00 477.00
19 bag Cement, (40 kg.) Type A/IP 250.00 4,750.00
38 bag Cement, Tile Adhesive (25 kg./ High Class) 285.00 10,830.00
6 kg. Cement Groute (asstd. Color) 40.00 240.00
2 pc. Tile Cutter Pad w/ Diamond Tip (4") H.D. 380.00 760.00
Cost of Materials: Php 52,477.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B2 (a-b) PHP 71,704.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B3 (a-b) PHP 1,519,012.50
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B4 (a-b) PHP 284,451.50
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B5 (a-b) PHP 1,576,600.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B (1-5) PHP 4,632,564.00
C. CEILING WORKS
1. Mounting/Installation of Interior Ceiling Boards (Acoustic, Fiber and Gypsum Boards),
Joists, Hangers and other Ceiling Accessories
(A = 2,699.50 sq.m.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
2,903 pc. Acoustic Board w/ Latex Painted Finish 170.00 493,510.00
" thk. x 0.60m. x 0.60m.
492 pc. Gypsum board, 12mm. Thk. x 4' x 8' 430.00 211,560.00
1,144 pc. Aluminum T-Runner, Powder Coated, 1" x 20' 260.00 297,440.00
246 pc. Flat Bar (Hanger), " x 1" x 20' 193.00 47,478.00
822 pc. Metal Furring, 19mm. x 50mm. x 6.0m. 120.00 98,640.00
14 box Blind Rivet (500 pcs.), " x 1 560.00 7,840.00
259 pc. Angle Bar, Aluminum, Powder Coated, 1" x 20' 245.00 63,455.00
23 gal. Epoxy Primer w/ Catalyst (Gray) 715.00 16,445.00
98 pc. Gypsum Board, Moisture Resistant, 12mm. Thk. x 4' x 8' 450.00 44,100.00
76 pc. Fiber Cement Board, 4mm. x thk. x 4' x 8' 420.00 31,920.00
1 Lot Miscellaneous Materials (Welding Rods, Metal Screws, L.S. 37,000.00
Clips, Expansion Bolts, Painting Tools, etc.)
Cost of Materials: Php 1,349,388.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-C1 (a-b) PHP 1,859,570.50
m. D-23- 1 set Door, Single-Leaf Fire Rated Metal with 14,600.00 14,600.00
Panic Hardware, Door Closer and Metal
Jamb, 0.9m x 2.10m
n. D-26- 1 set Door, Single-Leaf Fire Metal w/ Glavanized 20,150.00 20,150.00
Iron Louver w/ Metal Jamb, 1.4m. x 2.10m.
` TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-D1 (a-n) PHP 1,462,850.00
E. IRON/STEEL WORKS
1. Provision/Installation including Painting (3 Coats) of Stair Handrails
(Both Sides) from 7th Floor to 8th Floor
(L = 192.50 L.M.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
35 pc. Pipe, B.I. (S-40), 2" x 6.0m. 1,145.00 40,075.00
115 pc. Square Bar, 12mm. x 6.0m. 292.00 33,580.00
41 kg. Welding Rod (High Class) 120.00 4,920.00
6 pc. Grinding Pad, 4" 60.00 360.00
8 gal. Epoxy Primer w/ Catalyst (Gray) 715.00 5,720.00
16 gal. QDE Class "A & Leadng Brand Paint 650.00 10,400.00
2 pc. Cutting Disk/Pad, 14" (H.D.) 650.00 1,300.00
1 Lot Miscellaneous Tools/Materials/Thinner/Bolts/Etc. L.S. 3,200.00
Cost of Materials: Php 99,555.00
b. Labor Cost (For 19.5 Days)
1 Const. Foreman @ Php 500.00 /day Php 9,750.00
3 Skilled Laborer @ Php 380.00 /day Php 22,230.00
1 Common Laborer @ Php 279.00 /day Php 5,440.50
Cost of Labor: Php 37,420.50
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-E1 (a-b) PHP 136,975.50
F. MISCELLANEOUS MATERIALS
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-F (a-b) PHP 7,026.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-G2 (a-b) PHP 1,743,132.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-G3 (a-b) PHP 272,966.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-G (1-3) PHP 2,311,010.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-H1 (a-b) PHP 264,465.45
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-H2 (a-b) PHP 598,865.55
53 set Water Closet with Tank and Complete Fittings, Lever Type 7,850.00 416,050.00
Flush (Prime Color/Std. Size
Lavatory, Porcelain w/ Complete Fittings & C-Spout S/S
53 set 4,150.00 219,950.00
Spray Faucet, Wall Hang 16" x 18"
10 set Sink, Kitchen S/S - GA #16 Seamless Bowl w/ S/S 5,750.00 57,500.00
Gooseneck Faucet and Fittings (32" x 18")
2 set Urinal, Wall Hung with Complete Fittings and Flush 6,790.00 13,580.00
Valve/Lever Type (18" x 22")
46 set Shower Head and Valve S/S 1,870.00 86,020.00
64 pc. Floor Drain, S/S, 4" x 4" Anti-Odor 325.00 20,800.00
2 pc. Floor Drain, S/S, 6" x 6" Anti-Odor 600.00 1,200.00
4 set Lavatory Sink - GA #16 S/S Deep Seated Seamless Bowl 7,575.00 30,300.00
Compartment w/ c-Spout Spray Faucet and Fittings (36" x
18") Doubled
Qty. Unit Materials/Specifications/Description Unit Cost Total Cost
(Php) (Php)
46 pc. Soap Holder, Porcelain, 7" x 7" 439.00 20,194.00
53 pc. Tissue Holder, Porcelain, 7" x 7" 439.00 23,267.00
46 pc. Towel Holder, S/S, 1" x 23" 1,160.00 53,360.00
58 pc. Faucet, S/S, Crown Type Handle, " 489.00 28,362.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-H3 (a-b) PHP 1,287,045.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-H (1-3) PHP 2,150,376.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-I-1 (a-b) PHP 647,710.00
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
289 pc. Hanger Steel ( for 25 & 32mm pipe) Adjustable 140.00 40,460.00
151 pc. Hanger Steel ( for 40 - 65mm pipe) Adjustable 175.00 26,425.00
137 pc. Bracket Steel ( for 75, 100 & 150mm Pipe) 260.00 35,620.00
254 pc. Teflon tape (") 18.00 4,572.00
62 kg. Welding Rod (High Class) 120.00 7,440.00
8 gal. Metal Paint (International Red Color) 680.00 5,440.00
4 gal. Thinner Lacquer 230.00 920.00
6 pc. Cutting Disk 14" (H.D) 650.00 3,900.00
8 gal. Red Primer Oxide Paint 380.00 3,040.00
3 gal. Thinner Paint 260.00 780.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-I-2 (a-b) PHP 210,469.00
3 pc. Sprinkler Head w/ Escutheon Sidewall Type UL/FM Listed 265.00 795.00
5 pc. Sprinkler Head w/ Escutheon Upright Type, UL/FM Listed 215.00 1,075.00
1 pc. Sight Glass UL/FM 700.00 700.00
5 pc. Fire Extinguisher Unit HCFC 10lbs Dry Chem w/ Cabinet 5,850.00 29,250.00
Holder
1 pc. Water Flow Detector Set 1,800.00 1,800.00
1 pc. Test Valve 1,700.00 1,700.00
1 pc. Pressure Gauge (30Amp- 60Amp) 585.00 585.00
1 pc. Supervisor/Monitor Switch 3,700.00 3,700.00
1 pc. Gate Valve, 150mm (OS/Y) 23,300.00 23,300.00
1 pc. Gate Valve, 100mm (OS/Y) 17,800.00 17,800.00
5 pc. Gate Valve, 50mm B.I. (S-40) 850.00 4,250.00
2 pc. Gate Valve, 32mm B.I. (S-40) 555.00 1,110.00
2 pc. Gate Valve, 25mm B.I. (S-40) 475.00 950.00
2 pc. 8" Fire Alarm Bell w/ Push Button Switch 1,200.00 2,400.00
Cost of Materials: Php 270,195.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-I-3 (a-b) PHP 383,687.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV- I (1-3) PHP 1,241,866.00
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
256 m. 25 mm. (7/8'') Copper Tube 625.50 160,128.00
195 m. 12 mm. (1/2'') Copper Tube 170.00 33,150.00
8 pc. 25 mm. (7/8'') Copper Male Adater 162.50 1,300.00
8 pc. 12 mm. (1/2'') Copper Male Adater 170.00 1,360.00
4 pc. 25 mm. (7/8'') Isolation Ball Valve 1,500.00 6,000.00
1 lot Pipe Fittings/Miscellaneous Materials/Hangers/Brackets L.S. 20,000.00
Cost of Materials: Php 221,938.00
b. Labor Cost (For 33 Days)
1 Mechanical Engineer @ Php 950.00 /day Php 31,350.00
3 Skilled Pipe Fitter @ Php 500.00 /day Php 49,500.00
1 Common Laborer @ Php 279.00 /day Php 9,207.00
Cost of Labor: Php 90,057.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-K1 (a-b) PHP 311,995.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-K2 (a-b) PHP 322,292.25
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-K (1-2) PHP 634,287.25
L. MECHANICAL WORKS:
1. Ventilation System
a.
