Project: Proposed Container Van Residential Building

Location: Balamban, Cebu

DETAILED ESTIMATES
ITEM DESCRIPTION QUANTITY UNIT
NO.
1.00 PRELIMINARIES/GENERAL REQUIREMENTS
1.00 Mobilization/Demobilization 1.00 lot
2.00 Temporary Facilities, Board-ups & Billboards 1.00 lot
3.00 Water & Electricity 1.00 lot
Building Permits & Other Permits, Bldg. Plan Blueprints & Signatures for Ar., PEE, ME),
5.00 1.00 lot
Structural Analysis & Design, Program of Works, PERT/CPM & S-Curve
6.00 Safety Requirements 1.00 lot
7.00 Testing & Commissioning 1.00 lot
8.00 As-built Plans & Occupancy Permits 1.00 lot

2.00 SITE WORKS - sq. m.

1.00 Clearing & Grubbing sq. m.
2.00 Excavation Works cu. m.
3.00 Earth Fill / Embankment cu. m.
4.00 Backfill cu. m.
5.00 Gravel Bedding cu. m.
6.00 Soil Treatment - sq. m.

3.00 STRUCTURAL WORKS - cu. m.

3.01 COLUMN FOOTINGS cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 16mmØ reinforcing bar (Grade 60) kg(s).
5.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
6.00 sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
3.02 FOOTING TIE BEAMS cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 20mmØ reinforcing bar (Grade 60) kg(s).
5.00 10mmØ reinforcing bar (Grade 40) kg(s).
6.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
7.00 sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
3.03 WALL FOOTINGS cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 10mmØ reinforcing bar (Grade 40) kg(s).
5.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
6.00 sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
3.04 COLUMNS cu. m.
1.00 Cement, Portland - bags
 2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 25mmØ reinforcing bar (Grade 60) kg(s).
5.00 10mmØ reinforcing bar (Grade 40) kg(s).
6.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
7.00 sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
3.05 GIRDERS, BEAMS & ROOF BEAMS cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 20mmØ reinforcing bar (Grade 60) kg(s).
5.00 16mmØ reinforcing bar (Grade 60) kg(s).
6.00 10mmØ reinforcing bar (Grade 40) kg(s).
7.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
8.00 sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
3.06 SUSPENDED SLAB cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 12mmØ reinforcing bar (Grade 40) kg(s).
5.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
6.00 frames, staging, braces, upright, etc. (or equivalent formworks) sq. m.

3.07 SLAB & RAMP ON FILL cu. m.

1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 10mmØ reinforcing bar (Grade 40) kg(s).
5.00 G.I. Tie Wire # 16 - kg(s).
3.08 STAIRCASE cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 16mmØ reinforcing bar (Grade 60) kg(s).
5.00 12mmØ reinforcing bar (Grade 40) kg(s).
6.00 10mmØ reinforcing bar (Grade 40) kg(s).
7.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
8.00 sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
9.00 G.I. Tie Wire # 16 - kg(s).
3.09 CONCRETE CANOPY cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 10mmØ reinforcing bar (Grade 40) kg(s).
5.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
6.00 sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
3.10 CONCRETE LAVATORY cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
 3.00 Gravel, Crushed 3/4" - cu. m.
4.00 12mmØ reinforcing bar (Grade 40) kg(s).
5.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
6.00 sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
3.11 SHEAR WALL cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 12mmØ reinforcing bar (Grade 40) - kg(s).
5.00 10mmØ reinforcing bar (Grade 40) - kg(s).
6.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
7.00 - sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
3.12 CONCRETE CORBEL cu.m.
1.00 Cement, Portland - bags
2.00 Washed Sand - cu.m.
3.00 Gravel, Crushed 3/4" - cu.m.
4.00 16mmØ reinforcing bar (Grade 60) kgs.
5.00 10mmØ reinforcing bar (Grade 40) kgs.
6.00 G.I. Tie Wire # 16 - kgs.
Formworks with 20mm thk Phenolic Plywood on coco lumber as
7.00 frames, staging, braces, upright, etc. (or equivalent formworks) sq.m

8.00 1.5" x 1.5" x 6mm Angle Bar (step nosing) kgs.

