Logo To Bidder: Detailed Cost Estimate

LOGO TO BIDDER
Project: COMPLETION OF GYMNASIUM, DAANBANTYAN CAMPUS

Location: AGUJO, DAANBANTAYAN, CEBU
DETAILED COST ESTIMATE

ITEM UNIT COST TOTAL COST
NO. DESCRIPTION QUANTITY UNIT AMOUNT
MATERIAL LABOR MATERIALS LABOR
1.00 PRELIMINARIES/GENERAL REQUIREMENTS Sub-total
1.00 Mobilization/Demobilization 1.00 lot
2.00 Temporary Facilities, Board-ups & Billboards 1.00 lot
3.00 Water & Electricity 1.00 lot
4.00 Safety Requirements 1.00 lot
5.00 As-built Plans & Occupancy Permit 1.00 lot
2.00 SITE WORKS 181.44 sq. m. Sub-total

1.00 Clearing & Grubbing 181.44 sq. m.
2.00 Excavation Works 30.60 cu. m.
3.00 Earth Fill / Embankment 145.15 cu. m.
4.00 Backfill 25.46 cu. m.
5.00 Gravel Bedding 11.05 cu. m.
3.00 CONCRETE WORKS 120.80 cu. m. Sub-total

3.01 COLUMN FOOTINGS
1.00 Concrete Ready-mix (3000 psi, 4" max. slump, 3/4" max. agg.) 7.12 cu. m.
3.02 FOOTING TIE BEAMS
3.03 WALL FOOTINGS
3.04 COLUMNS
3.05 GIRDERS, BEAMS & ROOF BEAMS
3.06 SUSPENDED SLAB
3.07 STEP-UP, SLAB & RAMP-ON-FILL (on gravel bedding)
1.00 Concrete Ready-mix (3000 psi, 4" max. slump, 1" max. agg.) 38.73 cu. m.
3.08 CONCRETE CANOPY
3.09 CORBEL
4.00 REINFORCING STEEL WORKS 11,725.36 kg(s). Sub-total

1.00 16mmØ reinforcing bar (Grade 40) 238.64 kg(s).
2.00 G.I. Tie Wire # 16 2.39 kg(s).
3.00 G.I. Tie Wire # 16 12.79 kg(s).
4.03 WALL FOOTINGS
2.00 G.I. Tie Wire # 16 8.23 kg(s).
4.04 COLUMNS
1.00 16mmØ reinforcing bar (Grade 60) 1,145.87 kg(s).
3.00 G.I. Tie Wire # 16 43.37 kg(s).
3.00 G.I. Tie Wire # 16 51.69 kg(s).
4.06 SUSPENDED SLAB
2.00 G.I. Tie Wire # 16 17.13 kg(s).
2.00 G.I. Tie Wire # 16 26.53 kg(s).
2.00 G.I. Tie Wire # 16 29.79 kg(s).
4.09 CORBEL
3.00 G.I. Tie Wire # 16 1.36 kg(s).
5.00 FORMWORKS 591.76 sq. m. Sub-total

1.00 Formworks with 20mm thk Phenolic Plywood on coco lumber as frames, staging, braces, 12.94 sq. m.
upright, etc. (or equivalent formworks)
5.03 WALL FOOTINGS
5.04 COLUMNS
Formworks with 20mm thk Phenolic Plywood on coco lumber as frames, staging, braces,
1.00 52.42 sq. m.
1.00 upright, etc. (or equivalent formworks) 113.40 sq. m.
5.06 SUSPENDED SLAB
5.09 CORBEL
1.00 0.80 sq. m.
6.00 METAL WORKS 4,800.88 kg(s). Sub-total

6.01 ROOF FRAMING WORKS 3,002.99 kg(s).
1.00 2.5" x 2.5" x 6mm Angle Bar 776.31 kg(s).
2.00 2" x 2" x 6mm Angle Bar 621.05 kg(s).
3.00 2" x 4" x 1.5mm thk C-Purlins 1,045.27 kg(s).
4.00 Sag Rod - 10mm dia. rod with nut & washer 38.10 kg(s).
DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR MATERIALS LABOR
5.00 Base Plates (12mm) 106.25 kg(s).
6.00 Gusset Plates (6mm thk) 296.68 kg(s).
7.00 16mm dia. Cross-bracing 119.33 kg(s).
8.00 16mm dia. Turn Buckle 24.00 pc(s).
9.00 Anchor Bolt w/ Nuts & washers, 16mm dia x 300mm 72.00 pc(s).
10.00 Welding Rod 7.00 box(es)
11.00 Consumables 1.00 lot
6.02 RAMP RAILING (automotive paint finish) 232.18 kg(s).
1.00 1.5"Ø B. I. Pipe s40 (handrail & baluster) 153.05 kg(s).
2.00 3/4" square bar (horizontal rail) 79.13 kg(s).
6.03 EXTERIOR RAILING (automotive paint finish) 357.11 kg(s).
6.04 MAIN STAIRCASE RAILING (automotive paint finish) 1,208.60 kg(s).
1.00 4' x 2' x 2mm Chequered plate 142.44 kg(s).
2.00 2.5" x 8" x 1/4" thk C-Channel 257.84 kg(s).
3.00 2" x 2" x 1/4" Angle Bar 331.63 kg(s).
4.00 3" x 2" S4S Lumber (handrail) 42.00 bd. ft.
6.00 3/8" x 2" Flat Bar (handrail support & baluster) 239.30 kg(s).
7.00 MASONRY WORKS 1,655.99 sq. m. Sub-total

