Construction of Engineering Laboratory Center Extension at URS-Morong Campus-Price Update 1

Republic of the Philippines
UNIVERSITY OF RIZAL SYSTEM

UNIVERSITY PHYSICAL FACILITIES DEVELOPMENT UNIT
Tanay, Rizal
PROJECT
LOCATION
SUBJECT
ITEM
I.
II.
III.
IV.
V.
: Construction of Engineering Laboratory Center Extension at URS-Morong Campus

: URS-Morong Campus
: DETAILED ESTIMATE
WORK DESCRIPTION
SITE WORKS
Demolition of existing partition wall for
construction of ELC Extension Building and
repair of opening
Clearing Works
Repair of concrete pavement after drainage
works
Declogging of existing drainage beside
Amang hall
UNIT
UNIT COST
QTY
MATERIAL
TOTAL COST
LABOR
MATERIAL
LABOR
GRAND TOTAL
lot
20,000.00
4,000.00
20,000.00
4,000.00
24,000.00
lot
7,000.00
1,400.00
7,000.00
1,400.00
8,400.00
1
1
lot
lot
45,000.00
9,000.00
45,000.00
9,000.00
54,000.00
10,000.00
2,000.00
10,000.00
2,000.00
12,000.00
37.60
34.80
5,767.84
2,964.96
1,153.57
592.99
6,921.41
3,557.95
EARTHWORKS
Excavation
Backfil
30.68
17.04
cu.m.
cu.m.
188.00
174.00
Borrowed Material
Gravel Fill
Soil Poisoning
69.85
8.23
1
cu.m.
cu.m.
lot
165.00
33.00
11,525.25
2,305.05
13,830.30
800.00
160.00
6,584.00
1,316.80
7,900.80
5,600.00
1,120.00
5,600.00
1,120.00
6,720.00
pcs.
pcs.
pcs.
pcs.
kg.
140.00
35.00
102,480.00
25,620.00
128,100.00
195.00
48.75
121,875.00
30,468.75
152,343.75
295.00
73.75
35,400.00
8,850.00
44,250.00
550.00
137.50
167,750.00
41,937.50
209,687.50
70.00
17.50
8,470.00
2,117.50
10,587.50
REBAR WORKS
Deformed Bar, 10mm x 6m
G.I. Tie Wire #16
732
625
120
305
121
CONCRETING AND MASONRY WORKS

Cement
875
Sand
56
Gravel
61
Palitada Sand
264
CHB, 6"
2820
CHB, 4"
510
Form Lumber, 2" x 4" x 10'
100
200
200
Ordinary Plywood, 1/4" thk. x 4' x 8'
80
CW Nail #3
15
CW Nail #2-1/2
20
CW Nail #
10
CW Nail #1-1/2
5
bags
220.00
55.00
192,500.00
48,125.00
240,625.00
cu.m.
700.00
175.00
39,200.00
9,800.00
49,000.00
cu.m.
800.00
200.00
48,800.00
12,200.00
61,000.00
bags
25.00
6.25
6,600.00
1,650.00
8,250.00
pcs.
12.00
3.00
33,840.00
8,460.00
42,300.00
pcs.
10.00
2.50
5,100.00
1,275.00
6,375.00
pcs.
233.30
58.33
23,330.00
5,833.00
29,163.00
pcs.
175.00
43.75
35,000.00
8,750.00
43,750.00
pcs.
116.70
29.18
23,340.00
5,836.00
29,176.00
pcs.
320.00
80.00
25,600.00
6,400.00
32,000.00
kg.
70.00
17.50
1,050.00
262.50
1,312.50
kg.
70.00
17.50
1,400.00
350.00
1,750.00
kg.
70.00
17.50
700.00
175.00
875.00
kg.
70.00
17.50
350.00
87.50
437.50
pcs.
350.00
105.00
54,950.00
16,485.00
71,435.00
TILE WORKS
Homogenous Floor Tiles, 40 x 40 cm (Office
157
at 2nd Floor)
Ceramic Tiles, Glazed, 30 x 30 cm
(Countertop
81
Wall Cladding Tiles, Brick Design
12.1
Tile Adhesive (ABC or approved equivale 29
Tile Grout (ABC or approved equivalent)
6
pcs.
56.00
16.80
4,536.00
1,360.80
5,896.80
sq.m.
bags
pouch
1,200.00
360.00
14,520.00
4,356.00
18,876.00
350.00
105.00
10,150.00
3,045.00
13,195.00
35.00
10.50
210.00
63.00
273.00
ITEM
WORK DESCRIPTION
Diamond Tile Cutter

