ABC-Completion of 8 Storey Gen. Wards Bldg. (Phase 3) BMC Naga City

Concepcion Pequea, Naga City, 4400
(054) 811-7800/ (054) 473-2334

E-mail Address:
bac_bicolmed@yahoo.com.ph
Name of Procuring Entity
INFRA ITB Nao. 2015-01
COMPLETION OF EIGHT (8) STOREY GENERAL WARDS BUILDING
Bicol Medical Center Compound, Concepcion Pequea,(PHASE II)
Naga City
Standard Form Number: SF-INF-55
Revised on: August 11,2004 BILL OF QUANTITIES
Name of Project: COMPLETION OF EIGHT (8th) STOREY GENERAL WARDS BUILDING (PHASE II)
Location: Bicol Medical Center Compound, Concepcion Pequea, Naga City
MARK-UPS IN TOTAL MARK-UP
ESTIMATED DIRECT PERCENT
Item VAT TOTAL INDIRECT TOTAL COST UNIT COST
No. ITEM/ WORK DESCRIPTION QTY UNIT COST OCM TPROFI (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
B. TEMPORARY FACILITIES 1 Lot
SUB-TOTAL
II.
LOWER GROUND FLOOR
A. 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. CONSTRUCTION OF CISTERN TANK 1 Lot
I. PLUMBING AND SANITARY WORKS 1 Lot
PROVISION/INSTALLATION OF FIRE
J. 1 Lot
SPRINKLER SYSTEM
K. ELECTRICAL WORKS 1 Lot
L. MEDICAL GAS AND VACUUM SYSTEM 1 Lot
M.MECHANICAL WORKS 1 Lot
SUB-TOTAL
cont.
ESTIMATED DIRECT
Item PROFI TOTAL INDIRECT TOTAL COST UNIT COST
ITEM/ WORK DESCRIPTION QTY UNIT COST OCM VAT (Php)
No. T VALUE
(Php) %
%
III.
UPPER GROUND FLOOR
A. CONCRETE AND MASONRY WORKS 1 Lot
B. TILE WORKS 1 Lot
H. PLUMBING AND SANITARY WORKS 1 Lot
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
IV.
SECOND FLOOR
B. TILE WORKS 1 Lot
I. 1 Lot
SPRINKLER SYSTEM
SUB-TOTAL
V.
THIRD FLOOR
B. TILE WORKS 1 Lot
cont.
ESTIMATED DIRECT
No. T VALUE
(Php) % %
I. 1 Lot
SPRINKLER SYSTEM
SUB-TOTAL
VI.
FOURTH FLOOR
B. TILE WORKS 1 Lot
I. 1 Lot
SPRINKLER SYSTEM
SUB-TOTAL
VII.
FIFTH FLOOR
B. TILE WORKS 1 Lot
cont.
ESTIMATED DIRECT
No. T VALUE
%
(Php) COST(Php.) (Php.) (Php.)
(Php) % %
I. 1 Lot
SPRINKLER SYSTEM
SUB-TOTAL
VIII.
SIXTH FLOOR
B. TILE WORKS 1 Lot
I. 1 Lot
SPRINKLER SYSTEM
SUB-TOTAL
IX.
SEVENTH FLOOR
B. TILE WORKS 1 Lot
I. 1 Lot
SPRINKLER SYSTEM
cont.
ESTIMATED DIRECT
No. T VALUE
%
(Php) COST(Php.) (Php.) (Php.)
(Php) % %
SUB-TOTAL
X.
EIGHT FLOOR
B. TILE WORKS 1 Lot
I. 1 Lot
SPRINKLER SYSTEM
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:
SUBMITTED BY: DATE:

PROJECT: COMPLETION OF EIGHT (8) STOREY GENERAL WARDS BUILDING
(PHASE III) (PART OF 5TH FLOOR TO 8TH FLOOR)
Location: BMC Compound, Concepcion Pequea, Naga City
Subject : SCOPE OF WORKS, BILL OF MATERIALS AND DETAILED COST ESTIMATE

Duration: 270 CALENDAR DAYS
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
C.HEALTH AND SAFETY REQUIREMENTS AND LUMP SUM Php 239,532.00

TRAFFIC MANAGEMENT
D.PROJECT BILL BOARDS, SIGNAGES AND PHOTOGRAPHS Php 27,400.00

1. 2 Unit - 8' x 8' - Project Information Billboard with Stand and Frame
@ Php 3,200.00/Unit = Php 6,400.00
2. 50 Units - 2' x 3' - Assorted Precautionary and Directional Signages with

Stand and Frame
@ Php 300.00/Unit = Php 15,000.00
3. 500 pcs. - Project Photos

@ Php 12.00/Unit = Php 6,000.00
TOTAL COST OF ITEM I-(B-D) PHP 766,932.00
TOTAL COST OF ITEM I-(A-D) PHP 1,966,932.00
II. FIFTH FLOOR

A.MASONRY AND CONCRETE WORKS:
1. Laying/Installation of CHB for Interior Walls, Lavatory and Counter Tables.
(A = 1,193.43 sq.m.) Using Class "A" 1 : 2 Mortar Mixture
a. Materials
Unit Cost Total Cost

Qty. Unit Materials/Specifications/Description (Php) (Php)
992 bag Cement, 40kg./Type A/IP 250.00 248,000.00
58 cu.m. Sand, Albay/Black 550.00 31,900.00
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
b. Labor Cost (For 37 Days)

1 Const. Foreman @ Php 500.00 /day Php 18,500.00
12 Skilled Painter @ Php 350.00 /day Php 155,400.00
6 Common Laborer @ Php 279.00 /day Php 61,938.00
Cost of Labor: Php 268,479.20
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-A1 (a-b) PHP 939,677.20
2. Plastering/Finishing of Interior Concrete, Masonry and Styromesh Walls

(A = 1,764.72 sq.m. (Two Sides)
Using Class "B" 1 : 3 Mortar Mixture; Thickness: 20mm. Thk. (Minimum)
a. Materials

39 cu.m. Sand, Albay/Black (Screened/Fine Sand) 550.00 21,450.00
2 m. Wire Mesh, G.I., ", 105.00 210.00

16 Skilled Laborer @ Php 350.00 /day Php 33,600.00
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
(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

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

211 pc. Tiles, Semi-Granite, Glazed (Prime Color) 220.00 46,420.00
0.60m. x 0.60m.
11 pc. Tile Trim, PVC, 1" x 8' 53.00 583.00

cont.
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

3. Laying/Mounting of Floor Tiles for the following areas:

1. Lobby/Hallways 5. Stretcher's Bays
2. Treatment Rooms 6. Waiting Areas
3. Service Elevator Lobby 7. Corridor
4. Nurse Startions Area
(A = 145.56 sq.m.)
a. Materials

445 pc. Tiles, Floor, Semi-Granite, Unglazed (Beige Color) 180.00 80,100.00
0.60m. x 0.60m.

16 kg. Cement Groute 40.00 640.00

4. Laying/Mounting of Floor Tiles for Stairs and Landing from

5th Floor to 6th Floor
(A = 108.90 sq.m.)
a. Materials

1,391 pc. Tiles, Floor, Ceramic Non-Skid, 0.30m. x 0.30m. (Prime Color) 44.00 61,204.00
23 kg. Cement Groute 40.00 920.00
59 pc. Brass Stair Nosing, " x 2" x 3.0m. 1,745.00 102,955.00
590 pc. Screw, Metal Flat Head w/ PVC Tox, 3/16" x 1" 3.00 1,770.00
1 pc. Cutting Disk/Pad, 14" (H.D.) 650.00 650.00

5. Laying/Installation of Floor Tiles for the following Areas/Rooms/Offices.
1. Pediatric Wards/ Rooms 5. Lactation Area

2. Doctor's Quarters 6. Student Affiliate's Area
3. OB-Gyne Wards/ Rooms 7. Utility Rooms & Other Service Areas
4. New Born Screening/ Hearing Room
(A = 1,506.80 sq.m.)
a. Materials

18,416 pc. Tiles, Floor, Cermic Unglazed (Prime Color) 38.00 699,808.00
0.30m. x 0.30m.

1,104 bag Cement, Tile Adhesive (25 kg./ High Class) 285.00 314,640.00
24 pc. Tile Cutter Pad w/ Diamond Tip (4") (H.D.) 380.00 9,120.00
Cost of Materials: Php 1,174,808.00

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

3,012 pc. Acoustic Board w/ Latex Painted Finish 170.00 512,040.00
" thk. x 0.60m. x 0.60m.
63 pc. Gypsum board, 12mm. Thk. x 4' x 8' 430.00 27,090.00

911 pc. Aluminum T-Runner, Powder Coated, 1" x 20' 260.00 236,860.00
196 pc. Flat Bar (Hanger), " x 1" x 20' 193.00 37,828.00
654 pc. Metal Furring, 19mm. x 50mm. x 6.0m. 120.00 78,480.00
11 box Blind Rivet (500 pcs.), " x 1 560.00 6,160.00
206 pc. Angle Bar, Aluminum, Powder Coated, 1" x 20' 245.00 50,470.00
19 gal. Epoxy Primer w/ Catalyst (Gray) 715.00 13,585.00
66 pc. Gypsum Board, Moisture Resistant, 12mm. Thk. x 4' x 8' 450.00 29,700.00
398 pc. Fiber Cement Board, 4mm. x thk. x 4' x 8' 420.00 167,160.00
1 Lot Miscellaneous Materials (Welding Rods, Metal Screws, L.S. 33,000.00
Clips, Expansion Bolts, Painting Tools, etc.)

15 Skilled laborer @ Php 380.00 /day Php 359,100.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-C1 (a-b) PHP 1,669,322.20
D.DOORS, WINDOWS AND PARTITION

1. Fabrication Including Installation of Doors w/ Complete Accessories
( 2 units)
a. D-5 - 1 set Door w/ Glass Panel, Single-Leaf Hollow 8,505.00 8,505.00

Core Flush Type w/ Metal Jamb
0.90m. x 2.10m.
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
Cost of Fabrication: PHP 25,305.00

COST OF LABOR & MATERIALS FOR (L.S.) PHP 2,530.50
MOUNTING/INSTALLATION
` TOTAL COST OF LABOR AND MATERIALS OF ITEM II-D1 (a-b) PHP 27,835.50
2. Fabrication Including Installation of 50mm Thk. Phenolic Board

Toilet Partition/Cubicle w/ Complete Accessories.
a. 1 set (1 cubicle) A = 4.6 sq.m. Phenolic Board Toilet Php 18,400.00 Php 18,400.00
Partition
b. 1 set (2 cubicle)A = 9.2 sq.m. Phenolic Board Toilet 36,800.00 36,800.00

Partition
c. 2 pcs. (1.20m x 0.5m) Urinal Partition 2,400.00 4,800.00

A = 1.20 sq.m.)