7.01 EXTERIOR WALLS (incl. bleachers) 1,015.99 sq. m.
1.00 6" Concrete Hollow Blocks (400 psi) 12,700.00 pc(s).
2.00 Cement Mortar (1:3) 1,015.99 sq. m.
3.00 Cement Mortar for Plastering (1:2) 2,031.97 sq. m.
5.00 G.I. Tie Wire # 16 56.42 kg(s).
6.00 Assorted Nails 11.00 kg(s).
7.02 INTERIOR WALLS (incl. ramp, step-up & planters) 640.00 sq. m.
2.00 Cement Mortar (1:3) 640.00 sq. m.
5.00 G.I. Tie Wire # 16 35.54 kg(s).
7.03 LINTEL BEAM, STIFFENER COLUMN 48.62 cu. m.
1.00 Concrete (3000 psi, 4" max. slump, 3/4" max. agg.) 48.62 cu. m.
5.00 G.I. Tie Wire # 16 33.00 kg(s).
6.00 Formworks with 20mm thk Phenolic Plywood on coco lumber as frames, staging, braces, 1,166.88 sq. m.
8.00 THERMAL & MOISTURE PROTECTION WORKS Sub-total

8.01 THERMAL PROTECTION
1.00 Double sided insulation foam 10mm thk (1roll = 50m) 5.00 roll(s)
2.00 G.I. Tie Wire # 16 3.00 kg(s).
8.02 ROOFING & SIDING PANELS
1.00 Pre-painted long span rib-type roofing (0.60mm thk total coated) 215.00 sq. m.
2.00 6" Spandrel 188.00 sq. m.
3.00 Pre-painted Gutter (0.60mm thk) 25.00 ln. m.
4.00 Pre-painted Flashing (0.60mm thk) 80.00 ln. m.
5.00 tek screw w/ nut & washer (2" - 12x55) 1,075.00 pc(s).
6.00 Roof Sealant 22.00 tube(s)
8.03 CEMENTITIOUS WATERPROOFING
2.00 Exterior Walls(incl. canopy) 1,008.00 sq. m.
9.00 FABRICATED MATERIALS AND HARDWARES 86.00 set(s) Sub-total

9.01 DOORS
1.90mL x 2.60mH Frameless Glass Door w/ Transom

D1 1.00 0.90mL x 2.60mH Double-leaf Double-swing Glass Door with 12mm thk Tempered Glass on 2.00 set(s)
Stainless Steel Patch Fittings with complete accessories (refer to plans & specifications)
1.80mL x 2.10mH Glass Door

D1a 2.00 0.90mL x 2.10mH Single-swing Glass Door with 12mm thk Tempered Glass on FD100 2.00 set(s)
Aluminum Frame with complete accessories (refer to plans & specifications)
0.90mL x 2.10mH Solid Door (automotive paint)

D2 3.00 0.90mL x 2.10mH Single-swing Solid Mahogany Panel Door on 2" x 4" Mahogany Jamb with 6.00 set(s)
Louver and complete accessories (refer to plans & specifications)

D3 4.00 0.90mL x 2.10mH Single-swing Glass Door with 12mm thk Tempered Glass on FD100 1.00 set(s)

0.90mL x 2.10mH Steel Door w/ Vision Panel (automotive paint)

D5 6.00 0.90mL x 2.10mH Single-swing Steel Door on 2" x 4" Steel Jamb with Panic Exit Device and 2.00 set(s)
complete accessories (refer to plans & specifications)

0.70mL x 1.70mH Laminated Compact Board

D7 8.00 1/2" thk Laminated Phenolic Board Door with complete accessories (refer to plans & 10.00 set(s)
specifications)
2.50mL x 2.50mH Roll-up Door
D8 9.00 Gauge 24 Roll-up Box with rust inhibitive primer and complete accessories (refer to plans & 2.00 set(s)
specifications)
0.60mL x 1.60mH Louver Door (automotive paint)
D9 10.00 0.45mL x 1.40mH Single-swing Lauan Louver Door on 2" x 4" Mahogany Jamb with complete 4.00 set(s)
accessories (refer to plans & specifications)
9.02 WINDOWS
5.80mL x 3.40mH Fixed Window
W1 1.00 6mm thk Fixed Glass on 2" x 4" Powdercoated Coarcoal Gray Aluminum Frame with 2.00 set(s)
6.00mL x 2.40mH Fixed & Awning Window
6.20mL x 0.70mH Awning Window
9.03 OTHER FINISHES
1.00 1.70mW x 0.80mH Mirror with complete accessories 2.00 set(s)
2.00 Directional accrylic signboards (for classroom numbering, CRs, floor lvls, ramp, etc) 1.00 lot
Floor Mounted Basketball Goal with Powder-coated Rust-resistant Steel-Framed