3.13 CONCRETE GUTTER cu.m.
1.00 Cement, Portland - bags
2.00 Washed Sand - cu.m.
3.00 Gravel, Crushed 3/4" - cu.m.
4.00 12mmØ reinforcing bar (Grade 40) kgs.
5.00 10mmØ reinforcing bar (Grade 40) kgs.
6.00 G.I. Tie Wire # 16 - kgs.
Formworks with 20mm thk Phenolic Plywood on coco lumber as
7.00 sq.m
frames, staging, braces, upright, etc. (or equivalent formworks)

4.00 METAL WORKS

4.01 ROOF FRAMING WORKS - kg(s).
1.00 2.5"x2.5"x6mm Angle Bar kg(s).
2.00 2"x2"x6mm Angle Bar kg(s).
3.00 2"x4"x1.5mm thk C-Purlins kg(s).
4.00 Sag Rod - 12mm dia. Rod with nut & washer kg(s).
5.00 Base Plates (12mm thk) kg(s).
6.00 Gusset plates (6mm thk) kg(s).
7.00 16mm dia. Cross-bracing kg(s).
8.00 16mm dia. Turn Buckle pc(s).
9.00 Anchor Bolt w/ Nuts & washers, 16mm dia x 300mm pc(s).
10.00 Prime, Zinc Chromate gal(s).
11.00 Welding Rod box(es)
12.00 Consumables lot
4.02 HALLWAY RAILINGS
1.00 2" dia. Stainless Steel Pipe (handrail) li. m.
2.00 1"x1.5mm Square Tube on paint finish (horizontal rails) li. m.
3.00 3/8"x2" Flat Bar on paint finish (baluster) li. m.
4.00 3/4" Square Bar on paint finish (handrail bracket) li. m.
 5.00 SS Flanges & Escutcheon lot
6.00 Welding Rod box(es)
4.03 STAIR RAILINGS
1.00 2" dia. Stainless Steel Pipe (handrail) li. m.
2.00 2"x1.5mm Square Tube (baluster) li. m.
3.00 1"x1.5mm Square Tube on paint finish (horizontal rails) li. m.
4.00 Flanges & Escutcheon lot
5.00 Welding Rod box(es)
4.04 RAMP RAILINGS
1.00 2" x 1.5mm thk Stainless Steel Tube (handrail) li. m.
2.00 Flanges & Escutcheon lot
3.00 SS Welding Rod lot
4.05 FIRE EXIT
1.00 C 8" X 13.75 C-Channel on paint finish kg(s).
2.00 4'x8'x2mm Chequered plate on paint finish sheet(s)
3.00 2"x2"x1/4" Angle Bar on paint finish kg(s).
4.00 2" dia. B.I. Pipe s40 on paint finish (handrail) li. m.
5.00 3/8"x2" Flat Bar on paint finish (baluster) li. m.
6.00 1/2" dia. B.I. Pipe s40 on paint finish (horizontal rails) li. m.
7.00 SS Flanges & Escutcheon lot
8.00 Welding Rod box(es)

5.00 MASONRY WORKS

5.01 EXTERIOR WALLS sq. m.
1.00 6" Concrete Hollow Blocks - pcs.
2.00 Cement, Portland - bags
3.00 Washed Sand - cu.m.
4.00 10mmØ reinforcing bar (Grade 40) - kgs.
5.00 G.I. Tie Wire # 16 - kgs.
6.00 Assorted Nails - kgs.
5.02 INTERIOR WALLS sq. m.
1.00 4" Concrete Hollow Blocks - pcs.
2.00 Cement, Portland - bags
3.00 Washed Sand - cu.m.
4.00 10mmØ reinforcing bar (Grade 40) - kgs.
5.00 G.I. Tie Wire # 16 - kgs.
6.00 Assorted Nails - kgs.
5.03 LINTEL BEAM, STIFFENER COLUMN cu. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 Gravel, Crushed 3/4" - cu. m.
4.00 10mmØ reinforcing bar (Grade 40) - kg(s).
5.00 12mmØ reinforcing bar (Grade 40) - kg(s).
6.00 G.I. Tie Wire # 16 - kg(s).
Formworks with 20mm thk Phenolic Plywood on coco lumber as
7.00 - sq. m.
frames, staging, braces, upright, etc. (or equivalent formworks)
5.04 PARAPET sq. m.
1.00 4" Concrete Hollow Blocks - pcs.
2.00 Cement, Portland - bags
3.00 Washed Sand - cu.m.
4.00 10mmØ reinforcing bar (Grade 40) - kgs.
 5.00 G.I. Tie Wire # 16 - kgs.
6.00 Assorted Nails - kgs.
5.05 PLASTERING
EXTERIOR WALLS (incl. Canopy & Concrete Gutter) - sq. m.
1.00 Cement, Portland - bags
2.00 Fine Sand - cu.m.
INTERIOR WALLS (incl. Parapet) - sq. m.
3.00 Cement, Portland - bags
4.00 Fine Sand - cu.m.
5.06 URINAL & TOILET PARTITION sq. m.
1.00 Cement, Portland - bag(s)
2.00 Washed Sand - cu. m.
3.00 10mmØ reinforcing bar (Grade 40) - kg(s).
4.00 G.I. Tie Wire # 16 - kg(s).
5.00 Steel Matting gauge #6 - kg(s).