` 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
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
b. Labor Cost L.S. Php 2,200.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM II-E (a-b) PHP 8,966.00
F. PAINTING WORKS (3 COATINGS)

1. Labor for Surface Cleaning, Sanding, Crack Patching, Surface Correction
and other preparation Works.
Labor Cost (For 29 Days)

1 Master Painter @ Php 500.00 /day Php 14,500.00
2. Painting of Interior Masonry and Concrete Walls, Columns and other

Exposed Concrete Plain Cement Finished (A = 6,604.44 sq.m.)
a. Materials

73 pail Paint, Flat Latex (Class "A" & Leading Brand) 2,330.00 170,090.00
145 pail Paint, Semi-Gloss Latex (Class "A" & Leading Brand) 2,585.00 374,825.00
21 bag Patching Compound (40 kg.) 1,040.00 21,840.00
44 gal. Concrete Neutralizer 440.00 19,360.00
69 gal. Masonry/Concrete Putty 330.00 22,770.00
cont.
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
3. Painting of Ceiling (Fiber Cement Boards, Gypsum Boards and other

Exposed Concrete Ceiling Cement Finished)
(A = 637.41 sq.m.)
a. Materials

(Php) (Php)
1.5 bag Patching Compound 1,040.00 1,560.00
Miscellaneous Painting Tools/Materials/Brushes/Sand
1 Lot Papers, Etc. L.S. 2,600.00
b. Labor Cost (For 5.5 Days)

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
III. SIXTH FLOOR
A. MASONRY AND CONCRETE WORKS:

1. Laying/Installation of Interior 150mm. and 200mm. Thk. Polystyrene(Styromesh)
Wall Panel (A = 2,816.58 sq.m.) Using Class "A" 1 : 2 Mortar Mixture
a. Materials
928 pc. Polysterene (Styromesh) Wall Panel w/ Wire Mesh 1,050.00 974,400.00
150mm. Thk. x 4' x 8'
6,446 pc. DSB, 10mm x 6.0m. 135.00 870,210.00
355 kg. Tie Wire, G.I., #16 75.00 26,625.00
48 pc. Blade, Hacksaw (H.D./Orange) 55.00 2,640.00
200mm. Thk. x 4' x 8'
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-A1 (a-b) PHP 2,929,877.00

a. Materials
1,595 bag Cement, 40kg./Type A/IP 250.00 398,750.00
2,290 pc. DSB, 10mm. x 6.0m. 135.00 309,150.00
140 kg. Tie Wire, G.I., #16 75.00 10,500.00
25,206 pc. CHB, 4" x 8" x 16" 12.00 302,472.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM III-A2 (a-b) PHP 1,458,420.00
3. Provision/Pouring of Concrete Counter Top Table

(V = 1.40 cu.m.) Using Class "A" 1 : 2 : 4 Concrete Mixture
a. Materials
0.75 cu.m. Sand, Albay/Black 550.00 412.50
54 pc. DSB, 10mm. x 6.0m. 135.00 7,290.00
5.5 kg. Tie Wire, G.I., #16 75.00 412.50
1.5 cu.m. Gravel, Crushed, " 950.00 1,425.00
13 kg. Cement, Sahara 32.00 416.00
1 Common Laborer @ Php 279.00 /day Php 976.50
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-A3 (a-b) PHP 18,437.50
(A = 9,248.40 sq.m. (Two Sides)
a. Materials
8 m. Wire Mesh, G.I., ", 105.00 840.00

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
(A = 1,023.70 sq.m.)
a. Materials
0.30m. x 0.30m.
542 pc. Tiles, Wall, Glazed Ceramic (Prime Color), 0.30m x 0.30m. 38.00 20,596.00
0.20m. X 0.20m.
501 pc. Tile Trim, PVC, 1" x 8' 53.00 26,553.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B1 (a-b) PHP 1,156,495.00
(A = 54.50 sq.m.)
a. Materials
0.60m. x 0.60m.
9 pc. Tile Trim, PVC, 1" x 8' 53.00 477.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B2 (a-b) PHP 74,363.50

1. Student Area 6. Service Elevator Lobby
2. Nurse Station/Supervisor 7. Stretcher's Bay
3. Pantry 8. Treatment Rooms
4. Lobby/Hallways/Corridor 9. Waiting Areas
5. Reception Area
(A = 1,038.10 sq.m.)
a. Materials
3,171 pc. Tiles, Floor, Semi-Granite, Unglazed (Beige Color) 180.00 570,780.00
0.60m. x 0.60m.
109 kg. Cement Groute 40.00 4,360.00

(A = 111.90 sq.m.)
a. Materials
25 kg. Cement Groute 40.00 1,000.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B4 (a-b) PHP 281,596.50
1. Internal Medicine Ward/Rooms 7. Offices/Conference Rooms

2. OB-Gyne Ward/Rooms 8. Chief Clinic Office
3. Male/Female Doctor's Quarter 9. Student Affiliate Area
4. IT Room 10. Medication Room
5. Orthopedic Ward/Room 11. Dirty/Clean Utility Rooms and
6. Student Area other Service Areas
(A = 1,496.70 sq.m.)
a. Materials
0.30m. x 0.30m.
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-B (1-5) PHP 4,295,506.00
C. CEILING WORKS
(A = 2,690.90 sq.m.)
a. Materials
" thk. x 0.60m. x 0.60m.
1,141 pc. Aluminum T-Runner, Powder Coated, 1" x 20' 260.00 296,660.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM III-C1 (a-b) PHP 1,936,785.00
D. DOORS, WINDOWS AND PARTITION

( 169 units)
a. D-2 33 sets Door, Double-Leaf Hollow Core Flush Php 11,500.00 Php 379,500.00
Type w/ Metal Jamb, 1.30m. x 2.10m.
b. D-4 4 sets Door, Single-Leaf Panel w/ Metal Jamb 7,940.00 31,760.00
0.90m. x 2.10m.
c. D-2a - 6 sets Door, Double-Leaf Hollow Core Flush 10,650.00 63,900.00
d. D-8 - 8 sets Door, Single-Leaf Hollow Core Flush Type 5,300.00 42,400.00
w/ Metal Jamb, 0.60m. x 2.10m.
e. D-9 - 8 sets Door, Single-Leaf Hollow Core Flush 6,250.00 50,000.00
Type w/ Metal Jamb , 0.70m. x 2.10m.
f. D-9a- 11 sets Door, Single-Leaf Hollow Core Flush 7,150.00 78,650.00
Type w/ Metal Jamb, 0.80m x 2.10m
g. D-10- 6 sets Door, Single-Leaf Hollow Core Flush 7,940.00 47,640.00
h. D-11- 3 sets Door, Single-Leaf Hollow Core Flush 9,000.00 27,000.00
Type Bottom Louver & Metal Jamb,
0.90m. x 2.10m.
i. D-11a- 1 set Door, Single-Leaf Hollow Core Flush 8,850.00 8,850.00
Type w/ Metal Jamb, 1.0m. X 2.10m.
j. D-14a- 1 set Door, Double-Leaf Hollow Core Flush 19,900.00 19,900.00
w/ Stainless Steel Kick/Push Plate, Door
Closer w/ Metal Jamb, 1.8m. X 2.10m.
k. D-16- 1 set Door, Double-Leaf Hollow Core Flush 8,850.00 8,850.00
l. D-17- 19 sets Door, PVC, 0.7m. x 2.10m. w/ Louver 3,230.00 61,370.00
m. D-18- 65 sets Door, PVC, 0.8m. x 2.10m. w/ Louver 3,700.00 240,500.00
n. D-20- 2 sets Door, PVC, 1.0m. x 2.10m. w/ Louver 4,700.00 9,400.00
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.
Cost of Fabrication: PHP 1,104,470.00

` TOTAL COST OF LABOR AND MATERIALS OF ITEM III-D1 (a-p) PHP 1,329,470.00
2. Fabrication Including Installation of 50mm Thk. Phenolic Board

Toilet Partition/Cubicle w/ Complete Accessories.
a. 1 set (1 cubicle) A = 4.6 sq.m. Phenolic Board Toilet Php 23,000.00 Php 23,000.00
Partition
b. 1 set (2 cubicle)A = 9.2 sq.m. Phenolic Board Toilet 46,000.00 46,000.00

Partition
c. 2 pcs. (1.20m x 0.5m) Urinal Partition 3,000.00 6,000.00

A = 1.20 sq.m.)

` 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

(Php) (Php)
38 pc. Pipe, B.I. (S-40), 2" x 6.0m. 1,145.00 43,510.00
130 pc. Square Bar, 12mm. x 6.0m. 292.00 37,960.00
42 kg. Welding Rod (High Class) 120.00 5,040.00
7 pc. Grinding Pad, 4" 60.00 420.00
18 gal. QDE Class "A & Leadng Brand Paint 650.00 11,700.00
2 pc. Cutting Disk/Pad, 14" (H.D.) 650.00 1,300.00
1 Lot Miscellaneous Tools/Materials/Thinner/Bolts/Etc. L.S. 3,500.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM III-E1 (a-b) PHP 151,123.50
F. MISCELLANEOUS MATERIALS
a. Materials

TOTAL COST OF LABOR AND MATERIALS OF ITEM III-F (a-b) PHP 7,026.00
G. PAINTING WORKS (3 COATINGS)


a. Materials (Use Anti-Bacterial/Odorless Paints)
Sand Papers, Etc.

TOTAL COST OF LABOR AND MATERIALS OF ITEM III-G2 (a-b) PHP 1,747,999.00

(A = 1,602.50sq.m.)
4 bag Patching Compound 1,120.00 4,480.00
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
H. PLUMBING AND SANITARY WORKS

1. Laying/Installation of Clean Water Pipe Lines and Fittings
a. Materials (Use PPR Pipes and Fittings)
8 pc. Pipe, PPR, 65mm. x 4.0m. 2,470.20 19,761.60
8 pc. Pipe, PPR, 50mm. x 4.0m. 1,536.80 12,294.40
9 pc. Pipe, PPR, 40mm. x 4.0m. 983.75 8,853.75
16 pc. Pipe, PPR, 32mm. x 4.0m. 642.30 10,276.80
20 pc. Pipe, PPR, 25mm. x 4.0m. 380.15 7,603.00
53 pc. Pipe, PPR, 20mm. x 4.0m. 243.00 12,879.00
cont.
134 pc. Pipe, PPR, 13mm. x 4.0m. 161.65 21,661.10
7 pc. Gate Valve, 50mm. 972.65 6,808.55
2 pc. Gate Valve, 40mm. 664.90 1,329.80
2 pc. Gate Valve, 32mm. 603.30 1,206.60
7 pc. Gate Valve, 25mm. 378.10 2,646.70
49 pc. Gate Valve, 20mm. 276.60 13,553.40
5 pc. Gate Valve, 13mm. 225.00 1,125.00
3 pc. Elbow, PPR, 50mm x 90 86.75 260.25
2 pc. Elbow, PPR, 40mm x 90 61.70 123.40
5 pc. Elbow, PPR, 32mm x 90 43.80 219.00
15 pc. Elbow, PPR, 25mm x 90 24.45 366.75
65 pc. Elbow, PPR, 20mm x 90 15.35 997.75
266 pc. Elbow, PPR, 13mm x 90 13.80 3,670.80
68 pc. Elbow, Reducer, 20mm x 13mm 16.80 1,142.40
5 pc. Tee, 50mm 155.10 775.50
5 pc. Tee, 40mm 86.00 430.00
1 pc. Tee, 32mm 52.80 52.80
5 pc. Tee, 25mm 32.65 163.25
33 pc. Tee, 20mm 19.55 645.15
38 pc. Tee, 13mm 18.00 684.00
7 pc. Tee Reducer, 65mm x 50mm 284.15 1,989.05
1 pc. Tee Reducer, 65mm x 40mm 244.25 244.25
7 pc. Coupling Reducer, 50mm x 40mm 64.35 450.45
131 pc. Coupling Reducer, 20mm x 13mm 12.55 1,644.05
9 qrt. Epoxy Cement 405.00 3,645.00