3.00 Shatterproof Backboard, Rim with Double Compression Springs and Net with complete 2.00 lot
accessories
10.00 CEILING WORKS 400.86 sq. m. Sub-total

10.01 COMFORT ROOMS 135.36 sq. m.
1.00 Hardiflex Board 4.5mm thk (MR) 47.00 sheet(s)
2.00 Double furring 1"x2"x12ft 188.00 length(s)
3.00 Carrying channel 1/2"x1 1/2"x10ft 113.00 length(s)
4.00 Wall Angle 1"x 1"x10ft 47.00 length(s)
5.00 Double furring clip 564.00 pc(s).
6.00 Gypsum screw 1" 3,384.00 pc(s).
7.00 Panhead screw 3mm x 9mmL 2,256.00 pc(s).
8.00 Suspension Rod/ Hanger 705.00 pc(s).
9.00 Conrete Nails 2.35 kg(s).
10.02 GF & 2F 265.50 sq. m.
1.00 Hardiflex Board 4.5mm thk 93.00 sheet(s)
5.00 Double furring clip 1,116.00 pc(s).
6.00 Gypsum screw 1" 6,696.00 pc(s).
8.00 Suspension Rod/ Hanger 1,395.00 pc(s).
11.00 PAINT WORKS 3,597.09 sq. m. Sub-total

11.01 EXTERIOR WALLS 1,837.37 sq. m.
1.00 Primer 368.00 liter(s)
2.00 Putty, Spot 368.00 liter(s)
3.00 Topcoat (semi-gloss ready mix) 1,104.00 liter(s)
4.00 Thinning Solvent, Putty 148.00 liter(s)
5.00 Paint basin w/ roller 92.00 set(s)
6.00 Paint brush 46.00 pc(s).
7.00 Sand Paper 92.00 pc(s).
11.02 INTERIOR WALLS 1,137.56 sq. m.
3.00 Topcoat (semi-gloss ready mix) 684.00 liter(s)
11.03 FLOOR 350.00 sq. m.
1.00 Primer, Epoxy 36.00 liter(s)
2.00 Topcoat, Acrylic Water-based Epoxy 168.00 liter(s)
3.00 Thinning Solvent, Primer 36.00 liter(s)
11.04 METAL PAINTING 272.16 sq. m.
1.00 Prime, Rust Inhibitor 14.00 liter(s)
2.00 Red Lead 28.00 liter(s)
3.00 Topcoat, 132.00 liter(s)
4.00 Thinning Solvent 28.00 liter(s)
12.00 PLUMBING & SANITARY WORKS Sub-total

-Supply and install of Plumbing/Sanitary System complete with testing and commisioning, supports, adapters, boxes and necessary
accessories as shown on drawings and and as described on specifications to make the system operational.
12.01 DRAIN, WASTE & VENT PIPING (series 1000)
1.00 Pipe, 4"Ø x 10' 27.00 length(s)
2.00 Pipe, 3"Ø x 10' 4.00 length(s)
3.00 Pipe, 2"Ø x 10' 40.00 length(s)
4.00 Elbow, 4"Ø x 45⁰ 19.00 pc(s).
5.00 Elbow, 2"Ø x 90⁰ 29.00 pc(s).
6.00 Elbow, 2"Ø x 45⁰ 3.00 pc(s).
7.00 Tee, 4"Ø 11.00 pc(s).
8.00 Tee, 2"Ø 42.00 pc(s).
9.00 Tee Reducer, 4"Ø x 2"Ø 9.00 pc(s).
10.00 Wye, 4"Ø 16.00 pc(s).
11.00 Wye Reducer, 4"Ø x 3"Ø 12.00 pc(s).
13.00 P-trap, 3"Ø 12.00 pc(s).
14.00 P-trap, 2"Ø 4.00 pc(s).
15.00 Clean-out, 4"Ø 12.00 pc(s).
16.00 400cc PVC Solvent Cement 25.00 can(s)
17.00 Septic Tank (refer to plans and specifications) 1.00 set(s)
12.02 RAINWATER DRAIN PIPING
1.00 12" Reinforced Concrete Pipe 170.00 ln. m.
2.00 Cast-in-place catch basin on Gravel Bedding 30.00 set(s)
3.00 Pipe, 4"Ø x 10' 141.00 length(s)
4.00 Elbow, 4"Ø x 90⁰ 38.00 set(s)
12.03 POTABLE WATER PIPING
1.00 Pipe, 3/4"Ø x 4m 20.00 length(s)
2.00 Pipe, 1/2"Ø x 4m 62.00 length(s)
3.00 Elbow, 3/4"Ø x 90⁰ 14.00 set(s)
4.00 Elbow, 1/2"Ø x 90⁰ 21.00 set(s)
5.00 Tee, 3/4"Ø 3.00 set(s)
6.00 Tee, 1/2"Ø 53.00 set(s)
7.00 Tee Reducer, 3/4"Ø x 1/2"Ø 15.00 set(s)
8.00 End Cap, 3/4"Ø 2.00 set(s)
9.00 End Cap, 1/2"Ø 27.00 set(s)
10.00 Gate Valve, 3/4"Ø 12.00 set(s)
12.04 ACCESSORIES
1.00 1.70mL x 0.60mW Granite Wall Hung Lavatory with Bullnose (1faucet-1drain) 2.00 set(s)
2.00 Slop Sink 1.00 set(s)
3.00 Water Closet, rounded with cover, bidet spray & fittings (American Standard or its equiv.) 2.00 set(s)
4.00 Faucets 9.00 set(s)
5.00 3"Ø SS Floor Drain 6.00 set(s)
6.00 Flexible Hose 12.00 set(s)
7.00 Tissue Holder 8.00 set(s)
8.00 1 1/2"Ø SS PWD Grab bar 1.00 set(s)
9.00 1700 liters SS Horizontal Water Tank with SS Float Valve and complete accessories 2.00 set(s)
13.00 ELECTRICAL WORKS & AUXILIARY SYSTEM Sub-total