Provision/Installation of Ventilation Equipments.(Fans & Blowers)
Unit Cost Total Cost
Qty. Unit Equipment's Specifications/Description (Php) (Php)
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 6500 cfm. 3 phase, 220 V, 60 Hz, 8.7 kw. 164,800.00 164,800.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 5500 cfm. 3 phase, 220 V, 60 Hz, 5.9 kw. 143,000.00 143,000.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 4500 cfm. 3 phase, 220 V, 60 Hz, 5.9 kw. 124,500.00 124,500.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 3300 cfm. 1 phase, 220 V, 60 Hz, 4 kw. 82,450.00 82,450.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 2500 cfm. 1 phase, 220 V, 60 Hz, 2.7 kw. 64,550.00 64,550.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 2000 cfm. 1 phase, 220 V, 60 Hz, 2.7 kw. 58,450.00 58,450.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 1500 cfm. 1 phase, 220 V, 60 Hz, 2.7 kw. 40,750.00 40,750.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 1000 cfm. 1 phase, 220 V, 60 Hz, 1.8 kw. 25,850.00 25,850.00
Ceiling Cassette, 150 cfm. 1 phase, 220 V, 60 Hz, 0.01
66 unit kw. 3,460.00 228,360.00
1 Cost of Equipments: Php 932,710.00
Labor Cost (For 92 Days)
1 Mechanical Engineer @ Php 950.00 /day Php 87,400.00
1 Master Electrician @ Php 500.00 /day Php 46,000.00
4 Skilled Laborer @ Php 380.00 /day Php 139,840.00
1 Common Laborer @ Php 279.00 /day Php 25,668.00
COST OF LABOR (for Mounting /Installation) Php 298,908.00
pc. Adjustable Pipe Hanger (For 175 mm. - 250 mm. Pipe) 250.00 22,000.00
88
pc. Adjustable Pipe Hanger (for 300 mm. - 450 mm. Pipe) 350.00 30,450.00
87
28 gal. Epoxy Primer w/ Catalyst (Gray) 715.00 20,020.00
28 gal. Paint, QDE, Class "A" & leading Brand 650.00 18,200.00
1 lot Electrical Works (Load Side Only) L.S. 80,000.00
Bracket, Clamps, Paint Brushes and Miscellaneuos and
lot L.S. 46,618.20
1 Consumables Materials
Cost of Materials: Php 851,695.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV- L (a-b) PHP 2,443,505.00
V. EIGHT FLOOR
A. MASONRY AND CONCRETE WORKS:
1. Laying/Installation of Interior 150mm. and 200mm. Thk. Polystyrene(Styromesh)
Wall Panel (A = 3,300.55 sq.m.) Using Class "A" 1 : 2 Mortar Mixture
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
1,008 pc. Polysterene (Styromesh) Wall Panel w/ Wire Mesh 1,050.00 1,058,400.00
150mm. Thk. x 4' x 8'
306 bag Cement, 40kg./Type A/IP 250.00 76,500.00
18.5 cu.m. Sand, Albay/Black 550.00 10,175.00
7,553 pc. DSB, 10mm x 6.0m. 135.00 1,019,655.00
415 kg. Tie Wire, G.I., #16 75.00 31,125.00
82 kg. Welding Rod, (High Class) 120.00 9,840.00
57 pc. Blade, Hacksaw (H.D./Orange) 55.00 3,135.00
252 pc. Polysterene (Styromesh) Wall Panel w/ Wire Mesh 1,410.00 355,320.00
200mm. Thk. x 4' x 8'
Cost of Materials: Php 2,564,150.00
b. Labor Cost (For 76 Days)
1 Const. Foreman @ Php 500.00 /day Php 38,000.00
24 Skilled Laborer @ Php 350.00 /day Php 638,400.00
12 Common Laborer @ Php 279.00 /day Php 254,448.00
Cost of Labor: Php 930,848.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-A1 (a-b) PHP 3,494,998.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-A2 (a-b) PHP 1,421,336.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-A3 (a-b) PHP 23,480.50
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-A4 (a-b) PHP 1,013,935.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-A (1-4) PHP 5,953,749.50
B. TILE WORKS
1. Laying/Mounting of Floor & Wall Tiles for 69-units Toilet and Shower Rooms
(A = 985.30 sq.m.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
6,833 pc. Tiles, Floor, Non-Skid Ceramic (Prime Color) 18.00 122,994.00
0.20m. x 0.20m.
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
16,209 pc. Tiles, Wall, Glazed Ceramic (Prime Color), 0.20m. x 0.25m. 22.00 356,598.00
481 pc. Tile Trim, PVC, 1" x 8' 53.00 25,493.00
360 bag Cement, (40 kg.) Type A/IP 250.00 90,000.00
720 bag Cement, Tile Adhesive (25 kg./ High Class) 285.00 205,200.00
216 kg. Cement Groute (Asstd. Color) 40.00 8,640.00
23 pc. Tile Cutter Pad w/ Diamond Tip (4") H.D. 380.00 8,740.00
Cost of Materials: Php 817,665.00
b. Labor Cost (For 51 Days)
1 Const. Foreman @ Php 500.00 /day Php 25,500.00
12 Skilled Laborer @ Php 350.00 /day Php 214,200.00
4 Common Laborer @ Php 279.00 /day Php 56,916.00
Cost of Labor: Php 296,616.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B1 (a-b) PHP 1,114,281.00
2. Laying/Mounting of Floor and Wall Tiles for Lavatory and Counter Tables
(A = 68.90 sq.m.)
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B2 (a-b) PHP 94,402.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B3 (a-b) PHP 1,205,997.50
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B4 (a-b) PHP 284,727.00
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
20,268 pc. Tiles, Floor, Cermic Unglazed (Prime Color) 38.00 770,184.00
0.30m. x 0.30m.
608 bag Cement, (40 kg.) Type A/IP 250.00 152,000.00
1,216 bag Cement, Tile Adhesive (25 kg./ High Class) 285.00 346,560.00
364 kg. Cement Groute (Asstd. Color) 40.00 14,560.00
25 pc. Tile Cutter Pad w/ Diamond Tip (4") (H.D.) 380.00 9,500.00
Cost of Materials: Php 1,292,804.00
b. Labor Cost (For 78 Days)
1 Const. Foreman @ Php 500.00 /day Php 39,000.00
12 Skilled Laborer @ Php 350.00 /day Php 327,600.00
4 Common Laborer @ Php 279.00 /day Php 87,048.00
Cost of Labor: Php 453,648.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B5 (a-b) PHP 1,746,452.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B (1-5) PHP 4,445,859.50
C. CEILING WORKS
1. Mounting/Installation of Interior Ceiling Boards (Acoustic, Fiber and Gypsum Boards),
Joists, Hangers and other Ceiling Accessories
(A = 2,836.50 sq.m.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
2,679 pc. Acoustic Board w/ Latex Painted Finish 170.00 455,430.00
" thk. x 0.60m. x 0.60m.
573 pc. Gypsum board, 12mm. Thk. x 4' x 8' 430.00 246,390.00
1,207 pc. Aluminum T-Runner, Powder Coated, 1" x 20' 260.00 313,820.00
285 pc. Flat Bar (Hanger), " x 1" x 20' 193.00 55,005.00
864 pc. Metal Furring, 19mm. x 50mm. x 6.0m. 120.00 103,680.00
15 box Blind Rivet (500 pcs.), " x 1 560.00 8,400.00
272 pc. Angle Bar, Aluminum, Powder Coated, 1" x 20' 245.00 66,640.00
27 gal. Epoxy Primer w/ Catalyst (Gray) 715.00 19,305.00
101 pc. Gypsum Board, Moisture Resistant, 12mm. Thk. x 4' x 8' 450.00 45,450.00
73 pc. Fiber Cement Board, 4mm. x thk. x 4' x 8' 420.00 30,660.00
1 Lot Miscellaneous Materials (Welding Rods, Metal Screws, L.S. 40,000.00
Clips, Expansion Bolts, Painting Tools, etc.)
Cost of Materials: Php 1,384,780.00
b. Labor Cost (For 75 Days)
1 Const. Foreman @ Php 500.00 /day Php 37,500.00
15 Skilled laborer @ Php 380.00 /day Php 427,500.00
3 Common Laborer @ Php 279.00 /day Php 62,775.00
Cost of Labor: Php 527,775.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-C1 (a-b) PHP 1,912,555.00
` TOTAL COST OF LABOR AND MATERIALS OF ITEM V-D1 (a-m) PHP 1,519,680.00
E. IRON/STEEL WORKS
1. Provision/Installation including Painting (3 Coats) of Stair Handrails
(Both Sides) from 7th Floor to 8th Floor
(L = 175.70 L.M.)
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
32 pc. Pipe, B.I. (S-40), 2" x 6.0m. 1,145.00 36,640.00
104 pc. Square Bar, 12mm. x 6.0m. 292.00 30,368.00
37 kg. Welding Rod (High Class) 120.00 4,440.00
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
5 pc. Grinding Pad, 4" 60.00 300.00
7 gal. Epoxy Primer w/ Catalyst (Gray) 715.00 5,005.00
14 gal. QDE Class "A & Leadng Brand Paint 650.00 9,100.00
2 pc. Cutting Disk/Pad, 14" (H.D.) 650.00 1,300.00
1 Lot Miscellaneous Tools/Materials/Thinner/Bolts/Etc. L.S. 3,000.00
Cost of Materials: Php 90,153.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-E1 (a-b) PHP 124,695.00
F. MISCELLANEOUS MATERIALS
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
2 pc. Drum, Empty (200 lit. Capacity) 770.00 1,540.00
20 pc. Cement Pail (Big/ H.D.) 62.00 1,240.00
10 pc. Cement Pail (Small/ H.D.) 55.00 550.00
8 pc. Spatula w/o Handle (H.D.) 17.00 136.00
10 kg. Nail, Common Wire, Assorted 62.00 620.00
8 pc. Spatula w/ Handle (3") H.D. 55.00 440.00
1 lot Assorted Masonry & Iron Drill Bits, Steel Brush, Etc. L.S. 700.00
Cost of Materials: Php 5,226.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-F (a-b) PHP 7,026.00
G. PAINTING WORKS (3 COATINGS)
1. Labor for Surface Cleaning, Sanding, Crack Patching, Surface Correction
and other preparation Works.