6.00 THERMAL & MOISTURE PROTECTION WORKS

6.01 THERMAL PROTECTION
1.00 Double sided insulation foam 10mm thk roll(s)
2.00 G.I. Tie Wire # 16 kg(s).
3.00 Ceiling Air Vent (0.2m x 0.8m) w/ insect screen pc(s).
6.02 ROOFING, SIDING PANELS & LADDER RUNG
1.00 Pre-painted long span roofing (0.60mm thk total coated) rib-type sq. m.
2.00 J-bolts w/ nuts & washer (6mmØ) pc(s).
3.00 Roof Sealant tube(s)
6.03 CEMENTITIOUS WATERPROOFING
1.00 For Toilet sq. m.
2.00 For Concrete Gutter sq. m.

7.00 DOORS, WINDOWS & GLASS PARTITIONS

Double Swing Panel Door
1.80mL x 2.10mH Double-swing Solid Mahogany Panel Door on 2" x 4"
1.00 D1 1.00 set(s)
Mahogany Jamb on paint finish with complete accessories (refer to
plans & specifications)

Solid Panel Door

1.2mL x 2.10mH Single-swing Solid Mahogany Panel Door on 2" x 4"
2.00 D2 1.00 set(s)
Mahogany Jamb on paint finish with complete accessories (refer to
plans & specifications)

Solid Panel Door

0.90mL x 2.10mH Single-swing Solid Mahogany Panel Door on 2" x 4"
3.00 D3 3.00 set(s)
Mahogany Jamb on paint finish with complete accessories (refer to
plans & specifications)

PVC Door
0.7mL x 2.10mH Single-swing Solid Mahogany Panel Door on 2" x 6"
5.00 D4 Mahogany Jamb on paint finish with 6mm thk Fixed Clear Glass & 6.00 set(s)
Transom Window with complete accessories (refer to plans &
specifications)

Solid Panel Door

0.90mL x 2.10mH Single-swing Solid Mahogany Panel Door on 2" x 4"
7.00 D5 1.00 set(s)
Mahogany Jamb on paint finish with complete accessories (refer to
plans & specifications)

Jalouplas on Analoc Frames

5mm thk x 0.10m 12-Bladed 1.2mW x 1.20mH Double Control
8.00 W1 JalouPlus with Aluminum Frame with complete accessories (refer to 6.00 set(s)
plans & specifications)

Jalouplas on Analoc Frames

5mm thk x 0.10m 18-Bladed 1.20mW x 1.70mH Double Control
9.00 W2 2.00 set(s)
JalouPlus with Aluminum Frame with complete accessories (refer to
plans & specifications)
 Jalouplas on Analoc Frames
5mm thk x 0.10m 18-Bladed 1.20mW x .60mH Double Control
10.00 W3 2.00 set(s)
JalouPlus with Aluminum Frame with complete accessories (refer to
plans & specifications)

Jalouplas on Analoc Frames

5mm thk x 0.10m 6-Bladed 0.60mW x .60mH Double Control
11.00 W4 4.00 set(s)
JalouPlus with Aluminum Frame with complete accessories (refer to
plans & specifications)

Jalouplas on Analoc Frames

5mm thk x 0.10m 6-Bladed 2.40mW x 1.20mH Double Control
12.00 W5 3.00 set(s)
JalouPlus with Aluminum Frame with complete accessories (refer to
plans & specifications)

8.00 TILE WORKS (with concrete topping) 24.26 sq. m.

8.01 C. R. FLOOR & WALL TILES 24.26 sq. m.
1.00 Glazed Wall tiles - Ceramic tiles 30cm x 60cm 113.00 pc(s).
2.00 Unglazed Floor tiles - Ceramic tiles 30cm x 30cm (non-skid) 45.00 pc(s).
3.00 Tile Adhesive Heavy Duty 25kg/bag 8.00 bag(s)
4.00 Cement, Portland 13.00 bag(s)
5.00 Fine Sand 1.21 cu. m.
6.00 Tile Grout 5kg/bag 9.00 bag(s)
7.00 Tile Trim, 8' 5.00 length(s)

9.00 CEILING WORKS 3.66 sq. m.

9.01 COMFORT ROOMS 3.66 sq. m.
1.00 Hardiflex Board 4.5mm thk (MR) 2.00 sheet(s)
2.00 Double furring 1"x2"x12f 3.00 length(s)
3.00 Carrying channel 1/2"x1 1/2"x10f 4.00 length(s)
4.00 Wall Angle 1"x 1"x10f 6.00 length(s)
5.00 Double furring clip 16.00 pc(s).
6.00 Gypsum screw 1" 96.00 pc(s).
7.00 Panhead screw 3mm x 9mmL 64.00 pc(s).
8.00 Suspension Rod/ Hanger 20.00 pc(s).
9.00 Conrete Nails 0.30 kg(s).