13.01 ROUGHING-INS
1.00 IMC Pipe, 2.5"Ø x 10' 30.00 length(s)
2.00 PVC Conduit, 2.5"Ø x 10' 10.00 length(s)
3.00 PVC Conduit, 1"Ø x 10' 20.00 length(s)
4.00 PVC Conduit, 3/4"Ø x 10' 600.00 length(s)
6.00 1/2" Flexible Hose (1 roll = 100m) 1.00 roll(s)
7.00 Junction Box with Cover 270.00 pc(s).
8.00 Utility Box 150.00 pc(s).
9.00 Locknuts and bushing 1,680.00 pc(s).
10.00 25mm dia. 2.40m copperweld ground rod w/ heavy duty clamp 1.00 set(s)
11.00 Service Entrance Cap, 2.5"Ø dia, 4-holes 1.00 set(s)
13.02 PANEL BOARDS (CHINT electric or its equivalent)
1.00 MCCB Panel Board, Flush type, 10 branches 3.00 set(s)
3.00 Circuit Breaker, 500AT3P, Bolt-on Type, 220 V, 35 KAIC 1.00 pc(s).
13.03 DATA NETWORK
1.00 LAN Outlet, Wide Cat6 8.00 set(s)
2.00 1 Gang Plate, Wide 8.00 set(s)
3.00 Wall Mounted Network Server Cabinet,12U, 20.5" deep 1.00 sets
4.00 Network Switch Gigabit with PoE, 16 ports 1.00 sets
5.00 Wireless Access Points Facilities with PoE, LinkSys 4.00 sets
6.00 RJ45 Connector 100.00 pcs
7.00 Cable Manager 1.00 set(s)
13.04 WIRES & CABLES
1.00 250mm2 THHN (300m/reel) 1.00 coil(s)
2.00 22mm2 THHN (150m/coil) 2.00 box(es)
4.00 14mm2 THHN (1coil = 150m) 1.00 box(es)
5.00 8.0mm2 THHN (1box = 100m) 5.00 box(es)
9.00 UTP Cable, Cat5e (1box = 305m) 1.00 box(es)
10.00 Electrical tape 100.00 pc(s).
13.05 LIGHTING FIXTURES & DEVICES
100W High Bay LED Daylight at 10000 Lumens and Sand Blasted Reflector with complete
1.00 24.00 set(s)
accessories
LED Heavy Duty Emergency Light, 2 x 3W, 230V 60 Hz, 6V 4.5AH Sealed Lead Acid Battery
2.00 with complete accessories 10.00 set(s)
3.00 12W Daylight LED Recessed Square Downlight at 1000 Lumens with complete accessories 16.00 set(s)
4.00 12W Daylight LED Surface Square Downlight at 1000 Lumens with complete accessories 12.00 set(s)
6.00 3 - 8W Warmwhite LED Tracklight at 600 Lumens on Track Bar with complete accessories 3.00 set(s)
7.00 8W Warmwhite LED Strip Light 220V at 350 Lumens with complete accessories 50.00 ln.m.
8.00 6W Daylight LED Bulb at 600 Lumens on 4.25" Porcelain Ceiling Receptacle with complete 2.00 set(s)
accessories
9.00 1 Gang Wide Universal Outlet (Flush Type) 10.00 set(s)
11.00 1 Gang Wide Switch with LED set (Flush Type) 9.00 set(s)
14.00 FIRE PROTECTION SYSTEM Sub-total