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-G2 (a-b) PHP 1,714,662.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-G3 (a-b) PHP 303,861.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-G (1-3) PHP 2,313,435.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-H1 (a-b) PHP 245,044.85
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-H2 (a-b) PHP 554,267.10
62 set Water Closet with Tank and Complete Fittings, Lever Type 7,850.00 486,700.00
Flush (Prime Color/Std. Size
Lavatory, Porcelain w/ Complete Fittings & C-Spout S/S
62 set 4,150.00 257,300.00
Spray Faucet, Wall Hang 16" x 18"
7 set Sink, Kitchen S/S - GA #16 Seamless Bowl w/ S/S 5,750.00 40,250.00
Gooseneck Faucet and Fittings (32" x 18")
57 set Shower Head and Valve S/S 1,870.00 106,590.00
72 pc. Floor Drain, S/S, 4" x 4" Anti-Odor 325.00 23,400.00
2 pc. Floor Drain, S/S, 6" x 6" Anti-Odor 600.00 1,200.00
2 set Lavatory Sink - GA #16 S/S Deep Seated Seamless Bowl 7,575.00 15,150.00
Compartment w/ c-Spout Spray Faucet and Fittings (36" x
18") Doubled
57 pc. Soap Holder, Porcelain, 7" x 7" 439.00 25,023.00
62 pc. Tissue Holder, Porcelain, 7" x 7" 439.00 27,218.00
57 pc. Towel Holder, S/S, 1" x 23" 1,160.00 66,120.00
64 pc. Faucet, S/S, Crown Type Handle, " 489.00 31,296.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-H3 (a-b) PHP 1,414,819.50
4. Provision/Installation of Stainless Steel Water Tank at the Roof Deck Area
Including Plumbing Materials/Fittings.
a. Equipments/Fixtures:
2 - unit 4,360 Gals. Stainless Steel Water Tank w/ Stand and Php 950,000.00 Php 1,900,000.00
Automatic Water Control System
b. Labor and Material Costs for Mounting/Installation. Lump Sum Php 180,000.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-I-4 (a-b) PHP 2,080,000.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-H (1-4) PHP 4,294,131.45
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-I-1 (a-b) PHP 612,895.00
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
283 pc. Hanger Steel ( for 25 & 32mm pipe) Adjustable 140.00 39,620.00
125 pc. Hanger Steel ( for 40 - 65mm pipe) Adjustable 175.00 21,875.00
123 pc. Bracket Steel ( for 75, 100 & 150mm Pipe) 260.00 31,980.00
248 pc. Teflon tape (") 18.00 4,464.00
58 kg. Welding Rod (High Class) 120.00 6,960.00
8 gal. Metal Paint (International Red Color) 680.00 5,440.00
4 gal. Thinner Lacquer 230.00 920.00
5 pc. Cutting Disk 14" (H.D) 650.00 3,250.00
8 gal. Red Primer Oxide Paint 380.00 3,040.00
3 gal. Thinner Paint 260.00 780.00
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
Assorted Clamps & Sway Braces, Paint Brushes,
1 lot Expansion Bolts, Masonry and Metal Drill Bits, L.S. 18,000.00
Acytelene, Oxygene and Other Miscellaneous Materials
3 pc. Sprinkler Head w/ Escutheon Sidewall Type UL/FM Listed 265.00 795.00
5 pc. Sprinkler Head w/ Escutheon Upright Type, UL/FM Listed 215.00 1,075.00
1 pc. Sight Glass UL/FM 700.00 700.00
5 pc. Fire Extinguisher Unit HCFC 10lbs Dry Chem w/ Cabinet 5,850.00 29,250.00
Holder
1 pc. Water Flow Detector Set 1,800.00 1,800.00
1 pc. Test Valve 1,700.00 1,700.00
1 pc. Pressure Gauge (30Amp- 60Amp) 585.00 585.00
1 pc. Supervisor/Monitor Switch 3,700.00 3,700.00
1 pc. Gate Valve, 150mm (OS/Y) 23,300.00 23,300.00
1 pc. Gate Valve, 100mm (OS/Y) 17,800.00 17,800.00
5 pc. Gate Valve, 50mm B.I. (S-40) 850.00 4,250.00
2 pc. Gate Valve, 32mm B.I. (S-40) 555.00 1,110.00
2 pc. Gate Valve, 25mm B.I. (S-40) 475.00 950.00
2 pc. 8" Fire Alarm Bell w/ Push Button Switch 1,200.00 2,400.00
Cost of Materials: Php 269,255.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-I-3 (a-b) PHP 382,747.00
a. Materials
Unit Cost Total Cost
Qty. Unit Materials/Specifications/Description (Php) (Php)
235 m. 25 mm. (7/8'') Copper Tube 625.50 146,992.50
180 m. 12 mm. (1/2'') Copper Tube 170.00 30,600.00
8 pc. 25 mm. (7/8'') Copper Male Adater 162.50 1,300.00
8 pc. 12 mm. (1/2'') Copper Male Adater 170.00 1,360.00
4 pc. 25 mm. (7/8'') Isolation Ball Valve 1,500.00 6,000.00
1 lot Pipe Fittings/Miscellaneous Materials/Hangers/Brackets L.S. 20,000.00
Cost of Materials: Php 206,252.50
b. Labor Cost (For 31.5 Days)
1 Mechanical Engineer @ Php 950.00 /day Php 29,925.00
3 Skilled Pipe Fitter @ Php 500.00 /day Php 47,250.00
1 Common Laborer @ Php 279.00 /day Php 8,788.50
Cost of Labor: Php 85,963.50
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-K1 (a-b) PHP 292,216.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-K2 (a-b) PHP 299,479.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-K (1-3) PHP 591,695.00
L. MECHANICAL WORKS:
1. Ventilation System
a. Provision/Installation of Ventilation Equipments.(Fans & Blowers)
Unit Cost Total Cost
Qty. Unit Equipment's Specifications/Description (Php) (Php)
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 6500 cfm. 3 phase, 220 V, 60 Hz, 8.7 kw. 164,800.00 164,800.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 5500 cfm. 3 phase, 220 V, 60 Hz, 5.9 kw. 143,000.00 143,000.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
2 unit x , 4500 cfm. 3 phase, 220 V, 60 Hz, 5.9 kw. 124,500.00 249,000.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
3 unit x , 3300 cfm. 1 phase, 220 V, 60 Hz, 4 kw. 82,450.00 247,350.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
3 unit x , 2500 cfm. 1 phase, 220 V, 60 Hz, 2.7 kw. 64,550.00 193,650.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 2000 cfm. 1 phase, 220 V, 60 Hz, 2.7 kw. 58,450.00 58,450.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
3 unit x , 1500 cfm. 1 phase, 220 V, 60 Hz, 2.7 kw. 40,750.00 122,250.00
Centrifugal Single Width, Single Inlet Exhaust, Belt Driven
1 unit x , 1000 cfm. 1 phase, 220 V, 60 Hz, 1.8 kw. 25,850.00 25,850.00
Ceiling Cassette, 150 cfm. 1 phase, 220 V, 60 Hz, 0.01
62 unit kw. 3,460.00 214,520.00
Cost of Equipments: Php 1,418,870.00
2. 1 Bagger Concrete Mixer @ 400 Hrs. Use /unit For 6 Units = 2,400 Hrs.