VI.
UNIT
MATERIAL
GRAND TOTAL
LABOR
480.00
144.00
960.00
288.00
1,248.00
sq.m.
525.00
131.25
59,430.00
14,857.50
74,287.50
sq.m.
1,500.00
375.00
41,325.00
10,331.25
51,656.25
PLUMBING/DRAINAGE WORKS
Kitchen Sink, Stainless, w/ fittings
Faucet Plain Bibb
G.I. Gate Valve, 1/2"
G.I. Pipe, 1/2" x 6m, Ga. 40
G.I. Coupling, 1/2"
G.I. Elbow, 1/2"
G.I. Tee, 1/2"
G.I. Nipple, 1/2" x 5"
Sanitary PVC Pipe, 4" x 10' (orange)
Sanitary PVC Bend, 4" x 90 (orange)
Sanitary PVC Bend, 3" x 90 (orange
Sanitary PVC Coupling, 4" (orange)
Sanitary PVC Coupling, 3" (orange)
Sanitary PVC Tee Reducer, 2" x 3" x 3"
Sanitary PVC Bend, 4" x 45 (orange)
Sanitary Cleanout, 3" (orange)
PVC Solvent, 400cc
Teflon Tape
6
6
1
4
3
10
6
6
6
18
12
11
5
6
2
6
2
2
3
5
sets
units
units
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
li.
rolls
3,100.00
620.00
18,600.00
3,720.00
22,320.00
150.00
30.00
900.00
180.00
1,080.00
280.00
56.00
280.00
56.00
336.00
378.00
75.60
1,512.00
302.40
1,814.40
15.00
3.00
45.00
9.00
54.00
15.00
3.00
150.00
30.00
180.00
15.00
3.00
90.00
18.00
108.00
28.00
5.60
168.00
33.60
201.60
580.00
116.00
3,480.00
696.00
4,176.00
350.00
70.00
6,300.00
1,260.00
7,560.00
72.00
14.40
864.00
172.80
1,036.80
40.00
8.00
440.00
88.00
528.00
48.00
9.60
240.00
48.00
288.00
30.00
6.00
180.00
36.00
216.00
230.00
46.00
460.00
92.00
552.00
96.00
19.20
576.00
115.20
691.20
75.00
15.00
150.00
30.00
180.00
50.00
10.00
100.00
20.00
120.00
100.00
20.00
300.00
60.00
360.00
12.00
2.40
60.00
12.00
72.00
28
59
3
10
5
3
2
6
1
8
4
4
4
3
pcs.
pcs.
pcs.
pcs.
pcs.
boxes
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
1,012.00
253.00
28,336.00
7,084.00
35,420.00
565.00
141.25
33,335.00
8,333.75
41,668.75
930.00
232.50
2,790.00
697.50
3,487.50
1,295.00
323.75
12,950.00
3,237.50
16,187.50
1,130.00
282.50
5,650.00
1,412.50
7,062.50
1,100.00
275.00
3,300.00
825.00
4,125.00
1,770.00
442.50
3,540.00
885.00
4,425.00
232.00
58.00
1,392.00
348.00
1,740.00
477.00
119.25
477.00
119.25
596.25
114.00
28.50
912.00
228.00
1,140.00
162.00
40.50
648.00
162.00
810.00
95.00
23.75
380.00
95.00
475.00
195.00
48.75
780.00
195.00
975.00
150.00
37.50
450.00
112.50
562.50
lot
24,000.00
6,000.00
24,000.00
6,000.00
30,000.00
lot
18,000.00
4,500.00
18,000.00
4,500.00
22,500.00
lm.
330.00
66.00
56,430.00
11,286.00
67,716.00
pcs.
pcs.
pcs.
pcs.
pcs.
ctgs.
li
750.00
150.00
13,500.00
2,700.00
16,200.00
420.00
84.00
4,200.00
840.00
5,040.00
420.00
84.00
7,140.00
1,428.00
8,568.00
3.00
0.60
5,070.00
1,014.00
6,084.00
1.00
0.20
500.00
100.00
600.00
110.00
22.00
1,210.00
242.00
1,452.00
120.00
24.00
360.00
72.00
432.00
500mm Stainless Logo, College of