-Supply and install Fire Protection System complete with testing and commisioning, supports, adapters, boxes and necessary
14.01 DRY PIPE FIRE SUPPRESSION
1.00 G.I. Pipe, 2.5"Ø , Sch. 40 207.00 kg(s)
2.00 G.I. Pipe, 1.5"Ø , Sch. 40 25.00 kg(s)
3.00 G.I. 90° Elbow, 2.5"Ø , Sch. 40 3.00 pc(s)
4.00 G.I. Tee Reducer, 2.5"Øx1.5"Ø , Sch. 40 2.00 pc(s)
5.00 G.I. Elbow Reducer, 2.5"Øx1.5"Ø , Sch. 40 1.00 pc(s)
6.00 PVC Pipe, 1/2"Ø x 3m, Series 600 4.00 length(s)
7.00 Fire Extinguisher 10 kg ABC type 9.00 set(s)
Fire Hose Cabinet w/ aluminum frame, axe, fire extinguisher, 1.5"Øx100' fire hose, 1.5"Ø
8.00 3.00 set(s)
brass nippple, 1.5"Ø straight brass nozzle, 1.5"Ø angle valve & hose rack
9.00 Brass Siamese Twins 2.5"Øx2.5"Øx 2.5"Ø w/ cap & chain 1.00 set(s)
10.00 Check Valve, 2.5"Ø 1.00 set(s)
12.00 Fire Alarm Bell (6"Ø) with Manual Push Button 2.00 set(s)
13.00 Fire Alarm Control Panel, One Zone 1.00 set(s)
14.00 Smoke Detector 5.00 set(s)
15.00 Hangers & Supports 1.00 lot
15.00 MECHANICAL WORKS Sub-total

-Supply and install Mechanical System complete with testing and commisioning, supports, adapters, boxes and necessary
15.01 REFRIGERANT PIPING
1.00 Pipe, 3/4"Ø (1roll=50') 1.00 roll
2.00 Pipe, 3/8"Ø (1roll=50') 1.00 roll
3.00 1" thk Rubber Insulation, 3/4"Ø x 6' 16.00 set(s)
5.00 Waterproof PVC Wrapping Tape, 6cm x 11m 6.00 set(s)
15.02 FANS & AIRCONDITIONING UNITS
1.00 20 TR Vertical Split Ducted Unit with complete accesories (koppel or equivalent) 4.00 set(s)
15.03 HANGERS & SUPPORTS
TOTAL MATERIAL COST

LABOR COST
TOTAL DIRECT COST
OCM 7%
CONTRACTOR'S PROFIT 8%
VAT & EWT 7%
TOTAL INDIRECT COST
TOTAL BID COST
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:
Contractor
LOGO TO BIDDER
Project: COMPLETION OF GYMNASIUM, DAANBANTYAN CAMPUS
Location: AGUJO, DAANBANTAYAN, CEBU
BILL QUANTITIES
ITEM
DESCRIPTION QUANTITY UNIT RATE AMOUNT
NO.
1.00 PRELIMINARIES/GENERAL REQUIREMENTS Sub-total
1.00 Mobilization/Demobilization 1.00 lot
2.00 Temporary Facilities, Board-ups & Billboards 1.00 lot
3.00 Water & Electricity 1.00 lot
4.00 Safety Requirements 1.00 lot
5.00 As-built Plans & Occupancy Permit 1.00 lot
2.00 SITE WORKS 181.44 sq. m. Sub-total

1.00 Clearing & Grubbing 181.44 sq. m.
2.00 Excavation Works 30.60 cu. m.
3.00 Earth Fill / Embankment 145.15 cu. m.
4.00 Backfill 25.46 cu. m.
5.00 Gravel Bedding 11.05 cu. m.
3.00 CONCRETE WORKS 120.80 cu. m. Sub-total

3.03 WALL FOOTINGS
3.04 COLUMNS
3.06 SUSPENDED SLAB
1.00 Concrete Ready-mix (3000 psi, 4" max. slump, 1" max. agg.) 38.73 cu. m.
3.09 CORBEL
4.00 REINFORCING STEEL WORKS 11,725.36 kg(s). Sub-total

2.00 G.I. Tie Wire # 16 2.39 kg(s).
3.00 G.I. Tie Wire # 16 12.79 kg(s).
4.03 WALL FOOTINGS
2.00 G.I. Tie Wire # 16 8.23 kg(s).
4.04 COLUMNS
3.00 G.I. Tie Wire # 16 43.37 kg(s).
3.00 G.I. Tie Wire # 16 51.69 kg(s).
4.06 SUSPENDED SLAB
2.00 G.I. Tie Wire # 16 17.13 kg(s).
2.00 G.I. Tie Wire # 16 26.53 kg(s).
2.00 G.I. Tie Wire # 16 29.79 kg(s).
4.09 CORBEL
3.00 G.I. Tie Wire # 16 1.36 kg(s).
5.00 FORMWORKS 591.76 sq. m. Sub-total