10.00 PAINT WORKS 527.53 sq. m.

10.01 EXTERIOR WALLS 116.74 sq. m.
1.00 Primer 25.68 liter(s)
2.00 Spot Putty 25.68 liter(s)
3.00 Topcoat (semi-gloss ready mix) 77.05 liter(s)
4.00 Paint basin w/ roller 7.00 set(s)
5.00 Paint brush 7.00 pc(s).
6.00 Sand Paper 13.00 pc(s).
10.02 INTERIOR WALLS 407.14 sq. m.
1.00 Primer 89.57 liter(s)
2.00 Spot Putty 89.57 liter(s)
3.00 Topcoat (semi-gloss ready mix) 268.71 liter(s)
4.00 Paint basin w/ roller 23.00 set(s)
5.00 Paint brush 23.00 pc(s).
6.00 Sand Paper 45.00 pc(s).
10.03 CEILING 3.66 sq. m.
1.00 Body Filler 0.80 liter(s)
2.00 Joint tape 2" width 5.00 pc(s).
3.00 Primer 0.80 liter(s)
 4.00 Paint basin w/ roller 1.00 set(s)
5.00 Paint brush 1.00 pc(s).
6.00 Sand Paper 1.00 pc(s).

11.00 OTHER FINISHES

1.00 Directional accrylic signboards (for classroom numbering, CRs, floor lvls, ramp, etc) lot
2.00 1.20mW x 0.70mH Mirror with complete accessories set(s)
3.00 0.60mW x 0.70mH Mirror with complete accessories set(s)
4.00 1.80mW x 1.20mH Whiteboard on Aluminum Frame with complete accessories set(s)
Ladder Rung at 0.45mL x 0.175mW x using 25mmf Deformed Bar spaced at 0.3m
5.00 set(s)
with complete accesories
6.00 Consumables lot

12.00 PLUMBING & SANITARY WORKS

-Supply and install of Plumbing/Sanitary System complete with testing and commisioning, supports, adapters, boxes and ne
accessories as shown on drawings and and as described on specifications to make the system operational.
12.01 Sewer, Waste & Vent Piping
Drainage
1.00 Cast-in-place concrete drainage with concrete foot pat cover li. m.
2.00 Gravel Bedding - length(s)
PVC series 1000
1.00 PVC 4" x 10' length(s)
2.00 PVC 3" x 10' length(s)
3.00 PVC 2" x 10' length(s)
4.00 PVC Elbow 4" X 90⁰ pc(s).
5.00 PVC Elbow 4" X 45⁰ pc(s).
6.00 PVC Elbow 3" X 45⁰ pc(s).
7.00 PVC Elbow 2" X 90⁰ pc(s).
8.00 PVC Elbow 2" X 45⁰ pc(s).
9.00 PVC Tee 4" pc(s).
10.00 PVC Tee 2" pc(s).
11.00 PVC Wye 4" pc(s).
12.00 PVC Wye 3" pc(s).
13.00 PVC Wye 4" X 3" Reducer pc(s).
14.00 PVC Wye 4" X 2" Reducer pc(s).
15.00 PVC P-trap 3" pc(s).
16.00 PVC P-trap 2" pc(s).
17.00 PVC Clean-out 4" pc(s).
18.00 400cc PVC Solvent Cement - can(s)
12.02 DOWNSPOUT (PVC Series 1000)
1.00 PVC 4" x 10' length(s)
2.00 PVC ELBOW 4" X 90⁰ pc(s).
3.00 400cc PVC Solvent Cement - can(s)
12.03 WATER LINE (PPR PN-20)
1.00 PPR Pipe 3/4" x 4m length(s)
2.00 PPR Elbow 90⁰ X 3/4" pc(s).
3.00 PPR Tee Reducer 3/4" X 1/2" pc(s).
4.00 PPR Coupling 3/4" - pc(s).
5.00 PPR Pipe 1/2" x 4m lengths
6.00 PPR Elbow 90⁰ X 1/2" pc(s).
7.00 PPR Tee 1/2" pc(s).
 8.00 PPR End Cap 1/2" pc(s).
9.00 PPR Pipe Clip 3/4" - set(s)
10.00 PPR Pipe Clip 1/2" - set(s)
11.00 PPR Compact Ball Valve 3/4" set(s)
12.00 PPR Compact Ball Valve 1/2" set(s)
13.00 Check Valve 3/4" set(s)
12.04 ACCESSORIES