(Php) (Php)
Adjustable Iron Hanger/C-Clamp w/ retaining Strap
1 lot Metal Screws and Expansion Bolts and Other L.S. 20,000.00
L.S. 20,000.00
Miscellaneous Materials/Fittings

1 Master Plumber @ Php 500.00 /day Php 12,750.00
4 Skilled Plumber @ Php 380.00 /day Php 38,760.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-H1 (a-b) PHP 228,584.35
2. Laying/Installation of Sanitary Sewer Pipe Lines and Fittings

a. Materials (Use uPVC Pipes (S-1000) & Fittings)
13 pc. uPVC Pipe (S-1000), 150mm x 3.0m. 1,457.40 18,946.20
141 pc. uPVC Pipe (S-1000), 100mm x 3.0m. 687.75 96,972.75
10 pc. Pipe, uPVC WYE, 150mm x 100mm 480.15 4,801.50
1 pc. uPVC WYE, 150mm 340.00 340.00
91 pc. uPVC WYE, 100mm 192.30 17,499.30
1 pc. uPVC WYE, 75mm 152.00 152.00
125 pc. uPVC WYE, 50mm 56.00 7,000.00
52 pc. Elbow, uPVC, 100mm x 45 124.75 6,487.00
12 pc. Elbow, uPVC, 75mm x 45 74.50 894.00
85 pc. Elbow, uPVC, 50mm x 45 48.80 4,148.00
55 pc. Elbow, uPVC, 100mm x 90 108.25 5,953.75
1 pc. Elbow, uPVC, 75mm x 90 64.85 64.85
179 pc. Elbow, uPVC, 50mm x 90 42.30 7,571.70
1 pc. uPVC Clean Out w/ Plug, 150mm 590.00 590.00
53 pc. uPVC Clean Out w/ Plug, 100mm 94.45 5,005.85
13 pc. uPVC Coupling, 150mm 337.00 4,381.00
20 pc. uPVC Coupling, 75mm 38.45 769.00
1 pc. uPVC Coupling Reducer, 100mm x 75mm 115.50 115.50
112 pc. P-Trap, uPVC, 50mm 95.00 10,640.00
23 qrt. Sealant, Multi-Purpose 475.00 10,925.00
23 qrt. Epoxy Cement (S-Blue) 405.00 9,315.00
Adjustable Iron Hangers, C-Clamps w/ Retaining Straps,
1 lot Metal Screws and Expansion Bolts and other L.S. 42,000.00
Miscellaneous Materials/ Fittings

TOTAL COST OF LABOR AND MATERIALS OF ITEM III-H2 (a-b) PHP 535,626.90
3. Mounting/Installation of Plumbing Fixtures and Accessories

a. Materials
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
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
4 set Lavatory, Porcelain w/ Complete Fittings and S/S 5,400.00 21,600.00

Gooseneck Type Faucet (18" Oval)

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
I. PROVISION/INSTALLATION OF WATER SPRINKLER SYSTEM

1. Laying/Installation of Water Pipe Lines and Fittings
a. Materials (Use Black Iron (B.I.) Pipes (S-40) & Fittings)
1 pc. B.I Pipe 150mm x 6.0m (S-40) 9,255.00 9,255.00
2 pc. B.I Pipe 100mm x 6.0m (S-40) 6,050.00 12,100.00
38 pc. B.I Pipe 75mm x 6.0m (S-40) 3,575.00 135,850.00
9 pc. B.I Pipe 50mm x 6.0m (S-40) 1,735.00 15,615.00
33 pc. B.I Pipe 40mm x 6.0m (S-40) 1,280.00 42,240.00
28 pc. B.I Pipe 32mm x 6.0m (S-40) 1,015.00 28,420.00
120 pc. B.I Pipe 25mm x 6.0m (S-40) 785.00 94,200.00
2 pc. B. I Tee, 100mm ( S-40) 420.00 840.00
5 pc. B. I Tee, 75mm ( S-40) 315.00 1,575.00
4 pc. B. I Tee, 50mm ( S-40) 165.00 660.00
5 pc. B. I Tee, 40mm ( S-40) 115.00 575.00
6 pc. B. I Tee, 32mm ( S-40) 90.00 540.00
148 pc. B. I Tee, 25mm ( S-40) 57.00 8,436.00
1 pc. B. I Tee, 150mm x 100mm ( S-40) 625.00 625.00
2 pc. B. I Tee, 100mm x 75mm ( S-40) 460.00 920.00
26 pc. B.I Tee 75mm x 50mm (S-40) 295.00 7,670.00
30 pc. B.I Tee 75mm x 40mm (S-40) 230.00 6,900.00
17 pc. B.I Tee 75mm x 32mm (S-40) 185.00 3,145.00
13 pc. B.I Tee 75mm x 25mm (S-40) 165.00 2,145.00
4 pc. B.I Tee 50mm x 25mm (S-40) 160.00 640.00
12 pc. B.I Tee 40mm x 25mm (S-40) 110.00 1,320.00
10 pc. B.I Tee 32mm x 25mm (S-40) 85.00 850.00
2 pc. B.I Elbow 150mm x 90 (S-40) 510.00 1,020.00
1 pc. B.I Elbow 100mm x 90 (S-40) 270.00 270.00
28 pc. B.I Elbow 50mm x 90 (S-40) 105.00 2,940.00
32 pc. B.I Elbow 40mm x 90 (S-40) 70.00 2,240.00
21 pc. B.I Elbow 32mm x 90 (S-40) 55.00 1,155.00
233 pc. B.I Elbow 25mm x 90 (S-40) 35.00 8,155.00
1 pc. B. I Coupling Reducer, 100mm x 75mm ( S-40) 375.00 375.00
23 pc. B. I Coupling Reducer, 50mm x 40mm ( S-40) 95.00 2,185.00
36 pc. B.I. Nipples, 50mm (S-40) (Assorted Length) 35.00 1,260.00
35 pc. B.I. Nipples, 32mm (S-40) (Assorted Length) 25.00 875.00
Assorted Slip and Blind Flanges, Flushing Caps and other
1 lot L.S. 18,000.00
1 Construction Foreman @ Php 500.00 /day Php 19,250.00
8 Skilled Welder @ Php 380.00 /day Php 117,040.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM III-I-1 (a-b) PHP 617,957.00
2. Provision/Installation of Pipe Hangers, Brackets, Sway Braces, Clamps,

Flanges and other Fittings and Accessories including Paintings.
a. Materials
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
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

3. Mounting/Installation of Firehose Cabinets, Fire Extinguisher, Fixtures and

other Accessories.
a. Materials
Firehose cabinet w/ 10lbs. ABC Type Fire Extinguisher,

UL/FM Listed w/ Hose and Nozzle Pressured at 195Psi
4 set Approx. (0.80m. X 0.95m.) 24,750.00 99,000.00
Sprinkler Head w/ Escutheon (Pendent Type) UL/FM

314 pc. Listed 235.00 73,790.00
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
cont.
Holder
1 pc. Water Flow Detector Set 2,800.00 2,800.00
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
5 pc. Gate Valve, 50mm B.I. (S-40) 850.00 4,250.00
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

TOTAL COST OF LABOR AND MATERIALS OF ITEM III- I (1-3) PHP 1,193,044.00
K. MEDICAL GAS AND VACUUM SYSTEM

1. Oxygen System - Laying/Mounting/Installation of Pipelines, Valves and other fittings.
a. Materials

(Php) (Php)
256 m. 25 mm. (7/8'') Copper Tube 625.50 160,128.00
125 m. 12 mm. (1/2'') Copper Tube 170.00 21,250.00
10 pc. 25 mm. (7/8'') Copper Male Adater 162.50 1,625.00
5 pc. 25 mm. (7/8'') Isolation Ball Valve 1,500.00 7,500.00
1 lot Pipe Fittings/Miscellaneous Materials/Hangers/Brackets L.S. 20,000.00
1 Mechanical Engineer @ Php 950.00 /day Php 29,450.00
3 Skilled Pipe Fitter @ Php 500.00 /day Php 46,500.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM II-K1 (a-b) PHP 296,802.00
2. Vacuum System - Laying/Mounting/Installation of Pipelines, Valves and Other Fittings.

a. Materials
145 m. 25 mm. (7/8'') Copper Tube 625.50 90,697.50
125 m. 15 mm. (5/8'') Copper Tube 440.25 55,031.25
10 pc. 25 mm. (7/8'') Copper Male Adapter 162.50 1,625.00
5 pc. 25 mm (1 1/8") Isolation Ball Valve 1,850.00 9,250.00
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)
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
1 Master Electrician @ Php 500.00 /day Php 11,500.00
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
b. Provision/Fabrication including Installation of Air Duct with painting finish.
Qty. Unit Material's Specifications/Description Unit Cost Total Cost

(Php) (Php)
74 pc. GA # 22, 4' x 8' Plain G.I. Sheet 980.00 72,520.00
19 pc. 350 mm. x 3.0 m. uPVC Pipe (S - 1000) 3,450.00 65,550.00
30 pc. 175 mm. x 3.0m. uPvVC Pipe (S- 1000) 1,700.30 51,009.00
1 lot Pipe Fitting for uPVC pipes L.S. 10,000.00
1 pc. 650 mm. x 300 mm. Exhaust Air Grille 3,325.00 3,325.00
1 pc. 200 mm. x 150 mm. Exhaust Air Grille 768.00 768.00
pc. Adjustable Pipe Hanger (For 175 mm. - 250 mm. Pipe) 250.00 23,000.00
92
pc. Adjustable Pipe Hanger(for 300 mm. - 400 mm. Pipe) 350.00 17,500.00
50
18 gal. Paint, QDE, Class "A" & leading Brand 650.00 11,700.00
1 lot Electrical Works (Load Side Only) L.S. 65,000.00
Bracket, Clamps, Paint Brushes and Miscellaneuos and
1 lot L.S. 30,000.00
Consumables Materials
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
IV. SEVENTH FLOOR

Wall Panel (A = 2963.05sq.m.) Using Class "A" 1 : 2 Mortar Mixture
a. Materials
963 pc. Polysterene (Styromesh) Wall Panel w/ Wire Mesh 1,050.00 1,011,150.00
150mm. Thk. x 4' x 8'
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
200mm. Thk. x 4' x 8'
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-A1 (a-b) PHP 3,116,239.00

(A = 2020.80 sq.m.) Using Class "A" 1 : 2 Mortar Mixture
a. Materials
2,409 pc. DSB, 10mm. x 6.0m. 135.00 325,215.00
147 kg. Tie Wire, G.I., #16 75.00 11,025.00
26,523 pc. CHB, 4" x 8" x 16" 12.00 318,276.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-A2 (a-b) PHP 1,536,368.00

a. Materials
0.75 cu.m. Sand, Albay/Black 550.00 412.50
49 pc. DSB, 10mm. x 6.0m. 135.00 6,615.00
5.5 kg. Tie Wire, G.I., #16 75.00 412.50
1.5 cu.m. Gravel, Crushed, " 950.00 1,425.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-A3 (a-b) PHP 16,741.00