1
Engineering Logo, 3D type
Stainless Steel Lettering, Times New Roman
1
Font, 500mm H, ELC Initials, 3D type
X.
TOTAL COST
LABOR
CEILING WORKS
VIII. STEEL WORKS

Angle Bar, 2" x 2" x 20' x 6 mm
C-Purlins, 2" x 4" x 20' x 2 mm
C-Channel, 2" x 4" x 20'
Welding Rod
G.I. Pipe, 2" x 6m, Sch. 40
Square Bar, 12mm x 6m
Flat Bar, 1/4" x 1-1/2"
Plain Round Bar, 10mm x 6m
Plain Round Bar, 12mm x 6m
G.I. Turnbuckle, hook & eye, 1/2" x 8"
Cut-off Wheel, 14"
Grinding Stone, 4"
IX.
MATERIAL
pcs.
Acoustic Gypsum Board Ceiling, moisture

resistant, 600 mm x 1200 mm, w/ access113.2
(2nd Floor)
Spandrel, 0.5mm thk. x 105mm W (Eave 27.55
Ceiling)
VII.
UNIT COST
QTY
TINSMITHRY WORKS
Pre-painted Sheet, Rib Type 0.5mm x 1 171
width
Pre-painted Gutter, 8'
18
Pre-painted Ridge Cap, 8'
10
Pre-painted End Flashing, 8'
17
Tekscrew
1690
Blind Rivets
500
Silicone Sealant, Clear, Construction Gr
11
Vulcaseal
3
ELECTRICAL WORKS
ITEM
WORK DESCRIPTION
Junction Box w/ cover, 4" x 4"