1.00 Wall Hung Lavatory Granite Slab Finish with Bullnose (2faucet-2drain) set(s)

2.00 Wall Hung Lavatory (1faucet-1drain) set(s)

3.00 Wall Hung Urinal set(s)
4.00 Slop Sink set(s)
5.00 Water Closet, rounded with cover set(s)
6.00 Faucet, Hose Bibb pc(s).
7.00 SS Floor Drain 3"Ø pc(s).
8.00 Doom type Stainless Strainer 4"Ø pc(s).
9.00 Flexible Hose pc(s).
10.00 Tissue Holder pc(s).
2000 liters SS Vertical Water Tank with SS Float Valve and complete
11.00 pc(s).
accessories
2000 liters SS Vertical Water Tank with SS Float Valve and complete
12.00 accessories pc(s).

13.00 1.5HP Centrifugal Pump with complete accessories pc(s).

13.00 ELECTRICAL WORKS & AUXILIARY SYSTEM

13.01 ROUGHING-INS
1.00 4"x10' RSC Pipe length(s)
2.00 1.0"Ø PVC Pipe, Series 600 length(s)
3.00 3/4"Ø PVC Pipe, Series 600 length(s)
4.00 3/4" Flexible Hose (1 roll = 100m) roll(s)
5.00 Junction Box with Cover pc(s).
6.00 Utility Box pc(s).
7.00 Locknuts and bushing pc(s).
8.00 25mm dia. 2.40m copperweld ground rod w/ heavy duty clamp set(s)
9.00 Service Entrance Cap, 4" dia, 6-holes set(s)
10.00 PVC Clip pc(s).
13.02 PANEL BOARDS
1.00 MCCB Main Panel Board, Flush type, 6-holes set(s)
2.00 MCCB Panel Board (PB), Flush type, 10 branches set(s)
3.00 MCCB Panel Board (PB-5), Flush type, 8 branches set(s)
5.00 Circuit Breaker, 125A 2P, Bolt-on Type, 220 V, 25 KAIC pc(s).
8.00 Circuit Breaker, 60A 2P, Bolt-on Type, 220 V, 10 KAIC pc(s).
9.00 Circuit Breaker, 30A 2P, Bolt-on Type, 220 V, 10 KAIC pc(s).
10.00 Circuit Breaker, 15A 2P, Bolt-on Type, 220 V, 10 KAIC pc(s).
13.03 WIRES & CABLES
1.00 30mm2 THHN li. m.
2.00 8.0mm THHN (1box = 100m)
2
box(es)
3.00 5.5mm2 THHN (1box = 150m) box(es)
4.00 3.5mm THHN (1box = 150m)
2
box(es)
5.00 Electrical tape pc(s).
13.04 LIGHTING FIXTURES & DEVICES
18W T8 Daylight LED Tube at 2070 Lumens with Wide Recessed Type
1.00 set(s)
Aluminum Reflector Fixture with complete accessories
 18W T8 Daylight LED Tube at 2070 Lumens with Wide Surface Type
2.00 set(s)
Aluminum Reflector Fixture with complete accessories
15W LED Daylight Pinlight at 1, 521 Lumens with 6" Round Surfaced
3.00 set(s)
Vertical Pinlight Fixtures
15W LED Daylight Pinlight at 1, 521 Lumens with 6" Round Recessed
4.00 Vertical Pinlight Fixtures set(s)

10W LED Pinlight at 750 Lumens with 6" Vertical Pinlight Fixtures
5.00 set(s)
(Recessed Type)
6.00 70W, 18" Metal Blade Orbit Ceiling Fan set(s)
LED Heavy Duty Emergency Light 2x0.5W 600 lumens, 4V 4AH Sealed
7.00 set(s)
Lead Acid Battery
8.00 Single-Gang Convenience Outlet (Flush Type) set(s)
9.00 Two-Gang Convenience Outlet (Flush Type) set(s)
10.00 Water Pump Waterproof Convenience Outlet (flush Type) set(s)
11.00 One-Gang Switch with LED Set (Flush Type) set(s)
12.00 Two-Gang Switch with LED Set (Flush Type) set(s)

14.00 FIRE PROTECTION SYSTEM

-Supply and install Fire Protection System complete with testing and commisioning, supports, adapters, boxes and necessar
accessories as shown on drawings and and as described on specifications to make the system operational.
14.01 DRY & WET PIPE FIRE SUPPRESSION
1.00 Fire Extinguisher 10 lbs, FE 36 type set(s)
2.00 Fire Alarm Bell with Push Button and Vibrating Pipe set(s)
3.00 Fire Alarm Station, Manual Single Action set(s)
4.00 Fire Alarm Control Panel, One Zone set(s)