(A = 10,151.00 sq.m. (Two Sides)
a. Materials
9 m. Wire Mesh, G.I., ", 105.00 945.00
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
(A = 1,046.90 sq.m.)
a. Materials
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.
512 pc. Tile Trim, PVC, 1" x 8' 53.00 27,136.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B1 (a-b) PHP 1,180,796.00
(A = 52.80 sq.m.)
a. Materials
0.60m. x 0.60m.
9 pc. Tile Trim, PVC, 1" x 8' 53.00 477.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B2 (a-b) PHP 71,704.00

1. Nurse Station/Supervisor Areas 4. Service Elevator Lobby
2. Pantry 5. Lobby/Hallways/Corridor
3. Treatment Rooms 6. Waiting & Reception Areas
(A = 1,298.70 sq.m.)
a. Materials
0.60m. x 0.60m.
136 kg. Cement Groute 40.00 5,440.00

(A = 112.30 sq.m.)
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B4 (a-b) PHP 284,451.50

1. Semi-Private Rooms 6. IT Room
2. Private Rooms 7. Doctor's Quarters
3. Student Affilioate's Area 8. Offices, Conference Rooms and
4. Clean/Dirty Utility Rooms 9. Other Service Areas
5. Medication Room
(A = 1,499.80 sq.m.)
a. Materials

(Php) (Php)
0.30m. x 0.30m.
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-B (1-5) PHP 4,632,564.00
C. CEILING WORKS
(A = 2,699.50 sq.m.)
a. Materials
" thk. x 0.60m. x 0.60m.

TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-C1 (a-b) PHP 1,859,570.50

( 169 units)
a. D-2 57 sets Door, Double-Leaf Hollow Core Flush Php 11,500.00 Php 655,500.00
b. D-4 1 set Door, Single-Leaf Panel w/ Metal Jamb 7,940.00 7,940.00
0.90m. x 2.10m.
c. D-8 - 8 sets Door, Single-Leaf Hollow Core Flush Type 5,300.00 42,400.00
d. D-9 - 12 sets Door, Single-Leaf Hollow Core Flush Type 6,250.00 75,000.00
e. D-9a - 10 sets Door, Single-Leaf Hollow Core Flush 7,150.00 71,500.00
f. D-10 - 3 sets Door, Single-Leaf Hollow Core Flush 7,940.00 23,820.00
g. D-11- 4 sets Door, Single-Leaf Hollow Core Flush 9,000.00 36,000.00
Type w/ Bottom Louver & Metal Jamb,
0.90m x 2.10m
h. D-11a - 1 set Door, Single-Leaf Hollow Core Flush Type 8,850.00 8,850.00
Door Closer w/ Metal Jamb, 1.0m. x 2.10m.
i. D-14a- 1 set Door, Double-Leaf Hollow Core Flush 19,900.00 19,900.00
w/ Stainless Steel Kick/Push Plate,
and Door Closer w/ Metal Jamb, 1.8m. X 2.10m.
j. D-16 - 1 sets Door, Double-Leaf Hollow Core Flush 8,850.00 8,850.00
k. D-17 - 68 sets Door, PVC, 0.7m. x 2.10m. w/ Louver 3,230.00 219,640.00
l. D-18- 1 set Door, PVC, 0.8m. x 2.10m. w/ Louver 3,700.00 3,700.00
m. D-23- 1 set Door, Single-Leaf Fire Rated Metal with 14,600.00 14,600.00
Jamb, 0.9m x 2.10m
n. D-26- 1 set Door, Single-Leaf Fire Metal w/ Glavanized 20,150.00 20,150.00

` TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-D1 (a-n) PHP 1,462,850.00
E. IRON/STEEL WORKS
(L = 192.50 L.M.)
a. Materials
35 pc. Pipe, B.I. (S-40), 2" x 6.0m. 1,145.00 40,075.00
6 pc. Grinding Pad, 4" 60.00 360.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-E1 (a-b) PHP 136,975.50
a. Materials

(Php) (Php)
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-F (a-b) PHP 7,026.00



Sand Papers, Etc.
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-G2 (a-b) PHP 1,743,132.00

(A = 1,813.65 sq.m.)
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

8 pc. Pipe, PPR, 65mm. x 4.0m. 2,470.20 19,761.60
7 pc. Pipe, PPR, 50mm. x 4.0m. 1,536.80 10,757.60
12 pc. Pipe, PPR, 40mm. x 4.0m. 983.75 11,805.00
21 pc. Pipe, PPR, 32mm. x 4.0m. 642.30 13,488.30
49 pc. Pipe, PPR, 25mm. x 4.0m. 380.15 18,627.35
48 pc. Pipe, PPR, 20mm. x 4.0m. 243.00 11,664.00
145 pc. Pipe, PPR, 13mm. x 4.0m. 161.65 23,439.25
6 pc. Gate Valve, 50mm. 972.65 5,835.90
3 pc. Gate Valve, 40mm. 664.90 1,994.70
2 pc. Gate Valve, 32mm. 603.30 1,206.60
26 pc. Gate Valve, 25mm. 378.10 9,830.60
20 pc. Gate Valve, 20mm. 276.60 5,532.00
3 pc. Elbow, PPR, 50mm x 90 86.75 260.25
2 pc. Elbow, PPR, 40mm x 90 61.70 123.40
6 pc. Elbow, PPR, 32mm x 90 43.80 262.80
43 pc. Elbow, PPR, 25mm x 90 24.45 1,051.35
57 pc. Elbow, PPR, 20mm x 90 15.35 874.95
310 pc. Elbow, PPR, 13mm x 90 13.80 4,278.00
6 pc. Tee, 50mm 155.10 930.60
5 pc. Tee, 40mm 86.00 430.00
3 pc. Tee, 32mm 52.80 158.40
15 pc. Tee, 25mm 32.65 489.75
35 pc. Tee, 20mm 19.55 684.25
33 pc. Tee, 13mm 18.00 594.00
cont.
(Php) (Php)
10 qrt. Epoxy Cement 405.00 4,050.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-H1 (a-b) PHP 264,465.45

2 pc. Pipe, uPVC WYE, 100mm x 75mm 285.30 570.60
1 pc. uPVC WYE, 150mm 340.00 340.00
121 pc. uPVC WYE, 100mm 192.30 23,268.30
1 pc. uPVC WYE, 75mm 152.00 152.00
128 pc. uPVC WYE, 50mm 56.00 7,168.00
95 pc. Elbow, uPVC, 100mm x 45 124.75 11,851.25
8 pc. Elbow, uPVC, 75mm x 45 74.50 596.00
97 pc. Elbow, uPVC, 50mm x 45 48.80 4,733.60
65 pc. Elbow, uPVC, 100mm x 90 108.25 7,036.25
cont.
1 pc. Elbow, uPVC, 75mm x 90 64.85 64.85
184 pc. Elbow, uPVC, 50mm x 90 42.30 7,783.20
108 pc. P-Trap, uPVC, 50mm 95.00 10,260.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-H2 (a-b) PHP 598,865.55

a. Materials
53 set 4,150.00 219,950.00
2 set Urinal, Wall Hung with Complete Fittings and Flush 6,790.00 13,580.00
Valve/Lever Type (18" x 22")
18") Doubled
(Php) (Php)
1 set Lavatory, Porcelain w/ Complete Fittings and S/S 5,400.00 5,400.00

Gooseneck Type Faucet (18" Oval)

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

1 pc. B.I Pipe 150mm x 6.0m (S-40) 9,255.00 9,255.00
2 pc. B.I Pipe 100mm x 6.0m (S-40) 6,050.00 12,100.00
38 pc. B.I Pipe 75mm x 6.0m (S-40) 3,575.00 135,850.00
13 pc. B.I Pipe 50mm x 6.0m (S-40) 1,735.00 22,555.00
42 pc. B.I Pipe 40mm x 6.0m (S-40) 1,280.00 53,760.00
22 pc. B.I Pipe 32mm x 6.0m (S-40) 1,015.00 22,330.00
108 pc. B.I Pipe 25mm x 6.0m (S-40) 785.00 84,780.00
2 pc. B. I Tee, 100mm ( S-40) 420.00 840.00
5 pc. B. I Tee, 75mm ( S-40) 315.00 1,575.00
4 pc. B. I Tee, 50mm ( S-40) 165.00 660.00
3 pc. B. I Tee, 40mm ( S-40) 115.00 345.00
5 pc. B. I Tee, 32mm ( S-40) 90.00 450.00
142 pc. B. I Tee, 25mm ( S-40) 57.00 8,094.00
1 pc. B. I Tee, 150mm x 100mm ( S-40) 625.00 625.00
2 pc. B. I Tee, 100mm x 75mm ( S-40) 460.00 920.00
42 pc. B.I Tee 75mm x 50mm (S-40) 295.00 12,390.00
24 pc. B.I Tee 75mm x 40mm (S-40) 230.00 5,520.00
18 pc. B.I Tee 75mm x 32mm (S-40) 185.00 3,330.00
7 pc. B.I Tee 75mm x 25mm (S-40) 165.00 1,155.00
15 pc. B.I Tee 50mm x 25mm (S-40) 160.00 2,400.00
52 pc. B.I Tee 40mm x 25mm (S-40) 110.00 5,720.00
32 pc. B.I Tee 32mm x 25mm (S-40) 85.00 2,720.00
2 pc. B.I Elbow 150mm x 90 (S-40) 510.00 1,020.00
2 pc. B.I Elbow 100mm x 90 (S-40) 270.00 540.00
44 pc. B.I Elbow 50mm x 90 (S-40) 105.00 4,620.00
26 pc. B.I Elbow 40mm x 90 (S-40) 70.00 1,820.00
20 pc. B.I Elbow 32mm x 90 (S-40) 55.00 1,100.00
237 pc. B.I Elbow 25mm x 90 (S-40) 35.00 8,295.00
1 lot L.S. 18,000.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-I-1 (a-b) PHP 647,710.00

a. Materials
254 pc. Teflon tape (") 18.00 4,572.00



other Accessories.
a. Materials

4 set Approx. (0.80m. X 0.95m.) 24,750.00 99,000.00

348 pc. Listed 235.00 81,780.00
Holder
1 pc. Test Valve 1,700.00 1,700.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM IV- I (1-3) PHP 1,241,866.00

a. Materials
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
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV-K1 (a-b) PHP 311,995.00

a. Materials
145 m. 28 mm. (1 1/8'') Copper Tube 995.00 144,275.00
125 m. 15 mm. (5/8'') Copper Tube 440.25 55,031.25
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
a.
Provision/Installation of Ventilation Equipments.(Fans & Blowers)
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
1 unit x , 3300 cfm. 1 phase, 220 V, 60 Hz, 4 kw. 82,450.00 82,450.00
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
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV - L1-a PHP 1,231,618.00