1.00 12.94 sq. m.
5.03 WALL FOOTINGS
BILL QUANTITIES
ITEM DESCRIPTION QUANTITY UNIT RATE AMOUNT
NO.
5.04 COLUMNS
5.06 SUSPENDED SLAB
1.00 32.00 sq. m.
5.09 CORBEL
1.00 0.80 sq. m.
6.00 METAL WORKS 4,800.88 kg(s). Sub-total

6.01 ROOF FRAMING WORKS 3,002.99 kg(s).
1.00 2.5" x 2.5" x 6mm Angle Bar 776.31 kg(s).
2.00 2" x 2" x 6mm Angle Bar 621.05 kg(s).
3.00 2" x 4" x 1.5mm thk C-Purlins 1,045.27 kg(s).
4.00 Sag Rod - 10mm dia. rod with nut & washer 38.10 kg(s).
5.00 Base Plates (12mm) 106.25 kg(s).
6.00 Gusset Plates (6mm thk) 296.68 kg(s).
7.00 16mm dia. Cross-bracing 119.33 kg(s).
8.00 16mm dia. Turn Buckle 24.00 pc(s).
9.00 Anchor Bolt w/ Nuts & washers, 16mm dia x 300mm 72.00 pc(s).
6.02 RAMP RAILING (automotive paint finish) 232.18 kg(s).
6.03 EXTERIOR RAILING (automotive paint finish) 357.11 kg(s).
6.04 MAIN STAIRCASE RAILING (automotive paint finish) 1,208.60 kg(s).
1.00 4' x 2' x 2mm Chequered plate 142.44 kg(s).
2.00 2.5" x 8" x 1/4" thk C-Channel 257.84 kg(s).
3.00 2" x 2" x 1/4" Angle Bar 331.63 kg(s).
4.00 3" x 2" S4S Lumber (handrail) 42.00 bd. ft.
6.00 3/8" x 2" Flat Bar (handrail support & baluster) 239.30 kg(s).
7.00 MASONRY WORKS 1,655.99 sq. m. Sub-total

7.01 EXTERIOR WALLS (incl. bleachers) 1,015.99 sq. m.
2.00 Cement Mortar (1:3) 1,015.99 sq. m.
5.00 G.I. Tie Wire # 16 56.42 kg(s).
7.02 INTERIOR WALLS (incl. ramp, step-up & planters) 640.00 sq. m.
2.00 Cement Mortar (1:3) 640.00 sq. m.
5.00 G.I. Tie Wire # 16 35.54 kg(s).
7.03 LINTEL BEAM, STIFFENER COLUMN 48.62 cu. m.
1.00 Concrete (3000 psi, 4" max. slump, 3/4" max. agg.) 48.62 cu. m.
5.00 G.I. Tie Wire # 16 33.00 kg(s).
6.00 Formworks with 20mm thk Phenolic Plywood on coco lumber as frames, staging, braces, 1,166.88 sq. m.
8.00 THERMAL & MOISTURE PROTECTION WORKS Sub-total

8.01 THERMAL PROTECTION
1.00 Double sided insulation foam 10mm thk (1roll = 50m) 5.00 roll(s)
2.00 G.I. Tie Wire # 16 3.00 kg(s).
8.02 ROOFING & SIDING PANELS
1.00 Pre-painted long span rib-type roofing (0.60mm thk total coated) 215.00 sq. m.
2.00 6" Spandrel 188.00 sq. m.
3.00 Pre-painted Gutter (0.60mm thk) 25.00 ln. m.
4.00 Pre-painted Flashing (0.60mm thk) 80.00 ln. m.
5.00 tek screw w/ nut & washer (2" - 12x55) 1,075.00 pc(s).
6.00 Roof Sealant 22.00 tube(s)
8.03 CEMENTITIOUS WATERPROOFING
BILL QUANTITIES
NO.
2.00 Exterior Walls(incl. canopy) 1,008.00 sq. m.
9.00 FABRICATED MATERIALS AND HARDWARES 86.00 set(s) Sub-total

9.01 DOORS
1.90mL x 2.60mH Frameless Glass Door w/ Transom

D1 1.00 0.90mL x 2.60mH Double-leaf Double-swing Glass Door with 12mm thk Tempered Glass on 2.00 set(s)
Stainless Steel Patch Fittings with complete accessories (refer to plans & specifications)

D1a 2.00 0.90mL x 2.10mH Single-swing Glass Door with 12mm thk Tempered Glass on FD100 2.00 set(s)


D3 4.00 0.90mL x 2.10mH Single-swing Glass Door with 12mm thk Tempered Glass on FD100 1.00 set(s)

0.90mL x 2.10mH Steel Door w/ Vision Panel (automotive paint)

D5 6.00 0.90mL x 2.10mH Single-swing Steel Door on 2" x 4" Steel Jamb with Panic Exit Device and 2.00 set(s)