TOTAL MATERIAL COST

LABOR COST
TOTAL DIRECT COST

OCM 7%
CONTRACTOR'S PROFIT 8%
VAT & EWT 7%
TOTAL INDIRECT COST

TOTAL ESTIMATED PROJECT COST (ABC)

Note: The Bidder shall Check & Verify the quantities given by the Procuring Entity before submission of bid so that there will be no Variation Orders.
All LOT items should not be charge to any Variation Orders.

Prepared by:

JAYBERT V. DUMARAN
CIVIL ENGINEER

Approved by:
ATES
UNIT COST TOTAL COST
AMOUNT
MATERIAL LABOR MATERIALS LABOR
Sub-total 270,265.12 7,000.00 277,265.12
51,187.51 51,187.51 51,187.51
20,000.00 7,000.00 20,000.00 7,000.00 27,000.00
15,000.00 15,000.00 15,000.00

119,077.61 119,077.61 119,077.61

25,000.00 25,000.00 25,000.00

15,000.00 15,000.00 15,000.00
25,000.00 25,000.00 25,000.00

Sub-total - - -
55.00 - -
240.00 - -
525.00 157.50 - - -
360.00 - -
1,200.00 360.00 - - - 1.666667
78.12 23.44 - - -

Sub-total - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
30.00 7.50 - - -
85.00 21.25 - - -

535.00 133.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
30.00 7.50 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
55.00 13.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
30.00 7.50 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

55.00 13.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
 1,200.00 300.00 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

60.00 15.00 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
30.00 7.50 - - -
30.00 7.50 - - -
55.00 13.75 - - -

535.00 133.75 - - -

Sub-total - - -

35.00 14.00 - - -
35.00 14.00 - - -
35.00 14.00 - - -
29.00 7.25 - - -
29.00 7.25 - - -
29.00 7.25 - - -
32.00 8.00 - - -
95.00 23.75 - - -
175.00 43.75 - - -
800.00 200.00 - - -
3,000.00 750.00 - - -
10,000.00 - -

600.00 150.00 - - -
450.00 112.50 - - -
280.00 70.00 - - -
280.00 70.00 - - -
7,000.00 1,750.00 - - -
3,000.00 750.00 - - -

600.00 150.00 - - -
450.00 112.50 - - -
450.00 112.50 - - -
7,000.00 1,750.00 - - -
3,000.00 750.00 - - -

600.00 150.00 - - -
7,000.00 1,750.00 - - -
3,500.00 875.00 - - -

80.00 20.00 - - -
3,500.00 875.00 - - -
80.00 20.00 - - -
280.00 70.00 - - -
265.00 66.25 - - -
280.00 70.00 - - -
5,000.00 1,250.00 - - -
3,000.00 750.00 - - -

Sub-total - - -

15.00 3.75 - - -
200.00 50.00 - - -
1,200.00 300.00 - - -
32.00 8.00 - - -
55.00 13.75 - - -
50.00 12.50 - - -

13.00 3.25 - - -
200.00 50.00 - - -
1,200.00 300.00 - - -
32.00 8.00 - - -
55.00 13.75 - - -
50.00 12.50 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
1,200.00 300.00 - - -
32.00 8.00 - - -
32.00 8.00 - - -
55.00 13.75 - - -

535.00 133.75 - - -

13.00 3.25 - - -
200.00 50.00 - - -
1,200.00 300.00 - - -
32.00 8.00 - - -
 55.00 13.75 - - -
50.00 12.50 - - -

200.00 50.00 - - -
650.00 162.50 - - -

210.00 52.50 - - -
650.00 162.50 - - -

200.00 50.00 - - -
1,200.00 300.00 - - -
35.00 8.75 - - -
85.00 21.25 - - -
720.00 180.00 - - -