Qty. Unit Material's Specifications/Description (Php) (Php)
1 lot Pipe fittings for uPVC pipes L.S. 20,000.00
cont.
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
Bracket, Clamps, Paint Brushes and Miscellaneuos and
lot L.S. 46,618.20
1 Consumables Materials

TOTAL COST OF LABOR AND MATERIALS OF ITEM IV - L1-b PHP 1,211,887.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM IV- L (a-b) PHP 2,443,505.00
V. EIGHT FLOOR
Wall Panel (A = 3,300.55 sq.m.) Using Class "A" 1 : 2 Mortar Mixture
a. Materials
1,008 pc. Polysterene (Styromesh) Wall Panel w/ Wire Mesh 1,050.00 1,058,400.00
150mm. Thk. x 4' x 8'
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
200mm. Thk. x 4' x 8'
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-A1 (a-b) PHP 3,494,998.00

a. Materials
2,219 pc. DSB, 10mm. x 6.0m. 135.00 299,565.00
135 kg. Tie Wire, G.I., #16 75.00 10,125.00
24,440 pc. CHB, 4" x 8" x 16" 12.00 293,280.00

a. Materials
1 cu.m. Sand, Albay/Black 550.00 550.00
68 pc. DSB, 10mm. x 6.0m. 135.00 9,180.00
8 kg. Tie Wire, G.I., #16 75.00 600.00
2 cu.m. Gravel, Crushed, " 950.00 1,900.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-A3 (a-b) PHP 23,480.50

(A = 10,325.30 sq.m. (Two Sides)
a. Materials
9 m. Wire Mesh, G.I., ", 105.00 945.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-A (1-4) PHP 5,953,749.50
B. TILE WORKS
(A = 985.30 sq.m.)
a. Materials
0.20m. x 0.20m.
481 pc. Tile Trim, PVC, 1" x 8' 53.00 25,493.00
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B1 (a-b) PHP 1,114,281.00
(A = 68.90 sq.m.)
a. Materials

(Php) (Php)
0.60m. x 0.60m.
12 pc. Tile Trim, PVC, 1" x 8' 53.00 636.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B2 (a-b) PHP 94,402.00

1. Nurse Station/Supervisor Areas 4. Service Elevator Lobby
2. Pantry 5. Lobby/Hallways/Corridor
3. Treatment Rooms
(A = 1,025.90 sq.m.)
a. Materials
0.60m. x 0.60m.
107 kg. Cement Groute 40.00 4,280.00

(A = 158.40 sq.m.)
a. Materials

(Php) (Php)

TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B4 (a-b) PHP 284,727.00

1. Prvate and Semi-Private Rooms 6. Satelite Billing and Cashier Areas
2. Autoclave/Sterilizing Areas 7. Satelite Pharmacy
3. Student Affiliate's Area 8. Preparation and Packaging Area
4. Clean/Dirty Utility/Linen Rooms 9. Receiving/Decontamination Area
5. Office and Conference Rooms 10. Other Srevice Areas
(A = 1,499.80 sq.m.)
a. Materials
0.30m. x 0.30m.
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-B (1-5) PHP 4,445,859.50
C. CEILING WORKS
(A = 2,836.50 sq.m.)
a. Materials
" thk. x 0.60m. x 0.60m.
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-C1 (a-b) PHP 1,912,555.00

( 166 units)
a. D-2 55 set Door, Double-Leaf Hollow Core Flush Php 11,500.00 Php 632,500.00
b. D-4 2 set Door, Single-Leaf Panel w/ Metal Jamb 7,940.00 15,880.00
0.90m. x 2.10m.
c. D-8 - 7 set Door, Single-Leaf Hollow Core Flush Type 5,300.00 37,100.00
d. D-9 - 12 set Door, Single-Leaf Hollow Core Flush Type 6,250.00 75,000.00
e. D-9a - 7 set Door, Single-Leaf Hollow Core Flush 7,150.00 50,050.00
f. D-10 - 9 set Door, Single-Leaf Hollow Core Flush 7,940.00 71,460.00
g. D-11- 4 set Door, Single-Leaf Hollow Core Flush 9,000.00 36,000.00
Type w/ Bottom Louver & Metal Jamb,
0.90m x 2.10m
h. D-14a - 4 set Door, Double-Leaf HCF w/ Stainless Kick/Push 19,900.00 79,600.00
Plate, Door Closer w/ Metal Jamb, 1.8m. X 2.10m.
i. D-16 - 1 set Door, Double-Leaf Hollow Core Flush 8,850.00 8,850.00
j. D-17 - 63 set Door, PVC, 0.7m. x 2.10m. w/ Louver 3,230.00 203,490.00
k. D-23- 1 set Door, Single-Leaf Fire Rated Metal with

Jamb, 0.9m x 2.10m 14,600.00 14,600.00
l. D-26- 1 set Door, Single-Leaf Fire Metal w/ Glavanized 20,150.00 20,150.00
` TOTAL COST OF LABOR AND MATERIALS OF ITEM V-D1 (a-m) PHP 1,519,680.00
E. IRON/STEEL WORKS
(L = 175.70 L.M.)
a. Materials
32 pc. Pipe, B.I. (S-40), 2" x 6.0m. 1,145.00 36,640.00
5 pc. Grinding Pad, 4" 60.00 300.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM V-E1 (a-b) PHP 124,695.00
a. Materials
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-F (a-b) PHP 7,026.00



(Php) (Php)
Sand Papers, Etc.
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-G2 (a-b) PHP 1,714,662.00

(A = 2,055.90 sq.m.)
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

8 pc. Pipe, PPR, 65mm. x 4.0m. 2,470.20 19,761.60
6 pc. Pipe, PPR, 50mm. x 4.0m. 1,536.80 9,220.80
17 pc. Pipe, PPR, 40mm. x 4.0m. 983.75 16,723.75
24 pc. Pipe, PPR, 32mm. x 4.0m. 642.30 15,415.20
50 pc. Pipe, PPR, 25mm. x 4.0m. 380.15 19,007.50
34 pc. Pipe, PPR, 20mm. x 4.0m. 243.00 8,262.00
138 pc. Pipe, PPR, 13mm. x 4.0m. 161.65 22,307.70
8 pc. Gate Valve, 50mm. 972.65 7,781.20
6 pc. Gate Valve, 40mm. 664.90 3,989.40
8 pc. Gate Valve, 32mm. 603.30 4,826.40
16 pc. Gate Valve, 25mm. 378.10 6,049.60
18 pc. Gate Valve, 20mm. 276.60 4,978.80
4 pc. Elbow, PPR, 50mm x 90 86.75 347.00
5 pc. Elbow, PPR, 40mm x 90 61.70 308.50
8 pc. Elbow, PPR, 32mm x 90 43.80 350.40
41 pc. Elbow, PPR, 25mm x 90 24.45 1,002.45
35 pc. Elbow, PPR, 20mm x 90 15.35 537.25
258 pc. Elbow, PPR, 13mm x 90 13.80 3,560.40
9 pc. Tee, 50mm 155.10 1,395.90
2 pc. Tee, 40mm 86.00 172.00
3 pc. Tee, 32mm 52.80 158.40
30 pc. Tee, 25mm 32.65 979.50
33 pc. Tee, 20mm 19.55 645.15
47 pc. Tee, 13mm 18.00 846.00
10 qrt. Epoxy Cement 405.00 4,050.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM V-H1 (a-b) PHP 245,044.85

1 pc. uPVC WYE, 150mm 340.00 340.00
148 pc. uPVC WYE, 100mm 192.30 28,460.40
1 pc. uPVC WYE, 75mm 152.00 152.00
137 pc. uPVC WYE, 50mm 56.00 7,672.00
104 pc. Elbow, uPVC, 100mm x 45 124.75 12,974.00
9 pc. Elbow, uPVC, 75mm x 45 74.50 670.50
140 pc. Elbow, uPVC, 50mm x 45 48.80 6,832.00
62 pc. Elbow, uPVC, 100mm x 90 108.25 6,711.50
9 pc. Elbow, uPVC, 75mm x 90 64.85 583.65
116 pc. Elbow, uPVC, 50mm x 90 42.30 4,906.80
cont.

(Php) (Php)
115 pc. P-Trap, uPVC, 50mm 95.00 10,925.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM V-H2 (a-b) PHP 554,267.10

a. Materials
62 set 4,150.00 257,300.00
18") Doubled

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

1 pc. B.I Pipe 150mm x 6.0m (S-40) 9,255.00 9,255.00
2 pc. B.I Pipe 100mm x 6.0m (S-40) 6,050.00 12,100.00
34 pc. B.I Pipe 75mm x 6.0m (S-40) 3,575.00 121,550.00
14 pc. B.I Pipe 50mm x 6.0m (S-40) 1,735.00 24,290.00
32 pc. B.I Pipe 40mm x 6.0m (S-40) 1,280.00 40,960.00
17 pc. B.I Pipe 32mm x 6.0m (S-40) 1,015.00 17,255.00
110 pc. B.I Pipe 25mm x 6.0m (S-40) 785.00 86,350.00
2 pc. B. I Tee, 100mm ( S-40) 420.00 840.00
6 pc. B. I Tee, 75mm ( S-40) 315.00 1,890.00
4 pc. B. I Tee, 50mm ( S-40) 165.00 660.00
3 pc. B. I Tee, 40mm ( S-40) 115.00 345.00
6 pc. B. I Tee, 32mm ( S-40) 90.00 540.00
93 pc. B. I Tee, 25mm ( S-40) 57.00 5,301.00
2 pc. B. I Tee, 150mm x 100mm ( S-40) 625.00 1,250.00
2 pc. B. I Tee, 100mm x 75mm ( S-40) 460.00 920.00
40 pc. B.I Tee 75mm x 50mm (S-40) 295.00 11,800.00
38 pc. B.I Tee 75mm x 40mm (S-40) 230.00 8,740.00
12 pc. B.I Tee 75mm x 32mm (S-40) 185.00 2,220.00
6 pc. B.I Tee 75mm x 25mm (S-40) 165.00 990.00
35 pc. B.I Tee 50mm x 25mm (S-40) 160.00 5,600.00
56 pc. B.I Tee 40mm x 25mm (S-40) 110.00 6,160.00
48 pc. B.I Tee 32mm x 25mm (S-40) 85.00 4,080.00
2 pc. B.I Elbow 150mm x 90 (S-40) 510.00 1,020.00
3 pc. B.I Elbow 100mm x 90 (S-40) 270.00 810.00
cont.
44 pc. B.I Elbow 50mm x 90 (S-40) 105.00 4,620.00
17 pc. B.I Elbow 40mm x 90 (S-40) 70.00 1,190.00
20 pc. B.I Elbow 32mm x 90 (S-40) 55.00 1,100.00
225 pc. B.I Elbow 25mm x 90 (S-40) 35.00 7,875.00
1 lot L.S. 17,000.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM V-I-1 (a-b) PHP 612,895.00

a. Materials
248 pc. Teflon tape (") 18.00 4,464.00


other Accessories.
a. Materials

4 set Approx. (0.80m. X 0.95m.) 24,750.00 99,000.00

344 pc. Listed 235.00 80,840.00
Holder
1 pc. Test Valve 1,700.00 1,700.00

TOTAL COST OF LABOR AND MATERIALS OF ITEM V- I (1-4) PHP 1,189,976.00

a. Materials
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
TOTAL COST OF LABOR AND MATERIALS OF ITEM V-K1 (a-b) PHP 292,216.00

a. Materials
128 m. 28 mm. (1 1/8'') Copper Tube 995.00 127,360.00
124 m. 15 mm. (5/8'') Copper Tube 440.25 54,591.00