@ Php 112.00 /Hrs = Php 268,800.00
3. Electrical Grinder/Sander Machine @ 360 Hrs. Use /unit For 6 Units = 2,160 Hrs.
@ Php 10.00 /Hrs = Php 21,600.00
4. Electrical Drill Bit Machine @ 360 Hrs. Use /unit For 6 Units = 2,160 Hrs.
@ Php 10.00 /Hrs = Php 21,600.00
5. Electrical Cut-Off Machine @ 400 Hrs. Use /unit For 6 Units = 2,400 Hrs.
@ Php 20.00 /Hrs = Php 48,000.00
6. Air Compressor (150-250 cfm.) @ 400 Hrs. Use /unit For 6 Units = 2,400 Hrs.
@ Php 40.00 /Hrs = Php 96,000.00
7. Bar Shear/Bender (20 mm.) @ 360 Hrs. Use /unit For 6 Units= 2,160 Hrs.
@ Php 30.00 /Hrs = Php 64,800.00
8. Concrete Vibrator @ 240 Hrs. Use /unit For 3 Units = 720 Hrs.
@ Php 55.00 /Hrs = Php 39,600.00
9. Bar Cutter (16-25 mm) @ 180 Hrs. Use /unit For 1 Units = 180 Hrs.
@ Php 30.00 /Hrs = Php 5,400.00
10. Oxygen and Accetylene Set @ 400 Hrs. Use /unit For 4 set = 1,600 Hrs.
@ Php 60.00 /Hrs = Php 96,000.00
TOTAL COST OF ITEM VII - A(1-10) PHP 1,313,256.00
Prepared by:
Approved by:
3. Wasteline
150mm x 3m (S-1000) uPVC Pipe pcs 17 678.08
100mm x 3m (S-1000) uPVC Pipe pcs 139 342.86
75mm x 3m (S-1000) uPVC Pipe pcs 11 257.15
50mm x 3m (S-1000) uPVC Pipe pcs 121 171.43
100mm Wye pcs 115 192.28
50mm Wye pcs 12 56.00
75mm Wye pcs 15 152.00
100mm x 50mm Elbow Reducer pcs 3 265.00
75mm x 50mm Coupling Reducer pcs 4 86.00
100mm x 50mm Wye Reducer pcs 2 215.00
75mm x 50mm Wye Reducer pcs 10 194.00
150mm x 100mm Wye Reducer pcs 7 272.00
150mm x 50mm Wye Reducer pcs 1 285.00
100mm x 75mm Wye Reducer pcs 3 242.00
150mm x 75mm Wye Reducer pcs 1 292.00
50mm Elbow 90 pcs 108 40.50
100mm Elbow 90 pcs 57 81.00
75mm Elbow 90 pcs 3 48.00
50mm Tee pcs 25 112.00
100mm CO pcs 15 94.42
100mm FCO pcs 10 112.00
50mm CO pcs 8 35.00
75mm CO pcs 3 87.50
Floor Drain 4x4 pcs 23 65.00
SUB-TOTAL (B)
QUANTITY
Hourly
B. LABOR COST Rate
No. of Hourly
B. LABOR COST Total Rate
Personn hours
el
Sanitary Engineer/Master Plumber 1 240 125.00
Foreman 1 240 62.50
Skilled Laborer 4 240 43.75
Laborer 4 240 35.00
SUB-TOTAL (B)
QUANTITY
No. of Hourly
C. EQUIPMENT COST Total Rate
Equipm hours
ent
Fusion machine 1 240 25.00
Electric edger/grinder 1 240 25.00
SUB-TOTAL ( C)
F. VAT 5%
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
TOTAL COST MATERIALS LABOR EQUIPMENT DIRECT COST
15,369.20
7,095.00
9,317.40
8,427.72
7,596.54
10,571.40
915.00
1,160.00
268.40
209.00
604.90
460.80
230.50
265.40
143.00
36.00
88.83
84.92
152.80
282.16
385.30
59.00
68.69
238.00
31.00
114.15
103.25
54.28
151.32
26.50
224.00
372.60
1,332.66
240.00
3,501.35
126.00
3,200.00
624.00
16,000.00
80,000.00
12,000.00
35,530.00
70,000.00
4,000.00
11,527.36
47,657.54
2,828.65
20,743.03
22,112.20
672.00
2,280.00
795.00
344.00
430.00
1,940.00
1,904.00
285.00
726.00
292.00
4,374.00
4,617.00
144.00
2,800.00
1,416.30
1,120.00
280.00
262.50
1,495.00
422,706.65 422,706.65
Total Cost
Total Cost
30,000.00
15,000.00
42,000.00
33,600.00
120,600.00 120,600.00
Total Cost
6,000.00
6,000.00
12,000.00 12,000.00
555,306.65 555,306.65
77,742.93
31,652.48
664,702.06
664,702.06
664,702.06
31,652.48
664,702.06
6. Mounting/Installation of Security
Access/CCTV/MATV/CATV and Other Fixtures
CCTV SYSTEM & DOOR ACCESS SYSTEM
uPVC Pipes 40 mm 2 pcs 170.00
uPVC Pipes 20 mm 200 pcs 70.00
uPVC Adapter 40 mm 2 pcs 20.00
uPVC Adapter 20 mm 20 pcs 10.00
Steel locknut 40 mm 2 pcs 45.00
Steel locknut 20 mm 20 pcs 15.00
Square box, uPVC 5 pcs 70.00
Junction box w/ cover, uPVC 23 pcs 30.00
4 pairs CAT-6 UTP Cable 700 mtrs 45.00
Utility Box 15 pcs 30.00
Pull Box 3 pcs 60.00
Dome type CCTV Camera 9 set 7,500.00
Door Access ( Reader, Exit Button,Electronic 2 assy 10,000.00
insert lock)
Conduit Supports/Hangers/Fittings and other 1 lot Lump Sum
Miscellanious/Consumable Materials
F. VAT 5%
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
TOTAL COST MATERIALS LABOR EQUIPMENT DIRECT COST
142,500.00
39,000.00
8,000.00
26,250.00
6,000.00
1,000.00
14,250.00
2,250.00
1,800.00
63,000.00
5,250.00
9,000.00
750.00
13,500.00
500.00
49,000.00
18,000.00
160,000.00
10,000.00
4,750.00
57,000.00
68,875.00
75,000.00
5,440.00
4,560.00
43,200.00
2,040.00
32,700.00
49,500.00
353,600.00
116,600.00
25,000.00
62,500.00
12,000.00
1,960.00
900.00
340.00
4,900.00
40.00
350.00
90.00
525.00
1,200.00
350.00
360.00
12,000.00
15,000.00
24,000.00
4,000.00
6,000.00
5,000.00
340.00
14,000.00
40.00
200.00
90.00
300.00
350.00
690.00
31,500.00
450.00
180.00
67,500.00
20,000.00
10,000.00
36,000.00
36,000.00
120,000.00
420,000.00
43,200.00
39,600.00
80,000.00
2,480,270.00 2,480,270.00
Total Cost
90,000.00
60,000.00
180,000.00
84,000.00
151,200.00
565,200.00 565,200.00
Total Cost
36,000.00
36,000.00
72,000.00 72,000.00
3,117,470.00 3,117,470.00
436,445.80
177,695.79
3,731,611.59
3,731,611.59
3,731,611.59
177,695.79
3,731,611.59
QUANTITY
Hourly
B. LABOR COST No. of Total Rate
Personnel hours
Foreman
Electrician
Laborer
SUB-TOTAL (B)
QUANTITY
Hourly
C. EQUIPMENT COST No. of Total Rate
Equipment hours
Electric edger/grinder
Electric drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
SUB -TOTAL ( A)
QUANTITY
B. LABOR COST No. of Total Hourly Rate
Personnel hours
Foreman
Electrician
Laborer
SUB-TOTAL (B)
QUANTITY
C. EQUIPMENT COST No. of Total Hourly Rate
Equipment hours
Electric edger/grinder
Electric drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
UNIT
A. MATERIALS: COST/ UNIT UNIT QTY RATE
Single pole one- gang switch,
15A,250V w/ cover plate set 14 140.00
QUANTITY
Hourly
B. LABOR COST No. of Total Rate
Personnel hours
SUB-TOTAL (B)
QUANTITY
Hourly
C. EQUIPMENT COST No. of Total Rate
Equipment hours
Electric edger/grinder
Electric drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
SUB -TOTAL ( A)
QUANTITY
Hourly
B. LABOR COST No. of Total Rate
Personnel hours
Foreman
Electrician
Laborer
SUB-TOTAL (B)
QUANTITY
C. EQUIPMENT COST Hourly
No. of Total Rate
Equipment hours
Electric edger/grinder
Electric drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
MATV SYSTEM
uPVC Pipes 32 mm pcs 30 105.00
uPVC Adapter 32 mm pcs 5 15.00
Steel locknut 32 mm pcs 5 10.00
Pullbox, uPVC pcs 1 60.00
Utility Box, uPVC pcs 5 30.00
RG- 6U Cable pcs 50 45.00
Antenna pcs 1 500.00
Cable Outlet pcs 1 500.00
Conduit Supports/Hangers/Fittings lot 1 5,000.00
Miscellaneous/Consumables lot 1 5,000.00
SUB -TOTAL ( A)
QUANTITY
B. LABOR COST Hourly
No. of Total Rate
Personnel hours
Foreman
Electrician
Laborer
SUB-TOTAL (B)
QUANTITY
Hourly
C. EQUIPMENT COST No. of Total Rate
Equipment hours
Electric edger/grinder
Electric drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
QUANTITY
B. LABOR COST Hourly
No. of Total Rate
Personnel hours
Foreman
Electrician