Sub-total - - -

1,440.00 360.00 - - -
85.00 21.25 - - -
336.00 84.00 - - -

480.00 120.00 - - -
5.00 1.25 - - -
240.00 60.00 - - -

420.00 105.00 - - -
420.00 105.00 - - -

Sub-total 164,500.00 41,125.00 205,625.00

9,000.00 2,250.00 9,000.00 2,250.00 11,250.00

9,000.00 2,250.00 9,000.00 2,250.00 11,250.00

9,000.00 2,250.00 27,000.00 6,750.00 33,750.00

6,000.00 1,500.00 36,000.00 9,000.00 45,000.00

9,000.00 2,250.00 9,000.00 2,250.00 11,250.00

6,000.00 1,500.00 36,000.00 9,000.00 45,000.00

3,500.00 875.00 7,000.00 1,750.00 8,750.00

3,500.00 875.00 7,000.00 1,750.00 8,750.00

3,500.00 875.00 14,000.00 3,500.00 17,500.00

3,500.00 875.00 10,500.00 2,625.00 13,125.00

Area
32.00 8.00 3,616.00 904.00 4,520.00 18.396 20.2356
32.00 8.00 1,440.00 360.00 1,800.00 3.655 4.0205
250.00 62.50 2,000.00 500.00 2,500.00 24.26
210.00 52.50 2,730.00 682.50 3,412.50
650.00 162.50 788.32 197.08 985.40
250.00 62.50 2,250.00 562.50 2,812.50
110.00 27.50 550.00 137.50 687.50

Sub-total 3,055.28 763.82 3,819.10

456.00 114.00 912.00 228.00 1,140.00

125.00 31.25 375.00 93.75 468.75
149.00 37.25 596.00 149.00 745.00
30.00 7.50 180.00 45.00 225.00 5.133333
3.00 0.75 48.00 12.00 60.00
1.50 0.38 144.00 36.00 180.00
1.02 0.26 65.28 16.32 81.60
36.00 9.00 720.00 180.00 900.00
50.00 12.50 15.00 3.75 18.75

Sub-total 112,862.51 28,215.63 141,078.13

200.00 50.00 5,136.56 1,284.14 6,420.70

200.00 50.00 5,136.56 1,284.14 6,420.70
175.00 43.75 13,483.47 3,370.87 16,854.34
112.00 28.00 784.00 196.00 980.00
50.00 12.50 350.00 87.50 437.50
15.00 3.75 195.00 48.75 243.75
407.1375
200.00 50.00 17,914.05 4,478.51 22,392.56
200.00 50.00 17,914.05 4,478.51 22,392.56
175.00 43.75 47,024.38 11,756.10 58,780.48
112.00 28.00 2,576.00 644.00 3,220.00
50.00 12.50 1,150.00 287.50 1,437.50
15.00 3.75 675.00 168.75 843.75

150.00 37.50 120.62 30.15 150.77

13.00 3.25 65.00 16.25 81.25
200.00 50.00 160.82 40.21 201.03
 112.00 28.00 112.00 28.00 140.00
50.00 12.50 50.00 12.50 62.50
15.00 3.75 15.00 3.75 18.75

Sub-total - - -
450.00 112.50 - - -
4,500.00 1,125.00 - - -
4,500.00 1,125.00 - - -
2,500.00 625.00 - - -

600.00 150.00 - - -

10,000.00 - -

Sub-total - - -
mmisioning, supports, adapters, boxes and necessary
make the system operational.

600.00 150.00 - - -
1,500.00 375.00 - - -

960.00 240.00 - - -
650.00 162.50 - - -
600.00 150.00 - - -
94.00 23.50 - - -
72.00 18.00 - - -
45.00 11.25 - - -
32.00 8.00 - - -
28.00 7.00 - - -
54.00 13.50 - - -
54.00 13.50 - - -
66.00 16.50 - - -
54.00 13.50 - - -
54.00 13.50 - - -
54.00 13.50 - - -
240.00 60.00 - - -
240.00 60.00 - - -
168.00 42.00 - - -
168.00 42.00 - - -

420.00 105.00 - - -
94.00 23.50 - - -
168.00 42.00 - - -

370.00 92.50 - - -
150.00 37.50 - - -
250.00 62.50 - - -
33.00 8.25 - - -
444.00 111.00 - - -
180.00 45.00 - - -
33.00 8.25 - - -
 35.00 8.75 - - -
4.00 1.00 - - -
4.00 1.00 - - -
280.00 70.00 - - -
280.00 70.00 - - -
360.00 90.00 - - -

5,000.00 1,250.00 - - -

5,000.00 1,250.00 - - -
5,000.00 1,250.00 - - -
5,000.00 1,250.00 - - -
8,000.00 2,000.00 - - -
80.00 20.00 - - -
480.00 120.00 - - -
800.00 200.00 - - -
450.00 112.50 - - -
450.00 112.50 - - -

10,000.00 2,500.00 - - -

10,000.00 2,500.00 - - -

6,500.00 1,625.00 - - -

Sub-total - - -

1,320.00 330.00 - - -
60.00 15.00 - - -
48.00 12.00 - - -
12.00 3.00 - - -
36.00 9.00 - - -
39.00 9.75 - - -
8.40 2.10 - - -
240.00 60.00 - - -
60.00 15.00 - - -
3.60 0.90 - - -