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
a. Provision/Installation of Ventilation Equipments.(Fans & Blowers)
3 unit x , 3300 cfm. 1 phase, 220 V, 60 Hz, 4 kw. 82,450.00 247,350.00
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

TOTAL COST OF LABOR AND MATERIALS OF ITEM V - L1-a PHP 1,717,778.00

1 lot Pipe fittings for uPVC pipes L.S. 20,000.00
pc. Adjustable Pipe Hanger (For 175 mm. - 250 250.00 22,000.00
88 mm. Pipe)
pc. Adjustable Pipe Hanger(for 300 mm. - 450 350.00 30,450.00
87 mm. Pipe)
lot Bracket, Clamps, Paint Brushes and Miscellaneuos and L.S. 50,000.00
1 Consumables Materials
Labor Cost (For 85.5 Days)

TOTAL COST OF LABOR AND MATERIALS OF ITEM V - L1-b PHP 1,221,700.80
TOTAL COST OF LABOR AND MATERIALS OF ITEM V - L 1(a-b) PHP 2,939,478.80

VI. PROVISION/INSTALLATION OF EQUIPMENT

EQUIPMENT SPECIFICATION QTY UNIT
(Php) (Php)
SERVICE ELEVATOR WITH COMPLETE
ACCESSORIES 2.00 units 3,860,000.00 7,720,000.00
(CAR SIZE: 1.50 WIDE AND 2.15 LONG)
PASSENGER ELEVATOR WITH COMPLETE 3.00 units 3,220,000.00 9,660,000.00

ACCESSORIES
(CAR SIZE: 1.50 WIDE AND 2.15 LONG)
Total Cost of Equipment 17,380,000.00
Cost of Labor and Materials for Mounting/Installation PHP 1,700,000.00
TOTAL COST OF LABOR, MATERIALS AND EQUIPMENT OF ITEM VI PHP 19,080,000.00
VII. EQUIPMENT RENTALS

A. Equipment Rental
1. 300 AMP Electrical Welding Machine with Complete Accessories
@ 360 Hrs Use / Unit - For 10 Units = 3,600 Hrs.
@ Php 180.96 /Hrs = Php 651,456.00
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:
JUDITH T. CHAVEZ, SE JULIUS CAESAR DEL VALLE, EE

Engineer III/ HEAD Maintenance Unit MET III/ HEAD Facility Mgt. Unit
Checked and Evaluated by: Recommending Approval:
WILLIAM C. ROS SIEGFREDO L. LOPEZ, MBA-H

Engineer III/ Head EFMS OIC - Chief Administrative Officer
Approved by:
MARIA ESTRELLA B. LITAM,MD,FPPS,FPIDSP,MBA-H

Medical Center Chief II
PROJECT: COMPLETION OF 8TH-STOREY GENERAL WARDS BUILDING (Phase II)
PAY ITEMS: PLUMBING WORKS
COST SHEET ID: Fifth Floor (Waste & Water Line)
QUANTITY: -
A. MATERIALS UNIT QUANTITY UNIT COST

1. Water Line
65mm x 4m PPR Pipe pcs 7 2,195.60
50mm x 4m PPR Pipe pcs 5 1,419.00
40mm x 4m PPR Pipe pcs 10 931.74
65mm x 50mm Tee Reducer pcs 4 290.00
25mm x 20mm Elbow Reducer pcs 2 29.50
50mm x 40mm Coupling Reducer pcs 1 68.69
25mm Tee pcs 7 32.00
20mm Tee pcs 20 18.63
25mm Elbow 90 pcs 57 23.38
13mm Elbow 90 pcs 20 12.00
20mm Elbow 90 pcs 239 14.65
32mm Elbow 90 pcs 3 42.00
25mm Gate Valve pcs 8 400.00
2. Fixtures & Accessories

Water Closet Tank type lever Flush (Complete with
Accessories) set 16 5,000.00
Urinal - Wall Hung Flush Valve/level/push button or
waterless set 3 4,000.00
Stainless Steel Shower head set 19 1,870.00
Concrete Slop Sink with Complete Accessories unit 10 7,000.00
Stainless Sink with Complete Accessories unit 1 4,000.00
3. Wasteline
150mm x 3m (S-1000) uPVC Pipe pcs 17 678.08
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
100mm x 50mm Wye Reducer pcs 2 215.00
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)
D. TOTAL DIRECT COST ( A+B+C)
E. INDIRECT COST 14%
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
#REF! 422,706.65 120,600.00 12,000.00 555,306.65

INDIRECT COST VAT TOTAL
77,742.93
31,652.48
664,702.06
77,742.93 31,652.48 664,702.06

PAY ITEMS: ELECTRICAL WORKS
COST SHEET ID: Fifth Floor
QUANTITY: -

1. Mounting/Installation of Electrical Rough-Ins for
Lightings, Power and ACU
EMT Pipe 20 mm 750 pcs 190.00
EMT Connector 20 mm 750 pcs 35.00
Locknut & Bushing 20 mm 950 pcs 15.00
Locknut & Bushing 32mm 30 pcs 60.00
uPVC Pipes 20 mm 900 pcs 70.00
uPVC Adapter 20 mm 900 pcs 10.00
Steel Locknut 20 mm 900 pcs 15.00
Metal flexible Conduit 20 mm 700 mtrs 70.00
Straight Connector 20 mm 900 pcs 20.00
Wire Gutter Ga. No. 16 4 rolls 40,000.00
Pull box 10 pcs 1,000.00
Square Box 50 pcs 95.00
Junction box w/ cover 600 pcs 95.00
Utility box 725 pcs 95.00
Conduit Supports/Hangers/Fittings and other 1 lot Lump Sum
Miscellanious/Consumable Materials
2. Laying/Installation of Wires and Cables for

Lightings, Powers and ACU
50 mm.sq. THHN/THWN-2 copper wire (strndd) 16 mtrs 340.00
8.0 mm.sq. THHN/THWN-2 copper wire (strndd) 545 mtrs 60.00
5.5 mm.sq. THHN/THWN-2 copper wire (strndd) 10 rolls 4,950.00
Miscellaneous Materials/Wiring Connectors 1 lot Lump Sum
3. Mounting/Installation of Electrical Lightings,

Emergency Lights,Exit Signages & Other Fixtures
3x 14 W,LED- T5 Lighting Fixture, 230V, 25 sets 2,500.00

Electronic ballast,surface mount,cool white
5W-LED Ext Light, 230V 6 sets 2,000.00
4. Mounting/Installation of Electrical Wiring Devices

and Other Fixtures
Single pole one- gang switch, 14 set 140.00
15A,250V w/ cover plate
One-gang three way switch, 15A, 6 set 150.00
250V w/ cover plate
5. Mounting/Installation of Public Address (PA)

System
Steel locknut 40 mm 2 pcs 45.00
Junction box w/ cover, uPVC 40 pcs 30.00
Square box, uPVC 5 pcs 70.00
Utility box, uPVC 12 pcs 30.00
1.25 mm TF wire (twisted pair) 400 mtrs 30.00
Amplifier 120 W 1 set 15,000.00
Ceiling Type Speaker 24 set 1,000.00
Wall type Speaker 4 set 1,000.00
Volume Control 6 set 1,000.00
6. Mounting/Installation of Security
Access/CCTV/MATV/CATV and Other Fixtures
CCTV SYSTEM & DOOR ACCESS SYSTEM
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)
7. Mounting/Installation of Nurse Call System

Corridor light 36 set 1,000.00
Presence Switch 36 set 1,000.00
Master Reciever 4 set 30,000.00
Bed Head Panel 168 set 2,500.00
Emergency switch ( Toilet) 36 set 1,200.00
Emergency switch ( Shower) 33 set 1,200.00
Cable Tray, Conduit Supports/Hangers/Fittings and other 1 lot Lump Sum
SUB-TOTAL (B)
QUANTITY
No. of Hourly
Personn hours
el
Electrical Engineer 1 720 125.00
Electronics Engineer 1 480 125.00
Electrician 4 720 62.50
Electronics Technician 4 480 43.75
Common Laborer 6 720 35.00
SUB-TOTAL (B)
QUANTITY
No. of Hourly
Equipm hours
ent
Electric Drill 2 720 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
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
2,480,270.00 565,200.00 72,000.00 3,117,470.00

INDIRECT COST VAT TOTAL
436,445.80
177,695.79
3,731,611.59
436,445.80 177,695.79 3,731,611.59

PROJECT: 5TH FLOOR OF BMC MODERNIZATION HOSPITAL
COST SHEET ID: WIRES & CABLES
QUANTITY: LUMP SUM
A. MATERIALS: COST/ UNIT UNIT QTY UNIT

RATE
50 mm.sq. THHN/THWN-2 copper wire (strndd mtrs 16.00 340.00
14 mm.sq. THHN/THWN-2 copper wire (strndd) mtrs 24.00 85.00
8.0 mm.sq. THHN/THWN-2 copper wire (strndd mtrs 545.00 60.00
5.5 mm.sq. THHN/THWN-2 copper wire (strndd rolls 10.00 4,950.00
Miscellaneous ( Wiring Connectors) lot 1.00 5,000.00
SUB -TOTAL ( A)
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
PROJECT: 5TH FLOOR OF 8TH STOREY BMC MODERNIZATION HOSPITAL

COST SHEET ID:LIGHTINGS & EMERGENCY LIGHTS/EXIT SIGNAGE
QUANTITY: LUMP SUM
UNIT
A. MATERIALS: COST/ UNIT UNIT QTY RATE
3x 14 W,LED- T5 Lighting Fixture, 230V, sets 25 2,500.00

10W-LED Emergency lights,230V,warm white sets 0 2,000.00

5W-LED EXIT light,230V sets 6 2,000.00
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 drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST
PROJECT:5TH FLOOR OF 8TH STOREY BMC MODERNIZATION HOSPITAL

COST SHEET ID:WIRING DEVICES
QUANTITY: LUMP SUM
UNIT
A. MATERIALS: COST/ UNIT UNIT QTY RATE
Single pole one- gang switch,
15A,250V w/ cover plate set 14 140.00
One-gang three way switch, 15A,

250V w/ cover plate set 6 150.00
SUB -TOTAL ( A)
QUANTITY
Hourly
Personnel hours
SUB-TOTAL (B)
QUANTITY
Hourly
Equipment hours
Electric drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST

PAY ITEMS: AUXILLARY WORKS
COST SHEET ID: PA SYSTEM
QUANTITY: LUMP SUM
A. MATERIALS: COST/ UNIT UNIT QTY UNIT RATE
uPVC Pipes 40 mm pcs 2 170.00
uPVC Adapter 40 mm pcs 2 20.00
Steel locknut 40 mm pcs 2 45.00
Junction box w/ cover, uPVC pcs 40 30.00
Square box, uPVC pcs 5 70.00
Utility box, uPVC pcs 12 30.00
1.25 mm TF wire (twisted pair) mtrs 400 30.00
Amplifier 120 W set 1 15,000.00
Ceiling Type Speaker set 24 1,000.00
Wall type Speaker set 2 1,000.00
Volume Control set 6 1,000.00
Conduit Supports/Hangers/Fittings lot 1 2,500.00
Miscellaneous/Consumables lot 1 2,500.00
SUB -TOTAL ( A)
QUANTITY
Hourly
Personnel hours
Foreman
Electrician
Laborer
SUB-TOTAL (B)
QUANTITY
C. EQUIPMENT COST Hourly
No. of Total Rate
Equipment hours
Electric drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST

COST SHEET ID: SECURITY ACCESS/CCTV/MATV/CATV
QUANTITY: LUMP SUM
Square box, uPVC pcs 5 70.00
4 pairs CAT-6 UTP Cable mtrs 700 45.00
Utility Box pcs 15 30.00
Pull Box pcs 3 60.00
Dome type CCTV Camera set 9 7,500.00
Door Access ( Reader, Exit Button,Electronic lot 1 20,000.00

insert lock)

MATV SYSTEM
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
SUB -TOTAL ( A)
QUANTITY
B. LABOR COST Hourly
No. of Total Rate
Personnel hours
Foreman
Electrician
Laborer
SUB-TOTAL (B)
QUANTITY
Hourly
Equipment hours
Electric drill
SUB-TOTAL ( C)
F. VAT 5 %
TOTAL COST (D+E+F)
Total Unit Cost
TOTAL COST

COST SHEET ID: NURSE CALL SYSTEM
QUANTITY: LUMP SUM

Square box, Upvc pcs 20 70.00
4 pairs CAT-5 UTP Cable mtrs 800 45.00
Utility Box pcs 50 30.00
Cable tray lot 1 70,000.00
Emergency switch ( Shower) set 33 1,200.00
SUB -TOTAL ( A)
QUANTITY
B. LABOR COST Hourly
No. of Total Rate
Personnel hours
Foreman
Electrician
Laborer
SUB-TOTAL (B)
QUANTITY
Hourly
Equipment hours
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
PAY ITEMS: MECHANICAL WORKS
COST SHEET ID: 5th Floor
QUANTITY: -

2.1 Ventilation System
Ventilation Equipments (Fans & Blowers)
EF-5F-49 unit 1 86,800.00
EF-5F-50 unit 1 86,800.00
EF-5F-51 unit 1 86,800.00
EF-5F-19 unit 1 3,800.00
EF-5F-20 unit 1 3,800.00
EF-5F-53 unit 1 86,800.00
EF-5F-61 unit 1 86,800.00
EF-5F-62 unit 1 86,800.00
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
1.2 Refrigerant System

Airconditioning Equipments
WAC 5-9 unit 1 13,530.00
WAC 5-10 unit 1 18,700.00
WAC 5-11 unit 1 16,830.00
WAC 5-12 unit 1 22,330.00
WAC 5-13 unit 1 22,330.00
WAC 5-30 unit 1 18,700.00
WAC 5-40 unit 1 18,700.00
PAC 5-2 unit 1 24,420.00
PAC 5-3 unit 1 24,420.00
PAC 5-4 unit 1 24,420.00
PAC 5-7 unit 1 24,420.00
PAC 5-8 unit 1 24,420.00
PAC 5-9 unit 1 24,420.00
WAC 5-43 unit 1 16,830.00
WAC 5-44 unit 1 16,830.00
WAC 5-47 unit 1 18,700.00
WAC 5-48 unit 1 18,700.00
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
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
Equipm hours
ent
Electric Drill 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
SCOPE OF WORK : Mechanical works

1 5th Floor
A. Ventilation and Air-Conditioning
a. MATERIALS/ SPECIFICATION / DESCRIPTION UNIT QUANTITY UNIT COST TOTAL COST

1.1 Ventilation System
Ventilation Equipments (Fans & Blowers)
EF-5F-49 unit 1 86,800.00 86,800.00
EF-5F-50 unit 1 86,800.00 86,800.00
EF-5F-51 unit 1 86,800.00 86,800.00
EF-5F-19 unit 1 3,800.00 3,800.00
EF-5F-20 unit 1 3,800.00 3,800.00
EF-5F-53 unit 1 86,800.00 86,800.00
EF-5F-61 unit 1 86,800.00 86,800.00
EF-5F-62 unit 1 86,800.00 86,800.00
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
1.2 Refrigerant System

Airconditioning Equipments
WAC 5-9 unit 1 13,530.00 13,530.00
WAC 5-10 unit 1 18,700.00 18,700.00
WAC 5-11 unit 1 16,830.00 16,830.00
WAC 5-12 unit 1 22,330.00 22,330.00
WAC 5-13 unit 1 22,330.00 22,330.00
WAC 5-30 unit 1 18,700.00 18,700.00
WAC 5-40 unit 1 18,700.00 18,700.00
PAC 5-2 unit 1 24,420.00 24,420.00
PAC 5-3 unit 1 24,420.00 24,420.00
PAC 5-4 unit 1 24,420.00 24,420.00
PAC 5-7 unit 1 24,420.00 24,420.00
PAC 5-8 unit 1 24,420.00 24,420.00
PAC 5-9 unit 1 24,420.00 24,420.00
WAC 5-43 unit 1 16,830.00 16,830.00
WAC 5-44 unit 1 16,830.00 16,830.00
WAC 5-47 unit 1 18,700.00 18,700.00
WAC 5-48 unit 1 18,700.00 18,700.00
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
SUB-TOTAL (A) 2,554,491.90
D. TOTAL DIRECT COST (A+B+C) P 2,554,491.90
E. INDIRECT COST 17% P 434,263.62
F. VAT 5% P 149,437.78
TOTAL COST (D+E+F) P 3,138,193.299

Total Unit Cost P 3,138,193.30
TOTAL COST P 3,138,193.30

TOTAL COST
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
MATERIALS SPECIFICATION QTY UNIT UNIT COST (Php)

Cost of Materials
b. LABOR COST (for 52 Days)

1 - Electrical Engineer Php950.00 / day
1 - Master Electrician Php500.00 / day
7 - Skilled Electrician Php380.00 / day
3 - Common Laborer Php279.00 / day
Cost of Labor
TOTAL COST OF LABOR AND MATERIALS OF ITEM VIII - J1 (a - b)
2. Laying/Installation of Wires and Cables for Lightings, Power and ACU
a. MATERIALS COST
200 mm.sq. THHN/THWN-2 copper wire (strndd) 120 mtrs 1,250.00


Cost of Materials

Cost of Labor
3. Mounting/Installation of Electrical Lightings, Emergency Lights,

Exit Signages and Other Fixtures
a. MATERIALS COST
3x 14 W,LED- T5 Lighting Fixture, 230V,

Electronic ballast,surface mount,cool white 173 sets 2,500.00
1x 35W , LED-T5 Linear Fluorescentt Fixture

Surface mount,230V, electronic ballast,cool 16 sets 750.00
white
25W- 4 " dia, E27 Downlight

( low mercury CFL lamp),230V, daylight 358 sets 400.00
recessed type, w/ glass cover
40W-4" dia, E27 Downlight

(Low mercury CFL lamp),230V, daylight 11 sets 599.95
Surface type,w/ glass cover
10W-LED Exit Light, 230V, Warm White 6 sets 2,000.00
5W-LED EXIT light,230V 6 sets 2,000.00
Cost of Materials

Cost of Labor
4. Mounting/Installation of Electrical Wiring Devices and Other Fixtures
a. MATERIALS COST

Single pole two- gang switch,15A, 32 set 150.00
250V w/cover plate
250V w/ cover plate
One gang four way switch,15A, 5 set 180.00
250V w/ cover plate
Single convenience outlet, w/ ground 36 set 125.00
Duplex convenience outlet, w/ ground 275 set 160.00
ACU outlet w/ ground 4 set 280.00
Hand dryer Outlet, w/ ground 2 set 160.00
Floor mount outlet ( Duplex w/ ground) 4 set 2,000.00
Junction box ( Special Purpose Outlet for Equip 38 set 220.00
Emergency Lamp outlet 6 set 160.00
Cost of Materials

Cost of Labor
5. Mounting/Installation of Panel Boards, Circuit Breaker and Other Electrical Accessories
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
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
CKT BREAKER 1 set 20,500.00
24 X 20AT/50AF,240V, 1P, BOLT-ON CKT
BREAKER
AC-6
CKT BREAKER
BRANCHES:
3 X30AT/50AF, 380V,3P, MOULDED CASE CKT
BREAKER
1X 40AT/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
BRANCHES:
BREAKER
ECB 30AT/50AF,2P,240V,NEMA 3R 2 set 5,000.00

Panelboards Supports, Fittings and other 1 lot Lump Sum
Miscellaneous
Cost of Materials

Cost of Labor
6. Mounting/Installation of Fire Detection and Alarm System (FDAS)
a. MATERIALS COST

Metal Flexible Conduit 20 mm 100 mtrs 70.00
Pull Box,Ga. No. 16 3 pcs 1,000.00
Juction Box w/cover 100 pcs 95.00
1.25 mm Twisted Pair wire 2500 mtrs 30.00
Heat Detector 2 set 2,000.00
Smoke detector 102 set 2,000.00
Annunciator 10 set 6,000.00
Fire Alarm Bell 10 set 2,000.00
Manual Pull Station 10 set 2,000.00
Cost of Materials

Cost of Labor
7. Mounting/Installation of Voice and Data System
a. MATERIALS COST
uPVC Pipe, 20 mm 20 pcs 70.00

uPVC Adaptor 20 mm 50 pcs 10.00
Utility Box, uPVC 50 pcs 30.00
Square Box, uPVC 10 pcs 70.00
4-Pairs UTP, CAT 6 1400 mtrs 45.00
IDF 6 ( Complete w/ cross connect cable, 1 assy 100,000.00
accessories, etc.)
Patch cord 24 port 4 set 10,000.00
Patch cord 2M 40 set 320.00
Data/Voice Outlet (Wall mounted) 10 set 980.00
Data/Voice Outlet (Floor mounted) 2 set 980.00
Data Outlet (Floor mounted) 1 set 3,200.00
Data Outlet ( Wall mounted) 1 set 550.00
Cable Tray, Conduit Supports/Hangers/Fittings and 1 lot Lump Sum
other Miscellanious/Consumable Materials
Cost of Materials
b. LABOR COST (for 25.5 Days)

1 - Electronic Engineer Php500.00 / day
Cost of Labor

8. Mounting/Installation of Public Address (PA) System
a. MATERIALS COST

Cost of Materials

Cost of Labor
9. Mounting/Installation of Security Access/CCTV/MATV/CATV and Other Fixtures
a. MATERIALS COST

Door Access ( Reader, Exit Button,Electronic 2 assy 10,000.00
insert lock)
MATV SYSTEM
Pullbox, uPVC 1 pcs 60.00
RG- 6U Cable 50 pcs 45.00
Antenna 1 pcs 500.00
Cable Outlet 2 pcs 500.00
Cost of Materials