Laborer
SUB-TOTAL (B)
QUANTITY
Hourly
C. EQUIPMENT COST No. of Total Rate
Equipment hours
Electric edger/grinder
Electric drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
TOTAL COST
5,440.00
4,560.00
43,200.00
2,040.00
32,700.00
49,500.00
353,600.00
116,600.00
5,000.00
Php612,640.00
Total Cost
Total Cost
Php612,640.00
Php104,148.80
Php35,839.44
Php752,628.24
Php752,628.24
Php752,628.24
TOTAL COST
62,500.00
LESS 184
0.00
12,000.00
Php74,500.00
Total Cost
Total Cost
Php74,500.00
Php12,665.00
Php4,358.25
Php91,523.25
Php91,523.25
Php91,523.25
TOTAL COST
1,960.00
LESS 137
900.00
LESS 25
Php2,860.00
Total Cost
Total Cost
Php2,860.00
Php486.20
Php167.31
Php3,513.51
Php3,513.51
Php3,513.51
TOTAL COST
340.00
4,900.00
40.00
350.00
90.00
525.00
1,200.00
350.00
360.00
12,000.00
15,000.00
24,000.00
2,000.00
6,000.00
2,500.00
2,500.00
Php72,155.00
Total Cost
Total Cost
Php72,155.00
Php12,266.35
Php4,221.07
Php88,642.42
Php88,642.42
Php88,642.42
TOTAL COST
340.00
14,000.00
40.00
200.00
90.00
300.00
350.00
690.00
31,500.00
450.00
180.00
67,500.00
20,000.00
5,000.00
5,000.00
3,150.00
75.00
50.00
60.00
150.00
2,250.00
500.00
500.00
5,000.00
5,000.00
Php162,375.00
Total Cost
Total Cost
Php162,375.00
Php27,603.75
Php9,498.94
Php199,477.69
Php199,477.69
Php199,477.69
TOTAL COST
21,000.00
10,000.00
15,000.00
1,400.00
1,500.00
36,000.00
1,500.00
70,000.00
39,600.00
5,000.00
5,000.00
Php206,000.00
Total Cost
Total Cost
Php206,000.00
Php35,020.00
Php12,051.00
Php253,071.00
Php253,071.00
Php253,071.00
PROJECT: COMPLETION OF 8TH-STOREY GENERAL WARDS BUILDING (Phase II)
PAY ITEMS: MECHANICAL WORKS
COST SHEET ID: 5th Floor
QUANTITY: -
1. G.I Sheet
Ga # 24 sm 628 460.00
Ga # 26 sm 234 442.75
2. PVC
Circular Duct Pipe
400 mm lm 26 2,300.00
350 mm lm 38 4,256.00
300 mm lm 8 3,651.00
250 mm lm 134 2,262.40
200 mm lm 18 1,568.00
175 mm lm 61 1,344.00
PVC Fittings
Elbow 90
400 mm pcs 2 1,666.00
350 mm pcs 3 1,482.00
300 mm pcs 6 1,344.00
250 mm pcs 3 1,097.00
200 mm pcs 3 580.00
175 mm pcs 6 660.80
Elbow 45
400 mm pcs 2 1,666.00
350 mm pcs 6 1,482.00
300 mm pcs 10 1,118.00
250 mm pcs 20 868.00
200 mm pcs 8 580.00
175 mm pcs 16 510.00
Wye
400 mm pcs 2 3,600.00
350 mm pcs 5 3,200.00
300 mm pcs 8 3,200.00
250 mm pcs 23 2,890.00
200 mm pcs 16 2,200.00
1750 mm pcs 20 1,390.00
3. Exhaust Air Grille
a. 650mm x 300mm pcs 1 3,325.00
b. 450mm x 250mm pcs 1 1,918.00
c. 400mm x 200mm pcs 2 1,364.00
4. Vent Cap
400 mm pcs 1 8,560.00
300 mm pcs 4 7,616.00
5. Hangers and Support lot 1 40,000.00
6. Electrical works (Loads Side Only) lot 1 50,000.00
7. Misc. and Consumables lot 1 40,000.00
1. Copper Pipe
a. 4" lm 108 270.00
b. " lm 82 332.00
2. Rubber Insulation
a. 4" pcs 32 134.40
b. " pcs 32 201.60
3. Copper Fittings lot 1 5,000.00
Elbow and Coupling
4. Refrigerator (Freon) lot 1 30,000.00
5. Hangers and Support lot 1 30,000.00
6. Electrical Works (Load Side Only) lot 1 40,000.00
7. Misc. & Consumables lot 1 15,000.00
SUB-TOTAL (B)
QUANTITY
No. of Hourly
B. LABOR COST Total Rate
Personn hours
el
Mechanical Engineer 1 720 125.00
Skilled Worker 2 720 43.75
Common Laborer 2 720 35.00
SUB-TOTAL (B)
QUANTITY
No. of Hourly
C. EQUIPMENT COST Total Rate
Equipm hours
ent
Electric Drill 1 720 25.00
Electric edger/grinder 1 720 25.00
SUB-TOTAL ( C)
F. VAT 5%
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
TOTAL COST MATERIALS LABOR EQUIPMENT TOTAL
86,800.00
86,800.00
86,800.00
3,800.00
3,800.00
86,800.00
86,800.00
86,800.00
288,880.00
103,603.50
59,800.00
161,728.00
29,208.00
303,161.60
28,224.00
81,984.00
3,332.00
4,446.00
8,064.00
3,291.00
1,740.00
3,964.80
3,332.00
8,892.00
11,180.00
17,360.00
4,640.00
8,160.00
7,200.00
16,000.00
25,600.00
66,470.00
35,200.00
27,800.00
3,325.00
1,918.00
2,728.00
8,560.00
30,464.00
40,000.00
50,000.00
40,000.00
13,530.00
18,700.00
16,830.00
22,330.00
22,330.00
18,700.00
18,700.00
24,420.00
24,420.00
24,420.00
24,420.00
24,420.00
24,420.00
16,830.00
16,830.00
18,700.00
18,700.00
29,160.00
27,224.00
4,300.80
6,451.20
5,000.00
30,000.00
30,000.00
40,000.00
15,000.00
2,554,491.90 2,554,491.90
Total Cost
90,000.00
63,000.00
50,400.00
203,400.00 203,400.00
Total Cost
18,000.00
18,000.00
36,000.00 36,000.00 2,793,891.90
2,793,891.90
391,144.87
159,251.84
3,344,288.60
3,344,288.60
3,344,288.60 3,344,288.60
Bicol Medical Center
Concepcion Pequea, Naga City, 4400
Telephone No.: (054) 811-7800
1. G.I Sheet
Ga # 24 sm 628 460.00 288,880.00
Ga # 26 sm 234 442.75 103,603.50
2. Circular Duct
Pipe
400 mm lm 26 2,300.00 59,800.00
350 mm lm 38 4,256.00 161,728.00
300 mm lm 8 3,651.00 29,208.00
250 mm lm 134 2,262.40 303,161.60
200 mm lm 18 1,568.00 28,224.00
175 mm lm 61 1,344.00 81,984.00
PVC Fittings
Elbow 90
400 mm pcs 2 1,666.00 3,332.00
350 mm pcs 3 1,482.00 4,446.00
300 mm pcs 6 1,344.00 8,064.00
250 mm pcs 3 1,097.00 3,291.00
200 mm pcs 3 580.00 1,740.00
175 mm pcs 6 660.80 3,964.80
Elbow 45
400 mm pcs 2 1,666.00 3,332.00
350 mm pcs 6 1,482.00 8,892.00
300 mm pcs 10 1,118.00 11,180.00
250 mm pcs 20 868.00 17,360.00
200 mm pcs 8 580.00 4,640.00
175 mm pcs 16 510.00 8,160.00
Wye
400 mm pcs 2 3,600.00 7,200.00
350 mm pcs 5 3,200.00 16,000.00
300 mm pcs 8 3,200.00 25,600.00
250 mm pcs 23 2,890.00 66,470.00
200 mm pcs 16 2,200.00 35,200.00
175 mm pcs 20 1,390.00 27,800.00
3. Exhaust Air Grille
a. 650mm x 300mm pcs 1 3,325.00 3,325.00
b. 450mm x 250mm pcs 1 1,918.00 1,918.00
c. 400mm x 200mm pcs 2 1,364.00 2,728.00
4. Vent Cap
400 mm pcs 1 8,560.00 8,560.00
300 mm pcs 4 7,616.00 30,464.00
5. Hangers and Support lot 1 40,000.00 40,000.00
6. Electrical works (Loads Side Only) lot 1 50,000.00 50,000.00
7. Misc. and Consumables lot 1 40,000.00 40,000.00
1. Copper Pipe
a. 4" lm 108 270.00 29,160.00
b. " lm 82 332.00 27,224.00
2. Rubber Insulation
a. 4" pcs 32 134.40 4,300.80
b. " pcs 32 201.60 6,451.20
3. Copper Fittings lot 1 5,000.00 5,000.00
Elbow and Coupling
4. Refrigerator (Freon) lot 1 30,000.00 30,000.00
5. Hangers and Support lot 1 30,000.00 30,000.00
6. Electrical Works (Load Side Only) lot 1 40,000.00 40,000.00
7. Misc. & Consumables lot 1 15,000.00 15,000.00
F. VAT 5% P 149,437.78
86,800.00
86,800.00
86,800.00
3,800.00
3,800.00
86,800.00
86,800.00
86,800.00
288,880.00
103,603.50
59,800.00
161,728.00
29,208.00
303,161.60
28,224.00
81,984.00
3,332.00
4,446.00
8,064.00
3,291.00
1,740.00
3,964.80
3,332.00
8,892.00
11,180.00
17,360.00
4,640.00
8,160.00
7,200.00
16,000.00
25,600.00
66,470.00
35,200.00
27,800.00
3,325.00 LESS 1
1,918.00 LESS 2
2,728.00
8,560.00 LESS 2
30,464.00
40,000.00 LESSS
50,000.00 LESS
40,000.00 LESS
13,530.00
18,700.00
16,830.00
22,330.00
22,330.00
18,700.00
18,700.00