3,500.00 875.00 - - -
2,200.00 550.00 - - -
2,200.00 550.00 - - -
1,500.00 375.00 - - -
1,500.00 375.00 - - -
1,500.00 375.00 - - -
1,500.00 375.00 - - -

4,500.00 1,125.00 - - -
3,200.00 800.00 - - -
2,000.00 500.00 - - -
2,000.00 500.00 - - -
45.00 11.25 - - -

600.00 150.00 - - -
 600.00 150.00 - - -

520.00 130.00 - - -

520.00 130.00 - - -

320.00 80.00 - - -

2,500.00 625.00 - - -

1,200.00 300.00 - - -

400.00 100.00 - - -
500.00 125.00 - - -
250.00 62.50 - - -
60.00 15.00 - - -
95.00 23.75 - - -

Sub-total - - -
ning, supports, adapters, boxes and necessary
make the system operational.

4,500.00 675.00 - - -
2,500.00 375.00 - - -
4,200.00 630.00 - - -
10,500.00 1,575.00 - - -

550,682.91
77,104.45
627,787.35

43,945.11
626,412.04
90,870.12
761,227.27

1,389,014.60
at there will be no Variation Orders.
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
10.0
11.0
12.0
13.0
14.0
15.0
16.0
 42.5 17.5

4.722222 0.048
2.833333
7.555556
 Height or
Length Width Thickness
Item Work Type Description Qty
(m) (m) (m)
1.10 Excavation WF-1 39.10 0.40 0.70 -
1.20 Excavation WF-2 48.40 0.40 0.70 -
1.30 Excavation WF-3 49.00 0.60 0.70 -
1.40 Excavation SLAB 0.10 -
1.50 Excavation Footing 1.10 0.90 1.20 3.00
1.60 (-) Earthfill Column 0.20 0.30 1.00 3.00
1.70 Earthfill Footing 1.10 0.90 1.20 3.00
1.80 (-) Earthfill Masonry 48.40 0.15 0.70 -
1.90 Earthfill WF-2 48.40 0.40 0.70 -
Embankment Lot Area 31.2 24.6 0.70

Excavation
Earthfill
Compaction
Gravel Bedding
Soil Treatment
Embankment
Area Volume

15.64 10.95
19.36 13.55
29.40 20.58
208.05 20.81
3.56
0.18
3.38
5.08
8.47
537.26

= 69.45 m3 69.45
= 11.85 m3 11.85
= 208.05 m 2
208.05
= 10.40 m3 10.40
= 208.05 m 2
208.05
= 537.26 m 3
537.26
Item no. Description Quantity Unit Total Remarks

Item Work Type Description Length (m) Width (m) Height or Thickness (m)
1.10 Concrete WF-1 39.10 0.40 0.20
1.20 Concrete WF-2 48.40 0.40 0.20
1.30 Concrete WF-3 49.00 0.60 0.20
1.40 0.10
1.50 Concrete Footing 1.10 0.90 0.30
1.60 Concrete Column 0.20 0.30 1.00
1.70 Concrete S.O.G. 0.10
 Rebar
Qty Area Volume Description Diameter
- 15.64 3.13 WF-1 10mm
- 19.36 3.87 WF-2 10mm
- 29.40 5.88 WF-3 10mm
- S.O.G. 400mm O.C. 10mm
3.00 0.89 S.O.G. 600mm O.C. 10mm
3.00 0.18 Footing 12mm
208.05 20.81 Column Vertical ties 12mm
Column Stirrup 10mm
Full Truss 1 2 1/2" x 2 1/2" x 4.5mm x 6m Angle bar
Full Truss 1 2" x 2" x 4.0mm x 6m Angle bar
Full Truss 2 2" x 2" x 4.5mm x 6m Angle bar
Full Truss 2 1 1/2" x 1 1/2" x 4.0mm x 6m Angle bar
Roof beams 1 1/2" x 1 1/2" x 4.0mm x 6m Angle bar
2"x4"x1.2mm C-PURLINS
34.2733333 Welding rod Fuji Weld #12

364.4
131.26
495.66
Rebar
TLen (m) Rebar length Qty
312.80 6 53
2347.40 6 392
730.30 6 122
768.50 6 129
160.91 6 27
70.20 6 12
54.00 6 9
48.00 6 8
120.00 6 20
135.45 6 23
63.63 6 11
62.46 6 11
336.90 6 57
447.10 6 75
5 boxes 13 120

0.07065
336.00 1 164
240.00 3 244.166
576.00 85.13325
40.69
4.256663