Utility Box, 2" x 4"
PVC Pipe, 1/2" x 10'
PVC Pipe, 3/4" x 10'
Stranded Wire #14, THWN/THHN
Convenience Outlet, 2-gang, Universal
(Panasonic or approved equivalent)
Convenience Outlet, 1-gang, Universal
(Panasonic or approved equivalent)
Fluorescent Fixture w/ lamp, 2 x 28W T5
Tube, Reflector Surface Type
Wall Light Anti-Corrosion Luminaire
Bulb Ceiling Receptacle, 4" , Plastic, w/
screw
LED Bulb, 10W
UNIT
PAINTING WORKS
Concrete Neutralizer
Patching Compound
Paint, Flat Latex, White (Boysen or approved
equivalent)
Paint, Semi-Gloss Latex, White (Boysen or
approved equivalent)
Paint, Latex Color, Raw Sienna (Boysen or
Paint, Latex Color, Hansa Yellow (Boysen or
Paint, Red Oxide Metal Primer (Boysen or
MATERIAL
80
80
250
20
15
10
4
50
1
pcs.
pcs.
pcs.
pcs.
boxes
boxes
boxes
lm
boxes
25
TOTAL COST
LABOR
MATERIAL
LABOR
GRAND TOTAL
30.00
6.00
2,400.00
480.00
20.00
4.00
1,600.00
320.00
2,880.00
1,920.00
85.00
17.00
21,250.00
4,250.00
25,500.00
130.00
26.00
2,600.00
520.00
3,120.00
2,550.00
510.00
38,250.00
7,650.00
45,900.00
3,200.00
640.00
32,000.00
6,400.00
38,400.00
4,850.00
970.00
19,400.00
3,880.00
23,280.00
88.00
17.60
4,400.00
880.00
5,280.00
18,232.00
3,646.40
18,232.00
3,646.40
21,878.40
sets
135.00
27.00
3,375.00
675.00
4,050.00
10
sets
90.00
18.00
900.00
180.00
1,080.00
40
2
sets
sets
350.00
70.00
14,000.00
2,800.00
16,800.00
750.00
150.00
1,500.00
300.00
1,800.00
4
4
pcs.
pcs.
35.00
7.00
140.00
28.00
168.00
300.00
60.00
1,200.00
240.00
1,440.00
units
3,600.00
720.00
39,600.00
7,920.00
47,520.00
sets
105.00
21.00
1,575.00
315.00
1,890.00
sets
105.00
21.00
210.00
42.00
252.00
sets
140.00
28.00
840.00
168.00
1,008.00
set
16,200.00
3,240.00
16,200.00
3,240.00
19,440.00
pairs
875.00
175.00
2,625.00
525.00
3,150.00
pairs
785.00
157.00
7,065.00
1,413.00
8,478.00
pairs
785.00
157.00
3,140.00
628.00
3,768.00
pcs.
pcs.
sets
35.00
7.00
1,400.00
280.00
1,680.00
586.00
117.20
5,860.00
1,172.00
7,032.00
1,800.00
360.00
18,000.00
3,600.00
21,600.00
sets
sets
800.00
160.00
1,600.00
320.00
1,920.00
165.00
33.00
330.00
66.00
396.00
set
18,000.00
3,600.00
18,000.00
3,600.00
21,600.00
boxes
box
250.00
50.00
500.00
100.00
600.00
200.00
40.00
200.00
40.00
240.00
set
pcs.
285.00
57.00
285.00
57.00
342.00
18.00
3.60
360.00
72.00
432.00
3
10
gals.
kg.
150.00
30.00
30.00
6.00
450.00
300.00
90.00
60.00
540.00
360.00
tin
1,995.00
399.00
15,960.00
3,192.00
19,152.00
14
tin
2,285.00
457.00
31,990.00
6,398.00
38,388.00
li
145.00
29.00
1,015.00
203.00
1,218.00
li
175.00
35.00
1,400.00
280.00
1,680.00
Orbit Fan, 18", Industrial aluminum blade