0.70mL x 1.70mH Laminated Compact Board

D7 8.00 1/2" thk Laminated Phenolic Board Door with complete accessories (refer to plans & 10.00 set(s)
specifications)
2.50mL x 2.50mH Roll-up Door
D8 9.00 Gauge 24 Roll-up Box with rust inhibitive primer and complete accessories (refer to plans & 2.00 set(s)
specifications)
0.60mL x 1.60mH Louver Door (automotive paint)
D9 10.00 0.45mL x 1.40mH Single-swing Lauan Louver Door on 2" x 4" Mahogany Jamb with complete 4.00 set(s)
accessories (refer to plans & specifications)
9.02 WINDOWS
9.03 OTHER FINISHES
1.00 1.70mW x 0.80mH Mirror with complete accessories 2.00 set(s)
2.00 Directional accrylic signboards (for classroom numbering, CRs, floor lvls, ramp, etc) 1.00 lot
Floor Mounted Basketball Goal with Powder-coated Rust-resistant Steel-Framed

3.00 Shatterproof Backboard, Rim with Double Compression Springs and Net with complete 2.00 lot
accessories
10.00 CEILING WORKS 400.86 sq. m. Sub-total

10.01 COMFORT ROOMS 135.36 sq. m.
1.00 Hardiflex Board 4.5mm thk (MR) 47.00 sheet(s)
BILL QUANTITIES
NO.
5.00 Double furring clip 564.00 pc(s).
6.00 Gypsum screw 1" 3,384.00 pc(s).
8.00 Suspension Rod/ Hanger 705.00 pc(s).
10.02 GF & 2F 265.50 sq. m.
1.00 Hardiflex Board 4.5mm thk 93.00 sheet(s)
5.00 Double furring clip 1,116.00 pc(s).
6.00 Gypsum screw 1" 6,696.00 pc(s).
8.00 Suspension Rod/ Hanger 1,395.00 pc(s).
11.00 PAINT WORKS 3,597.09 sq. m. Sub-total

11.01 EXTERIOR WALLS 1,837.37 sq. m.
3.00 Topcoat (semi-gloss ready mix) 1,104.00 liter(s)
11.02 INTERIOR WALLS 1,137.56 sq. m.
3.00 Topcoat (semi-gloss ready mix) 684.00 liter(s)
11.03 FLOOR 350.00 sq. m.
1.00 Primer, Epoxy 36.00 liter(s)
2.00 Topcoat, Acrylic Water-based Epoxy 168.00 liter(s)
3.00 Thinning Solvent, Primer 36.00 liter(s)
11.04 METAL PAINTING 272.16 sq. m.
1.00 Prime, Rust Inhibitor 14.00 liter(s)
2.00 Red Lead 28.00 liter(s)
3.00 Topcoat, 132.00 liter(s)
4.00 Thinning Solvent 28.00 liter(s)
12.00 PLUMBING & SANITARY WORKS Sub-total

-Supply and install of Plumbing/Sanitary System complete with testing and commisioning, supports, adapters, boxes and necessary
12.01 DRAIN, WASTE & VENT PIPING (series 1000)
1.00 Pipe, 4"Ø x 10' 27.00 length(s)
2.00 Pipe, 3"Ø x 10' 4.00 length(s)
3.00 Pipe, 2"Ø x 10' 40.00 length(s)
4.00 Elbow, 4"Ø x 45⁰ 19.00 pc(s).
5.00 Elbow, 2"Ø x 90⁰ 29.00 pc(s).
6.00 Elbow, 2"Ø x 45⁰ 3.00 pc(s).
7.00 Tee, 4"Ø 11.00 pc(s).
8.00 Tee, 2"Ø 42.00 pc(s).
9.00 Tee Reducer, 4"Ø x 2"Ø 9.00 pc(s).
10.00 Wye, 4"Ø 16.00 pc(s).
13.00 P-trap, 3"Ø 12.00 pc(s).
14.00 P-trap, 2"Ø 4.00 pc(s).
15.00 Clean-out, 4"Ø 12.00 pc(s).
17.00 Septic Tank (refer to plans and specifications) 1.00 set(s)
12.02 RAINWATER DRAIN PIPING
1.00 12" Reinforced Concrete Pipe 170.00 ln. m.
2.00 Cast-in-place catch basin on Gravel Bedding 30.00 set(s)
3.00 Pipe, 4"Ø x 10' 141.00 length(s)
4.00 Elbow, 4"Ø x 90⁰ 38.00 set(s)
12.03 POTABLE WATER PIPING
1.00 Pipe, 3/4"Ø x 4m 20.00 length(s)
2.00 Pipe, 1/2"Ø x 4m 62.00 length(s)
3.00 Elbow, 3/4"Ø x 90⁰ 14.00 set(s)
4.00 Elbow, 1/2"Ø x 90⁰ 21.00 set(s)
5.00 Tee, 3/4"Ø 3.00 set(s)
6.00 Tee, 1/2"Ø 53.00 set(s)
BILL QUANTITIES
NO.
7.00 Tee Reducer, 3/4"Ø x 1/2"Ø 15.00 set(s)
8.00 End Cap, 3/4"Ø 2.00 set(s)
9.00 End Cap, 1/2"Ø 27.00 set(s)
10.00 Gate Valve, 3/4"Ø 12.00 set(s)
12.04 ACCESSORIES
1.00 1.70mL x 0.60mW Granite Wall Hung Lavatory with Bullnose (1faucet-1drain) 2.00 set(s)
2.00 Slop Sink 1.00 set(s)
3.00 Water Closet, rounded with cover, bidet spray & fittings (American Standard or its equiv.) 2.00 set(s)
4.00 Faucets 9.00 set(s)
5.00 3"Ø SS Floor Drain 6.00 set(s)
6.00 Flexible Hose 12.00 set(s)
7.00 Tissue Holder 8.00 set(s)
8.00 1 1/2"Ø SS PWD Grab bar 1.00 set(s)
9.00 1700 liters SS Horizontal Water Tank with SS Float Valve and complete accessories 2.00 set(s)
13.00 ELECTRICAL WORKS & AUXILIARY SYSTEM Sub-total