24,420.00
24,420.00
24,420.00
24,420.00
24,420.00
24,420.00
16,830.00
16,830.00
18,700.00
18,700.00
29,160.00
27,224.00
4,300.80
6,451.20
5,000.00
30,000.00
30,000.00
40,000.00
15,000.00
2,554,491.90 2,554,491.90
2,554,491.90
434,263.62
149,437.78
3,138,193.299
3,138,193.30
3,138,193.30
J. ELECTRICAL WORKS:
1. Mounting/Installation of Electrical Rough-Ins for Lightings, Power and ACU
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
DP-6
MAIN: 250AT/300AF,380V,3P, MOULDED CASE
CKT BREAKER
BRANCHES:
1 X 125AT/225AF,380V,3P,MOULDED CASE CKT 1 set 44,500.00
BREAKER
1 X 50AT/100AF,380V,3P,MOULDED CASE CKT
BREAKER
1 X 100AT/100AF,380V,3P,MOULDED CASE CKT
BREAKER
LP-6
MAIN: 50AT/100AF,380V,3P,MOULDED CASE
BREAKER 1 set 20,200.00
BRANCHES:
24 X 20AT/50AF, 240V,1P, BOLT-ON CKT
BREAKER
PP-6
MAIN: 100AT/100AF,380V,3P, MOULDED CASE
CKT BREAKER 1 set 20,500.00
24 X 20AT/50AF,240V, 1P, BOLT-ON CKT
BREAKER
AC-6
MAIN: 125AT/225AF,380V,3P,MOULDED CASE
CKT BREAKER
BRANCHES:
1 X 40AT/50AF,380V,3P,MOULDED CASE CKT
BREAKER 1 set 39,050.00
3 X30AT/50AF, 380V,3P, MOULDED CASE CKT
BREAKER
1X 40AT/50,240V, 1P, BOLT-ON CKT BREAKER
10X 30AT/50,240V, 1P, BOLT-ON CKT BREAKER
16X 20AT/50,240V, 1P, BOLT-ON CKT BREAKER
ELP-6
MAIN: 30AT/50AF, 380V,3P, MOULDED CASE
CKT BREAKER
BRANCHES: 1 set 14,750.00
12 X 20AT/50AF, 240V, 1P,BOLT-ON CKT
BREAKER
EPP-6
MAIN: 75AT/100AF, 380V, 3P, MOULDED CASE
BREAKER 1 set 29,050.00
BRANCHES:
40 X 20AT/50AF, 240V,1P, BOLT-ON CKT
BREAKER
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
Cost of Materials
142,500.00
9,620.00
4,000.00
26,250.00
1,480.00
500.00
18,000.00
900.00
300.00
49,000.00
26,250.00
7,000.00
1,500.00
10,500.00
1,000.00
49,000.00
14,000.00
160,000.00
10,000.00
4,750.00
57,000.00
61,750.00
75,000.00
Php 730,300.00
Php 49,400.00
Php 26,000.00
Php 138,320.00
Php 43,524.00
Php 257,244.00 Php 4,330,819.45
Php 1,467,927.50
Php 987,544.00
150,000.00
15,640.00
4,560.00
36,000.00
2,040.00
31,500.00
34,650.00
374,000.00
110,000.00
25,000.00
Php 783,390.00
Php 58,900.00
Php 31,000.00
Php 141,360.00
Php 51,894.00
Php 283,154.00
Php 1,066,544.00
432,500.00
12,000.00
143,200.00
6,599.45
12,000.00
12,000.00
Php 618,299.45
Php 43,700.00
Php 23,000.00
Php 69,920.00
Php 25,668.00
Php 162,288.00
Php 780,587.45
21,140.00
4,800.00
4,200.00
900.00
4,500.00
44,000.00
1,120.00
320.00
8,000.00
8,360.00
960.00
Php 98,300.00
Php 14,250.00
Php 7,500.00
Php 11,400.00
Php 4,185.00
Php 37,335.00
Php 135,635.00
44,500.00
20,200.00
20,500.00
39,050.00
14,750.00
29,050.00
10,000.00
14,000.00
7,000.00
15,000.00
Php 214,050.00
Php 19,950.00
Php 10,500.00
Php 31,920.00
Php 5,859.00
Php 68,229.00
Php 282,279.00
1,200.00
57,000.00
100.00
10,500.00
4,500.00
90.00
7,000.00
5,000.00
3,000.00
5,750.00
9,500.00
4,750.00
75,000.00
4,000.00
204,000.00
60,000.00
20,000.00
20,000.00
15,000.00
Php 506,390.00
Php 38,000.00
Php 20,000.00
Php 91,200.00
Php 33,480.00
Php 182,680.00
Php 689,070.00
1,400.00
2,700.00
500.00
850.00
300.00
400.00
1,500.00
700.00
900.00
700.00
63,000.00
100,000.00
40,000.00
12,800.00
9,800.00
1,960.00
3,200.00
550.00
60,000.00
Php 301,260.00
Php 24,225.00
Php 12,750.00
Php 58,140.00
Php 14,229.00
Php 109,344.00
Php 410,604.00
TOTAL COST (Php)
340.00
4,900.00
40.00
350.00
90.00
525.00
1,200.00
350.00
360.00
16,500.00
15,000.00
23,000.00
4,000.00
4,000.00
5,000.00
Php 75,655.00
Php 9,025.00
Php 4,750.00
Php 10,830.00
Php 2,650.50
Php 27,255.50
Php 102,910.50
340.00
15,400.00
40.00
200.00
90.00
300.00
350.00
690.00
36,000.00
450.00
180.00
67,500.00
20,000.00
10,000.00
3,150.00
75.00
50.00
60.00
150.00
2,250.00
500.00
1,000.00
10,000.00
Php 168,775.00
Php 18,525.00
Php 9,750.00
Php 22,230.00
Php 5,440.50
Php 55,945.50
Php 224,720.50
21,000.00
10,000.00
15,000.00
1,400.00
1,500.00
36,000.00
1,500.00
39,000.00
39,000.00
150,000.00
350,000.00
46,800.00
43,200.00
80,000.00
Php 834,400.00
Php 54,625.00
Php 28,750.00
Php 152,950.00
Php 48,127.50
Php 284,452.50
Php 1,118,852.50
Php 5,798,746.95
J. ELECTRICAL WORKS:
1. Mounting/Installation of Electrical Rough-Ins for Lightings, Power and ACU
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
DP-7
MAIN: 200AF/225AF, 380V,3P MOULDED CASE
CKT BREAKER
BRANCHES:
2X 100AT/100AF,380V,3P,MOULDED CASE CKT 1 set 38,400.00
BREAKER
1X 50AT/100AF,380V,3P,MOULDED CASE CKT
BREAKER
LP-7
MAIN: 50AT/100AF, 380V, 3P, MOULDED CASE
CKT BREAKER
BRANCHES: 1 set 20,400.00
24 X 20AT/50AF, 240V, 1P, BOLT-ON CKT
BREAKER
PP-7
MAIN: 100AT/100AF,380V,3P, MOULDED CASE
CKT BREAKER 1 set 30,300.00
24 X 20AT/50AF,240V, 1P, BOLT-ON CKT
BREAKER
ELP-7
MAIN: 30AT/50AF, 380V,3P, MOULDED CASE
CKT BREAKER 1 set 14,500.00
BRANCHES:
12 X 20AT/50AF, 240V, 1P, MOULDED CASE CKT
BREAKER
AC-7(E1)
MAIN: 125AT/225AF, 380V, 3P, MOULDED CASE
CKT BREAKER
BRANCHES: 1 set 33,400.00
36 X 30AT/50AF, 240V, 1 P, BOLT-ON CKT
BREAKER
AC-7(N)
MAIN: 100AT/100AF, 380V, 3P, MOULDED CASE
CKT BREAKER
BRANCHES: 1 set 38,500.00
1 X 40AT/50AF, 380V,3P, MOULDED CASE CKT
BREAKER
3 X 30AT/50AF, 380, 3P MOULDED CASE CKT
BREAKER
11 X 30AT/50AF, 240V,1P,BOLT-ON CKT BREAKER
AC-7(E2)
7 X 20AT/50AF, 240V,1P, BOLT-ON CKT BREAKER
MAIN: 75AT/100AF,380V, 3P, MOULDED CASE
CKT BREAKER 1 set 33,400.00
BRANCHES:
30 X 30AT/50AF, 240V, 1P,BOLT-ON CKT
BREAKER
EDP-7
MAIN: 175AT/225AF, MOULDED CASE CKT
BREAKER
BRANCHES:
1X 75AT/125AF,380V,3P,MOULDED CASE CKT 1 set 38,000.00
BREAKER
1X 125AT/225AF,380V,3P,MOULDED CASE CKT
BREAKER
EPP-7
MAIN: 75AT/100AF,380V,3P,MOULDED CASE
CKT BREAKER 1 set 14,500.00
BRANCHES:
44 X 20AT/50AF, 240V,1P, BOLT-ON CKT
BREAKER
a. MATERIALS COST
a. MATERIALS COST
Cost of Materials
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
Cost of Materials
148,200.00
52,000.00
2,000.00
24,500.00
8,000.00
250.00
18,000.00
4,500.00
600.00
49,000.00
10,500.00
7,000.00
1,500.00
10,500.00
1,000.00
52,500.00
27,000.00
160,000.00
10,000.00
4,750.00
66,500.00
48,450.00
75,000.00
Php 781,750.00
Php 54,150.00
Php 28,500.00 4,816,967.15
Php 151,620.00 Php 1,683,196.50
Php 47,709.00
Php 281,979.00
Php 1,063,729.00
30,800.00
102,600.00
5,780.00
9,120.00
53,640.00
7,980.00
2,380.00
27,720.00
247,500.00
340,000.00
112,200.00
25,000.00
Php 964,720.00
Php 63,650.00
Php 33,500.00
Php 203,680.00
Php 56,079.00
Php 356,909.00
Php 1,321,629.00
360,000.00
14,250.00
179,200.00
34,197.15
12,000.00
12,000.00
Php 611,647.15
Php 45,125.00
Php 23,750.00
Php 72,200.00
Php 26,505.00
Php 167,580.00
Php 779,227.15
22,400.00
10,350.00
4,050.00
900.00
250.00
35,520.00
1,120.00
8,000.00
11,440.00
960.00
Php 94,990.00
Php 14,250.00
Php 7,500.00
Php 11,400.00
Php 4,185.00
Php 37,335.00
Php 132,325.00
38,400.00
20,400.00