11
(Standard or approved equivalent)
Switch, 1-gang (Panasonic or approved
15
equivalent)
2
equivalent)
6
equivalent)
Panel Board, 16 branches, bolt-on type, 3P w/
1
150 A, circuit breaker, bolt-on type
Circuit Breaker, 40A, bolt-on, 1 phase (GE or
3
9
4
Electrical Tape, big (Armak or approved
40
equivalent)
PVC Pipe, 1-1/2"
10
Emergency Lamp, 2 bulbs, Heavy Duty
10
Fire Alarm Bell, 6", Manual Push/Press
2
Station, minimum 90db
3-way Switch
2
Air Conditioning Unit, window-type, 1.5HP,
1
manual, minimum 22 sq.m. area capacity
(Carrier or approved equivalent)
Wood Screw #6
2
Metal Screw #6, w/ tox
1
ACU outlet (Panasonic or approved
1
equivalent)
PVC Adaptor, 1/2"
20
XI.
UNIT COST
QTY
ITEM
XII.
QTY
UNIT COST
TOTAL COST
WORK DESCRIPTION
UNIT
Paint, Epoxy Primer, White (Boysen or
Paint, Acqua Epoxy Top Coat, with Curing
Agent, Gray (Boysen or approved equivalent)
Paint Thinner
Epoxy Reducer
Paint Roller w/ Handle and Tray, 9"
Paint Brush #2
Paint Brush #1
Sand Paper #100
Cotton Rags
11
gals.
405.00
81.00
4,455.00
891.00
5,346.00
10
gals.
700.00
140.00
7,000.00
1,400.00
8,400.00
15
6
10
15
10
10
150
5
gals.
gals.
gals.
sets
pcs.
pcs.
ft.
kg.
780.00
156.00
11,700.00
2,340.00
14,040.00
265.00
53.00
1,590.00
318.00
1,908.00
280.00
56.00
2,800.00
560.00
3,360.00
110.00
22.00
1,650.00
330.00
1,980.00
55.00
11.00
550.00
110.00
660.00
25.00
5.00
250.00
50.00
300.00
25.00
5.00
3,750.00
750.00
4,500.00
50.00
10.00
250.00
50.00
300.00
12,000.00
2,400.00
12,000.00
2,400.00
14,400.00
15,000.00
3,000.00
15,000.00
3,000.00
18,000.00
12,000.00
2,400.00
24,000.00
4,800.00
28,800.00
10,000.00
2,000.00
10,000.00
2,000.00
12,000.00
12,500.00
2,500.00
100,000.00
20,000.00
120,000.00
9,390.00
1,878.00
9,390.00
1,878.00
11,268.00
6,000.00
1,200.00
12,000.00
2,400.00
14,400.00
SPECIALTY WORKS
Steel Roll-up Door, 2000mm W, h 1
unit
Steel Door, 1.4m W x 2.1m H, Flush type, w/
unit
one side semi-fix, w/ metal jamb 1
gray paint metal primer finish, cylindrical
entrance lockset
Steel Door, 1m W x 2.1m H, Flush type, w/
units
metal jamb and hinges, gray pain 2
primer finish, cylindrical entrance lockset
Steel Door, 0.8m W x 2.1m H, Flush type, w/
unit
metal jamb and hinges, gray pain 1
primer finish, cylindrical entrance lockset,
overhead door closer (regular arm)
Steel Casement Window, 3.2m W x 1.4m H, 8
sets
panels, w/ 6mm thk. clear glass, st 8
painted white finish
Steel Casement Window, 2.4m W x 1.4m H, 6
unit
panels, w/ 6mm thk. clear glass, st 1
painted white finish
Wooden Cabinet, w/ clear glass ( 2
units
drawings)
MATERIAL
LABOR
MATERIAL
LABOR
GRAND TOTAL
Total
I.
DIRECT COST
II.
INDIRECT COST __% of (I)
488,033.23
III.
TAX 12% of (I+II)
204,973.96
IV.
TOTAL PROJECT COST (I+II+III)
Prepared by:
CONTRACTOR
2,440,166.16
3,133,173.35
JRD-D2 ENTERPRISES
Project:
Location
:
:
SUMMARY OF DETAILED ESTIMATE

Item No.
Description
Estimated Cost
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
Site Works
Earthworks
Rebar Works
Concreting and Masonry Works
Tile Works
Ceiling Works
Plumbing / Drainage Works
Steel Works
Tinsmithry
Electrical Works
Painting Works
Special Works
Total Materials & Labor
Mark-Up
Vat
Bid Price
Submitted by:
Engr. Porfirio P. Mina