Cost of Labor
a. MATERIALS COST

Square box, Upvc 20 pcs 70.00
Cable Tray, Conduit Supports/Hangers/Fittings 1 lot Lump Sum

and other Miscellanious/Consumable Materials
Cost of Materials

Cost of Labor

TOTAL COST OF LABOR AND MATERIALS OF ITEM VIII - J (1-10)
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
a. MATERIALS COST

Cost of Materials

Cost of Labor
TOTAL COST OF LABOR AND MATERIALS OF ITEM IX - J1 (a - b)
a. MATERIALS COST

Cost of Materials

Cost of Labor

a. MATERIALS COST

1x 35W , LED-T5 Linear Fluorescentt Fixture
Surface mount,230V, electronic ballast,cool 19 sets 750.00
white,


10W-LED Exit Light, 230V, Warm White 6 sets 2,000.00
Cost of Materials

Cost of Labor
a. MATERIALS COST

250V w/cover plate
250V w/ cover plate
250V w/ cover plate
Junction box ( Special Purpose Outlet for Equip 52 set 220.00
Cost of Materials

Cost of Labor
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
CKT BREAKER
24 X 20AT/50AF, 240V, 1P, BOLT-ON CKT
BREAKER
PP-7
24 X 20AT/50AF,240V, 1P, BOLT-ON CKT
BREAKER
ELP-7
MAIN: 30AT/50AF, 380V,3P, MOULDED CASE
BRANCHES:
12 X 20AT/50AF, 240V, 1P, MOULDED CASE CKT
BREAKER
AC-7(E1)
CKT BREAKER
36 X 30AT/50AF, 240V, 1 P, BOLT-ON CKT
BREAKER
AC-7(N)
CKT BREAKER
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
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
BRANCHES:
BREAKER

Panelboards Supports, Fittings and other 1 lot Lump Sum
Miscellaneous
Cost of Materials

Cost of Labor
a. MATERIALS COST

Cost of Materials

Cost of Labor
a. MATERIALS COST

IDF 7 ( Complete w/ cross connect cable,
accessories, etc.) 1 assy/set 100,000.00
Voice Outlet (Wall mounted) 54 set 550.00

Cost of Materials

Cost of Labor
a. MATERIALS COST

Cost of Materials

Cost of Labor
a. MATERIALS COST

Door Access ( Reader, Exit Button,Electronic 2 assy/set 10,000.00
insert lock)
MATV SYSTEM
Square box,uPVC 30 pcs 70.00
RG- 6U Cable 280 pcs 45.00
Cost of Materials

Cost of Labor
a. MATERIALS COST


Cost of Materials

Cost of Labor
TOTAL COST OF LABOR AND MATERIALS OF ITEM IX - J (1-10)

TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
a. MATERIALS COST

Cost of Materials

Cost of Labor
TOTAL COST OF LABOR AND MATERIALS OF ITEM X - J1 (a - b)
a. MATERIALS COST
100 mm.sq. THHN/THWN-2 copper wire (strndd) 72.00 mtrs 995.00

8.0 mm.sq. THHN/THWN-2 copper wire (strndd) 800.00 mtrs 60.00
5.5 mm.sq. THHN/THWN-2 copper wire (strndd) 48.00 rolls 4,950.00
Cost of Materials

Cost of Labor

a. MATERIALS COST

1x 35W , LED-T5 Linear Fluorescentt Fixture Surface

mount,230V, electronic ballast,cool white, 30 sets 750.00


10W-LED Emergency lights,230V,warm white 6 sets 2,000.00
Cost of Materials

Cost of Labor
a. MATERIALS COST

250V w/cover plate
Single pole three- gang switch,15A, 1 set 200.00
250V w/cover plate
250V w/ cover plate
250V w/ cover plate
Junction box ( Special Purpose Outlet for Equipmen 53 set 220.00
Cost of Materials

Cost of Labor
a. MATERIALS COST
DP-8
MAIN: 250AT/300AF,380V,3P, MOULDED CASE CKT
BREAKER
1 X 125AT/225AF, 380V,3P,MOULDED CASE CKT
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
PP-8
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
ELP-8
MAIN: 30AT/50AF, 380V, 3P, MOULDED CASE CKT
BRANCHES:
12 X 20AT/50AF,240V,1P, BOLT-ON CKT BREAKER
AC-8(E1)
MAIN:125 AT/225AF, 380V,3P, MOULDED CASE CKT
BRANCHES:
AC-8(E2)
MAIN: 75AT/100AF, 380V,3P, MOULDED CASE CKT
BRANCHES:
24 X 30AT/50AF, BOLT-ON CKT BREAKER
EDP-8
MAIN: 175AT/225AF, MOULDED CASE CKT
BREAKER
1X 75AT/100AF,380V,3P, MOULDED CASE CKT
BREAKER
1X 125AT/225AF,380V,3P, MOULDED CASE CKT
BREAKER
EPP-8
BRANCHES:

Panelboards Supports, Fittings and other
Miscellaneous 1 lot Lump Sum
Cost of Materials

Cost of Labor
a. MATERIALS COST

Conduit Supports/Hangers/Fittings and other
Miscellanious/Consumable Materials 1 lot Lump Sum
Cost of Materials

Cost of Labor
a. MATERIALS COST

IDF 8 ( Complete w/ cross connect cable, 1 assy/set 100,000.00
accessories, etc.)
Voice Outlet (Wall mounted) 54 set 550.00
Data Outlet (Wall mounted) 2 set 550.00

Cost of Materials

Cost of Labor
a. MATERIALS COST

Cost of Materials

Cost of Labor
a. MATERIALS COST

Door Access ( Reader, Exit Button,Electronic
1 lot 20,000.00
insert lock)
MATV SYSTEM
Square box,uPVC 30 pcs 70.00
RG- 6U Cable 2800 mtrs 45.00
Cost of Materials

Cost of Labor

a. MATERIALS COST


Cost of Materials

Cost of Labor
TOTAL COST OF LABOR AND MATERIALS OF ITEM X - J (1-10)

TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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
TOTAL COST (Php)

4,200.00
8,100.00
1,500.00
1,700.00
900.00
800.00
2,100.00
2,100.00
243,000.00
100,000.00
40,000.00
38,400.00
29,700.00
7,840.00
3,200.00
1,100.00
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
TOTAL COST (Php)
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
TOTAL COST (Php)
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) % %
(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)
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
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
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
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
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
SUB-TOTAL 29,043,244.90 34,764,764.16
V.
EIGHT FLOOR
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
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
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
SUB-TOTAL 19,080,000.00 22,838,760.00

VII.
EQUIPMENT RENTALS 1 Lot 1,313,256.00 ___ 8% 8% 105,060.48 70,915.82 175,976.30 1,489,232.30 1,489,232.30
SUB-TOTAL 1,313,256.00 1,489,232.30
TOTAL 125,040,896.75
TOTAL APPROVED BUDGET FOR THE 162,823,993.87
CONTRACT(ABC) ITEM I - VII
TOTAL COST IN WORDS (ABC) ONE HUNDRED SIXTY TWO MILLION EIGHT HUNDRED TWENTY THREE THOUSAND NINE HUNDRED NINETY THREE PESOS & 87/100 ONLY ***
PREPARED BY: NOTED BY: SUBMITTED BY: RECOMMENDING APPROVAL BY:
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

ABC-Completion of 8 Storey Gen. Wards Bldg. (Phase 3) BMC Naga City

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

ABC-Completion of 8 Storey Gen. Wards Bldg. (Phase 3) BMC Naga City

Uploaded by

Copyright:

Available Formats

Concepcion Pequea, Naga City, 4400

(054) 811-7800/ (054) 473-2334

SUBMITTED BY: DATE:

Subject : SCOPE OF WORKS, BILL OF MATERIALS AND DETAILED COST ESTIMATE

C.HEALTH AND SAFETY REQUIREMENTS AND LUMP SUM Php 239,532.00

D.PROJECT BILL BOARDS, SIGNAGES AND PHOTOGRAPHS Php 27,400.00

2. 50 Units - 2' x 3' - Assorted Precautionary and Directional Signages with

3. 500 pcs. - Project Photos

TOTAL COST OF ITEM I-(B-D) PHP 766,932.00

TOTAL COST OF ITEM I-(A-D) PHP 1,966,932.00

II. FIFTH FLOOR

Unit Cost Total Cost

b. Labor Cost (For 37 Days)

2. Plastering/Finishing of Interior Concrete, Masonry and Styromesh Walls

Unit Cost Total Cost

b. Labor Cost (For 6 Days)

b. Labor Cost (For 34 Days)

Unit Cost Total Cost

11 pc. Tile Trim, PVC, 1" x 8' 53.00 583.00

b. Labor Cost (For 17 Days)

3. Laying/Mounting of Floor Tiles for the following areas:

Unit Cost Total Cost

54 bag Cement, (40 kg.) Type A/IP 250.00 13,500.00

b. Labor Cost (For 7 Days)

4. Laying/Mounting of Floor Tiles for Stairs and Landing from

Unit Cost Total Cost

b. Labor Cost (For 16 Days)

5. Laying/Installation of Floor Tiles for the following Areas/Rooms/Offices.

1. Pediatric Wards/ Rooms 5. Lactation Area

Unit Cost Total Cost

552 bag Cement, (40 kg.) Type A/IP 250.00 138,000.00

b. Labor Cost (For 70 Days)

Unit Cost Total Cost

63 pc. Gypsum board, 12mm. Thk. x 4' x 8' 430.00 27,090.00

Cost of Materials: Php 1,192,373.00

b. Labor Cost (For 63 Days)

D.DOORS, WINDOWS AND PARTITION

a. D-5 - 1 set Door w/ Glass Panel, Single-Leaf Hollow 8,505.00 8,505.00

Cost of Fabrication: PHP 25,305.00

2. Fabrication Including Installation of 50mm Thk. Phenolic Board

b. 1 set (2 cubicle)A = 9.2 sq.m. Phenolic Board Toilet 36,800.00 36,800.00

c. 2 pcs. (1.20m x 0.5m) Urinal Partition 2,400.00 4,800.00

Cost of Fabrication: PHP 60,000.00

COST OF LABOR & MATERIALS FOR (L.S.) PHP 7,200.00

b. Labor Cost L.S. Php 2,200.00

F. PAINTING WORKS (3 COATINGS)

Labor Cost (For 29 Days)

2. Painting of Interior Masonry and Concrete Walls, Columns and other

Unit Cost Total Cost

Cost of Materials: Php 686,450.00

b. Labor Cost (For 27 Days)

3. Painting of Ceiling (Fiber Cement Boards, Gypsum Boards and other

Qty. Unit Materials/Specifications/Description Unit Cost Total Cost

b. Labor Cost (For 5.5 Days)

III. SIXTH FLOOR

A. MASONRY AND CONCRETE WORKS:

2. Laying/Installation of CHB for Interior Walls, Lavatory and Counter Tables.

b. Labor Cost (For 59.5 Days)

3. Provision/Pouring of Concrete Counter Top Table

b. Labor Cost (For 28.5 Days)

3. Laying/Mounting of Floor Tiles for the following areas:

4. Laying/Mounting of Floor Tiles for Stairs and Landing from

5. Laying/Installation of Floor Tiles for the following Areas/Rooms/Offices.