30,300.00
14,500.00
33,400.00
38,500.00
33,400.00
38,000.00
14,500.00
30,000.00
21,000.00
7,000.00
15,000.00
Php 334,400.00
Php 26,600.00
Php 14,000.00
Php 53,200.00
Php 15,624.00
Php 109,424.00
Php 443,824.00
1,200.00
57,000.00
100.00
10,500.00
4,500.00
90.00
7,000.00
5,000.00
3,000.00
5,750.00
9,500.00
4,750.00
81,000.00
4,000.00
232,000.00
54,000.00
18,000.00
18,000.00
15,000.00
Php 530,390.00
Php 40,375.00
Php 21,250.00
Php 96,900.00
Php 35,572.50
Php 194,097.50
Php 724,487.50
1,400.00
2,700.00
1,000.00
2,550.00
600.00
1,200.00
2,100.00
2,100.00
157,500.00
100,000.00
40,000.00
38,400.00
29,700.00
8,820.00
3,200.00
70,000.00
Php 461,270.00
Php 33,250.00
Php 17,500.00
Php 93,100.00
Php 29,295.00
Php 173,145.00
Php 634,415.00
340.00
4,200.00
40.00
300.00
90.00
450.00
300.00
350.00
210.00
15,000.00
15,000.00
19,000.00
4,000.00
5,000.00
5,000.00
Php 69,280.00
Php 8,550.00
Php 4,500.00
Php 10,260.00
Php 2,511.00
Php 25,821.00
Php 95,101.00
340.00
14,000.00
40.00
200.00
90.00
300.00
350.00
600.00
42,750.00
270.00
180.00
67,500.00
20,000.00
10,000.00
78,750.00
1,500.00
1,000.00
300.00
2,100.00
150.00
12,600.00
25,000.00
23,500.00
15,000.00
Php 316,520.00
Php 24,225.00
Php 12,750.00
Php 58,140.00
Php 14,229.00
Php 109,344.00
Php 425,864.00
21,000.00
10,000.00
15,000.00
1,400.00
1,500.00
45,000.00
1,500.00
56,000.00
56,000.00
120,000.00
175,000.00
67,200.00
2,400.00
80,000.00
Php 652,000.00
Php 43,700.00
Php 23,000.00
Php 122,360.00
Php 38,502.00
Php 227,562.00
Php 879,562.00
Php 6,500,163.65
J. ELECTRICAL WORKS:
1. Mounting/Installation of Electrical Rough-Ins for Lightings, Power and ACU
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
MATERIALS SPECIFICATION QTY UNIT UNIT COST (Php)
a. MATERIALS COST
DP-8
MAIN: 250AT/300AF,380V,3P, MOULDED CASE CKT
BREAKER
1 X 125AT/225AF, 380V,3P,MOULDED CASE CKT
BREAKER 1 set 61,500.00
2 X 100AT/100AF,380V, 3P, MOULDED CASE CKT
BREAKER
3 X 50AT/100AF,380V, 3P, MOULDED CASE CKT
BREAKER
LP-8
MAIN: 50AT/100AF,380V,3P, MOULDED CASE CKT 1 set 20,200.00
BREAKER
24 X 20AT/50AF, 240V,1P, BOLT-ON CKT BREAKER
PP-8
MAIN: 100AT/100AF,380V,3P, MOULDED CASE CKT
BREAKER 1 set 20,300.00
BRANCHES
24 X20AT/50AF, 240V,1P,BOLT-ON CKT BREAKER
AC-8(N)
MAIN: 125AT/225AF, 380V, 3P,MOULDED CASE CKT
BREAKER
BRANCHES:
2 X40 AT/50AF,380V,3P, MOULDED CASE CKT
BREAKER
4 X 30AT/50AF, 380V,3P, MOULDED CASE CKT 1 set 30,350.00
BREAKER
16 X 30AT/50AF, 240V, 1P, BOLT-ON CKT BREAKER
4 X 20AT/50AF, 240V, 1P, BOLT-ON CKT BREAKER
ELP-8
MAIN: 30AT/50AF, 380V, 3P, MOULDED CASE CKT
BREAKER 1 set 20,380.00
BRANCHES:
12 X 20AT/50AF,240V,1P, BOLT-ON CKT BREAKER
AC-8(E1)
MAIN:125 AT/225AF, 380V,3P, MOULDED CASE CKT
BREAKER 1 set 18,150.00
BRANCHES:
36 X 30AT/50AF, 240V, 1P, BOLT-ON CKT BREAKER
AC-8(E2)
MAIN: 75AT/100AF, 380V,3P, MOULDED CASE CKT
BREAKER 1 set 32,250.00
BRANCHES:
24 X 30AT/50AF, BOLT-ON CKT BREAKER
EDP-8
MAIN: 175AT/225AF, MOULDED CASE CKT
BREAKER
BRANCHES: 1 set 36,020.00
1X 75AT/100AF,380V,3P, MOULDED CASE CKT
BREAKER
1X 125AT/225AF,380V,3P, MOULDED CASE CKT
BREAKER
EPP-8
MAIN: 75AT/100AF,380V,3P, MOULDED CASE CKT
BREAKER 1 set 30,245.00
BRANCHES:
44 X 20AT/50AF, 240V,1P, BOLT-ON CKT BREAKER
a. MATERIALS COST
a. MATERIALS COST
Cost of Materials
a. MATERIALS COST
a. MATERIALS COST
a. MATERIALS COST
Cost of Materials
142,500.00
52,000.00
20,000.00
26,250.00
8,000.00
1,000.00
11,250.00
2,700.00
600.00
84,000.00
21,000.00
11,000.00
750.00
16,500.00
500.00
56,000.00
28,000.00
160,000.00
10,000.00
4,750.00
66,500.00
50,065.00
75,000.00
Php 848,365.00
Php 54,150.00
Php 28,500.00
Php 151,620.00 Php 5,609,667.35
Php 47,709.00 Php 1,683,196.50
Php 281,979.00
Php 1,130,344.00
71,640.00
108,000.00
10,880.00
4,560.00
45,000.00
4,200.00
66,300.00
48,000.00
237,600.00
544,000.00
121,000.00
25,000.00
Php 1,286,180.00
Php 63,650.00
Php 33,500.00
Php 203,680.00
Php 56,079.00
Php 356,909.00
Php 1,643,089.00
560,000.00
22,500.00
143,600.00
31,797.35
12,000.00
12,000.00
Php 781,897.35
Php 45,125.00
Php 23,750.00
Php 72,200.00
Php 26,505.00
Php 167,580.00
Php 949,477.35
TOTAL COST (Php)
28,560.00
8,700.00
200.00
3,600.00
900.00
250.00
32,000.00
16,520.00
8,000.00
11,660.00
960.00
Php 111,350.00
Php 14,250.00
Php 7,500.00
Php 11,400.00
Php 4,185.00
Php 37,335.00
Php 148,685.00
61,500.00
20,200.00
20,300.00
30,350.00
20,380.00
18,150.00
32,250.00
36,020.00
30,245.00
40,000.00
28,000.00
14,000.00
15,000.00
Php 366,395.00
Php 26,600.00
Php 14,000.00
Php 53,200.00
Php 15,624.00
Php 109,424.00
Php 475,819.00
1,200.00
57,000.00
100.00
10,500.00
4,500.00
90.00
7,000.00
5,000.00
3,000.00
5,750.00
9,500.00
4,750.00
81,000.00
14,000.00
240,000.00
60,000.00
18,000.00
18,000.00
15,000.00
Php 554,390.00
Php 40,375.00
Php 21,250.00
Php 96,900.00
Php 35,572.50
Php 194,097.50
Php 748,487.50
70,000.00
Php 554,640.00
Php 33,250.00
Php 17,500.00
Php 93,100.00
Php 29,295.00
Php 173,145.00
Php 727,785.00
340.00
4,200.00
40.00
300.00
90.00
450.00
300.00
350.00
210.00
15,000.00
15,000.00
20,000.00
1,000.00
5,000.00
5,000.00
Php 67,280.00
Php 8,550.00
Php 4,500.00
Php 10,260.00
Php 2,511.00
Php 25,821.00
Php 93,101.00
340.00
14,000.00
40.00
200.00
90.00
300.00
350.00
600.00
22,500.00
270.00
180.00
67,500.00
20,000.00
10,000.00
78,750.00
1,500.00
1,000.00
300.00
2,100.00
150.00
126,000.00
25,000.00
20,500.00
15,000.00
Php 406,670.00
Php 24,225.00
Php 12,750.00
Php 58,140.00
Php 14,229.00
Php 109,344.00
Php 516,014.00
TOTAL COST (Php)
21,000.00
10,000.00
15,000.00
1,400.00
1,500.00
45,000.00
1,500.00
53,000.00
53,000.00
120,000.00
167,500.00
63,600.00
80,000.00
Php 632,500.00
Php 43,700.00
Php 23,000.00
Php 122,360.00
Php 38,502.00
Php 227,562.00
Php 860,062.00
Php 7,292,863.85
1 of 3 pages
D.O. No. ______, Series of 2016
APPROVED BUDGET FOR THE CONTRACT
COMPLETION OF EIGHT (8) STOREY GENERAL WARDS BUILDING (PHASE III) (PART OF 5TH FLOOR TO 8TH FLOOR)
Bicol Medical Center Compound, Concepcion Pequea, Naga City
Contract Duration: 270 CALENDAR DAYS
Stations: FIFTH FLOOR LEVEL TO EIGHT FLOOR LEVEL OF THE EIGHT STOREY GENERAL WARDS BUILDNG
MARK-UPS IN TOTAL MARK-UP
Item ESTIMATED DIRECT COST PERCENT VAT TOTAL INDIRECT TOTAL COST UNIT COST
ITEM/ WORK DESCRIPTION QTY UNIT OCM PROFIT
No. (Php)
VALUE
% (Php) COST(Php.) (Php.) (Php.)
(Php) % %
(9) (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5) x (8) (5%[(5)+(9)] (9) +(10) (5) + (11) (12)/(3)
I. GENERAL REQUIREMENTS
A. MOBILIZATION AND DEMOBILIZATION 1 Lot 1,200,000.00 60,000.00 60,000.00 1,260,000.00 1,260,000.00
B. TEMPORARY FACILITIES 1 Lot 766,932.00 8% 8% 61,354.56 41,414.33 102,768.89 869,700.89 869,700.89
SUB-TOTAL 1,966,932.00 2,129,700.89
II.