JRD-D2 Enterprises
98,400.00
38,930.46
544,968.75
546,014.00
110,923.80
125,943.75
41,874.00
171,175.00
106,092.00
334,844.40
102,132.00
218,868.00
2,440,166.16
488,033.23
204,973.96
3,133,173.35
JRD-D2 ENTERPRISES
PROJECT
LOCATION
:
: URS-Morong Campus
BILL OF QUANTITIES
Item No.
Description
Unit
Quantity Unit Price (Pesos)
Site Works :
( P 30,062.50 Thirty
Thousand Sixty TwoPesos and
50/100)
lot
1.00
98,400.00
II
Earthworks:
( P354,536.25 Three
Hundred Fifty Four Thousand
Five Hundred Thirty Six Pesos
and 25/100)
lot
1.00
38,930.46
III
Rebars Works:
( P211,119.60 Two
Hundred Eleven Thousand
One Hundred Nineteen Pesos
and 60/100)
lot
1.00
544,968.75
IV
Concrete and Masonry

Works:
( P21,348.00 Twenty One
Thousand Three Hundred
Forty Eight Pesos and 00/100)
lot
1.00
546,014.00
Tile Works:
( P21,348.00 Twenty
One Thousand Three Hundred
lot
1.00
110,923.80
VI
Ceiling Works:
( P21,348.00
Twenty One Thousand Three
Hundred Forty Eight Pesos and
00/100)
lot
1.00
125,943.75
lot
1.00
41,874.00
VIII
Steel Works:
( P21,348.00 Twenty
One Thousand Three Hundred
lot
1.00
171,175.00
IX
Tinsmithry Works:
( P21,348.00
00/100)
lot
1.00
106,092.00
Electrical Works:
( P21,348.00
00/100)
lot
1.00
334,844.40
XI
Painting Works:
( P21,348.00
00/100)
lot
1.00
102,132.00
Plumbing / Drainage Works:

VII
( P21,348.00 Twenty One

Thousand Three Hundred
XII
Specialty Works:
( P21,348.00
00/100)
lot
1.00
Total Materials & Labor

Mark-Up
Vat
Bid Price
218,868.00
Amount (Pesos)
98,400.00
38,930.46
544,968.75
546,014.00
110,923.80
125,943.75
41,874.00
171,175.00
106,092.00
334,844.40
102,132.00
218,868.00
2,440,166.16
488,033.23
204,973.96
3,133,173.35
JRD-D2 ENTERPRISES
Project:
Location
CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

Quarter
% Wt.
Amount
Acc.% Wt.
0.00
0.00
0.00
1st
18.65
584,336.83
18.65
2nd
35.70
1,118,542.89
54.35
3rd
31.04
972,537.01
85.39
4th
14.61
457,756.63
100.00
Total
100.00
3,133,173.35
Prepared by:
Engr. Porfirio P. Mina
JRD-D2 Enterprises
CONTRACTOR
T SCHEDULE
Acc. Amount
0.00
584,336.83
1,702,879.72
2,675,416.73
3,133,173.36

Construction of Engineering Laboratory Center Extension at URS-Morong Campus-Price Update 1

Uploaded by

Copyright:

Available Formats

You might also like

Construction of Engineering Laboratory Center Extension at URS-Morong Campus-Price Update 1

Uploaded by

Document Information

Original Description:

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

Construction of Engineering Laboratory Center Extension at URS-Morong Campus-Price Update 1

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

UNIVERSITY OF RIZAL SYSTEM

: Construction of Engineering Laboratory Center Extension at URS-Morong Campus

CONCRETING AND MASONRY WORKS

Diamond Tile Cutter

500mm Stainless Logo, College of

VIII. STEEL WORKS

Acoustic Gypsum Board Ceiling, moisture

Junction Box w/ cover, 4" x 4"

Orbit Fan, 18", Industrial aluminum blade

INDIRECT COST __% of (I)

TAX 12% of (I+II)

TOTAL PROJECT COST (I+II+III)

SUMMARY OF DETAILED ESTIMATE

Engr. Porfirio P. Mina

Quantity Unit Price (Pesos)

Concrete and Masonry

Plumbing / Drainage Works:

( P21,348.00 Twenty One

Total Materials & Labor

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

You might also like