FIFTH FLOOR
A. CONCRETE AND MASONRY WORKS 1 Lot 1,118,401.20 6% 8% 14% 156,576.17 63,748.87 220,325.04 1,338,726.24 1,338,726.24
B. TILE WORKS 1 Lot 2,954,666.40 6% 8% 14% 413,653.30 168,415.98 582,069.28 3,536,735.68 3,536,735.68
C. CEILING WORKS 1 Lot 1,669,322.20 6% 8% 14% 233,705.11 95,151.37 328,856.47 1,998,178.67 1,998,178.67
D. DOORS,WINDOWS & PARTITION 1 Lot 95,035.50 6% 8% 14% 13,304.97 5,417.02 18,721.99 113,757.49 113,757.49
E. MISCELLANEOUS MATERIALS 1 Lot 8,966.00 6% 8% 14% 1,255.24 511.06 1,766.30 10,732.30 10,732.30
F. PAINTING WORKS 1 Lot 1,317,824.00 6% 8% 14% 184,495.36 75,115.97 259,611.33 1,577,435.33 1,577,435.33
G. PLUMBING AND SANITARY WORKS 1 Lot 664,702.06 6% 8% 14% 93,058.29 37,888.02 130,946.31 795,648.37 795,648.37
H. ELECTRICAL WORKS 1 Lot 3,731,611.59 6% 8% 14% 522,425.62 212,701.86 735,127.48 4,466,739.07 4,466,739.07
I. MECHANICAL WORKS 1 Lot 3,344,288.60 6% 8% 14% 468,200.40 190,624.45 658,824.86 4,003,113.46 4,003,113.46
SUB-TOTAL 14,904,817.55 31,298,558.92
III.
SIXTH FLOOR
A. CONCRETE AND MASONRY WORKS 1 Lot 5,310,886.50 6% 8% 14% 743,524.11 302,720.53 1,046,244.64 6,357,131.14 6,357,131.14
B. TILE WORKS 1 Lot 4,295,506.00 6% 8% 14% 601,370.84 244,843.84 846,214.68 5,141,720.68 5,141,720.68
C. CEILING WORKS 1 Lot 1,936,785.00 6% 8% 14% 271,149.90 110,396.75 381,546.65 2,318,331.65 2,318,331.65
D. DOORS,WINSDOWS & PARTITION 1 Lot 1,419,270.00 6% 8% 14% 198,697.80 80,898.39 279,596.19 1,698,866.19 1,698,866.19
E IRON/STEEL WORKS 1 Lot 151,123.50 6% 8% 14% 21,157.29 8,614.04 29,771.33 180,894.83 180,894.83
F. MISCELLANEOUS MATERIALS 1 Lot 7,026.00 6% 8% 14% 983.64 400.48 1,384.12 8,410.12 8,410.12
G. PAINTING WORKS 1 Lot 2,271,869.00 6% 8% 14% 318,061.66 129,496.53 447,558.19 2,719,427.19 2,719,427.19
H. PLUMBING AND SANITARY WORKS 1 Lot 1,981,997.25 6% 8% 14% 277,479.62 112,973.84 390,453.46 2,372,450.71 2,372,450.71
PROVISION/INSTALLATION OF FIRE
I. 1 Lot 1,193,044.00 6% 8% 14% 167,026.16 68,003.51 235,029.67 1,428,073.67 1,428,073.67
SPRINKLER SYSTEM
J. ELECTRICAL WORKS 1 Lot 5,798,746.95 6% 8% 14% 811,824.57 330,528.58 1,142,353.15 6,941,100.10 6,941,100.10
K. MEDICAL GAS AND VACUUM SYSTEM 1 Lot 540,870.25 6% 8% 14% 75,721.84 30,829.60 106,551.44 647,421.69 647,421.69
L. MECHANICAL WORKS 1 Lot 1,240,376.75 6% 8% 14% 173,652.75 70,701.47 244,354.22 1,484,730.97 1,484,730.97
SUB-TOTAL 26,147,501.20 31,298,558.92
IV.
SEVENTH FLOOR
A. CONCRETE AND MASONRY WORKS 1 Lot 5,663,051.00 6% 8% 14% 792,827.14 322,793.91 1,115,621.05 6,778,672.05 6,778,672.05
B. TILE WORKS 1 Lot 4,632,564.00 6% 8% 14% 648,558.96 264,056.15 912,615.11 5,545,179.11 5,545,179.11
C. CEILING WORKS 1 Lot 1,859,570.50 6% 8% 14% 260,339.87 105,995.52 366,335.39 2,225,905.89 2,225,905.89
D. DOORS,WINSDOWS & PARTITION 1 Lot 1,462,850.00 6% 8% 14% 204,799.00 83,382.45 288,181.45 1,751,031.45 1,751,031.45
E IRON/STEEL WORKS 1 Lot 136,975.50 6% 8% 14% 19,176.57 7,807.60 26,984.17 163,959.67 163,959.67
F. MISCELLANEOUS MATERIALS 1 Lot 7,026.00 6% 8% 14% 983.64 400.48 1,384.12 8,410.12 8,410.12
G. PAINTING WORKS 1 Lot 2,311,010.00 6% 8% 14% 323,541.40 131,727.57 455,268.97 2,766,278.97 2,766,278.97
H. PLUMBING AND SANITARY WORKS 1 Lot 2,150,376.00 6% 8% 14% 301,052.64 122,571.43 423,624.07 2,574,000.07 2,574,000.07
PROVISION/INSTALLATION OF FIRE
I. 1 Lot 1,241,866.00 6% 8% 14% 173,861.24 70,786.36 244,647.60 1,486,513.60 1,486,513.60
SPRINKLER SYSTEM
J. ELECTRICAL WORKS 1 Lot 6,500,163.65 6% 8% 14% 910,022.91 370,509.33 1,280,532.24 7,780,695.89 7,780,695.89
K. MEDICAL GAS AND VACUUM SYSTEM 1 Lot 634,287.25 6% 8% 14% 88,800.22 36,154.37 124,954.59 759,241.84 759,241.84
L. MECHANICAL WORKS 1 Lot 2,443,505.00 6% 8% 14% 342,090.70 139,279.78 481,370.48 2,924,875.48 2,924,875.48
SUB-TOTAL 29,043,244.90 34,764,764.16
V.
EIGHT FLOOR
A. CONCRETE AND MASONRY WORKS 1 Lot 5,953,749.50 6% 8% 14% 833,524.93 339,363.72 1,172,888.65 7,126,638.15 7,126,638.15
B. TILE WORKS 1 Lot 4,445,859.50 6% 8% 14% 622,420.33 253,413.99 875,834.32 5,321,693.82 5,321,693.82
C. CEILING WORKS 1 Lot 1,912,555.00 6% 8% 14% 267,757.70 109,015.64 376,773.34 2,289,328.34 2,289,328.34
D. DOORS,WINSDOWS & PARTITION 1 Lot 1,519,680.00 6% 8% 14% 212,755.20 86,621.76 299,376.96 1,819,056.96 1,819,056.96
E IRON/STEEL WORKS 1 Lot 124,695.00 6% 8% 14% 17,457.30 7,107.62 24,564.92 149,259.92 149,259.92
F. MISCELLANEOUS MATERIALS 1 Lot 7,026.00 6% 8% 14% 983.64 400.48 1,384.12 8,410.12 8,410.12
G. PAINTING WORKS 1 Lot 2,313,435.00 6% 8% 14% 323,880.90 131,865.79 455,746.69 2,769,181.69 2,769,181.69
H. PLUMBING AND SANITARY WORKS 1 Lot 4,294,131.45 6% 8% 14% 601,178.40 244,765.49 845,943.89 5,140,075.34 5,140,075.34
PROVISION/INSTALLATION OF FIRE
I. 1 Lot 1,189,976.00 6% 8% 14% 166,596.64 67,828.63 234,425.27 1,424,401.27 1,424,401.27
SPRINKLER SYSTEM
J. ELECTRICAL WORKS 1 Lot 7,292,863.85 6% 8% 14% 1,021,000.94 415,693.24 1,436,694.18 8,729,558.03 8,729,558.03
K. MEDICAL GAS AND VACUUM SYSTEM 1 Lot 591,695.00 6% 8% 14% 82,837.30 33,726.62 116,563.92 708,258.92 708,258.92
L. MECHANICAL WORKS 1 Lot 2,939,478.80 6% 8% 14% 411,527.03 167,550.29 579,077.32 3,518,556.12 3,518,556.12
SUB-TOTAL 32,585,145.10 39,004,418.68
VI.
PROVISION/INSTALLATION OF EQUIPMENTS 1 Lot 19,080,000.00 6% 8% 14% 2,671,200.00 1,087,560.00 3,758,760.00 22,838,760.00 22,838,760.00
TOTAL COST IN WORDS (ABC) ONE HUNDRED SIXTY TWO MILLION EIGHT HUNDRED TWENTY THREE THOUSAND NINE HUNDRED NINETY THREE PESOS & 87/100 ONLY ***
WILLIAM C. ROS,CE SIEGFREDO L. LOPEZ, MBA-H MARIA ESTRELLA B. LITAM,MD,FPPS,FPIDSP,MBA-H ARCH. MARIA REBECA M. PENAFIEL, CESO IV
Engineer III/Head, Engineering OIC - Chief Administrative Officer Medical Center Chief II DIRECTOR III - HF
and Facilities Management Section
APPROVED BY:
PAULYN JEAN ROSELL UBIAL, MD,MPH,CESO II
DOH - SECRETARY