13.01 ROUGHING-INS
1.00 IMC Pipe, 2.5"Ø x 10' 30.00 length(s)
2.00 PVC Conduit, 2.5"Ø x 10' 10.00 length(s)
3.00 PVC Conduit, 1"Ø x 10' 20.00 length(s)
6.00 1/2" Flexible Hose (1 roll = 100m) 1.00 roll(s)
7.00 Junction Box with Cover 270.00 pc(s).
8.00 Utility Box 150.00 pc(s).
9.00 Locknuts and bushing 1,680.00 pc(s).
10.00 25mm dia. 2.40m copperweld ground rod w/ heavy duty clamp 1.00 set(s)
11.00 Service Entrance Cap, 2.5"Ø dia, 4-holes 1.00 set(s)
13.02 PANEL BOARDS (CHINT electric or its equivalent)
13.03 DATA NETWORK
1.00 LAN Outlet, Wide Cat6 8.00 set(s)
2.00 1 Gang Plate, Wide 8.00 set(s)
3.00 Wall Mounted Network Server Cabinet,12U, 20.5" deep 1.00 sets
4.00 Network Switch Gigabit with PoE, 16 ports 1.00 sets
5.00 Wireless Access Points Facilities with PoE, LinkSys 4.00 sets
6.00 RJ45 Connector 100.00 pcs
7.00 Cable Manager 1.00 set(s)
1.00 250mm2 THHN (300m/reel) 1.00 coil(s)
2.00 22mm2 THHN (150m/coil) 2.00 box(es)
4.00 14mm2 THHN (1coil = 150m) 1.00 box(es)
9.00 UTP Cable, Cat5e (1box = 305m) 1.00 box(es)
10.00 Electrical tape 100.00 pc(s).
13.05 LIGHTING FIXTURES & DEVICES
100W High Bay LED Daylight at 10000 Lumens and Sand Blasted Reflector with complete
1.00 24.00 set(s)
accessories
LED Heavy Duty Emergency Light, 2 x 3W, 230V 60 Hz, 6V 4.5AH Sealed Lead Acid Battery
2.00 10.00 set(s)
with complete accessories
4.00 12W Daylight LED Surface Square Downlight at 1000 Lumens with complete accessories 12.00 set(s)
6.00 3 - 8W Warmwhite LED Tracklight at 600 Lumens on Track Bar with complete accessories 3.00 set(s)
7.00 8W Warmwhite LED Strip Light 220V at 350 Lumens with complete accessories 50.00 ln.m.
8.00 6W Daylight LED Bulb at 600 Lumens on 4.25" Porcelain Ceiling Receptacle with complete 2.00 set(s)
accessories
14.00 FIRE PROTECTION SYSTEM Sub-total

-Supply and install Fire Protection System complete with testing and commisioning, supports, adapters, boxes and necessary
BILL QUANTITIES
NO.
14.01 DRY PIPE FIRE SUPPRESSION
1.00 G.I. Pipe, 2.5"Ø , Sch. 40 207.00 kg(s)
2.00 G.I. Pipe, 1.5"Ø , Sch. 40 25.00 kg(s)
3.00 G.I. 90° Elbow, 2.5"Ø , Sch. 40 3.00 pc(s)
4.00 G.I. Tee Reducer, 2.5"Øx1.5"Ø , Sch. 40 2.00 pc(s)
5.00 G.I. Elbow Reducer, 2.5"Øx1.5"Ø , Sch. 40 1.00 pc(s)
6.00 PVC Pipe, 1/2"Ø x 3m, Series 600 4.00 length(s)
7.00 Fire Extinguisher 10 kg ABC type 9.00 set(s)
8.00 Fire Hose Cabinet w/ aluminum frame, axe, fire extinguisher, 1.5"Øx100' fire hose, 1.5"Ø 3.00 set(s)
brass nippple, 1.5"Ø straight brass nozzle, 1.5"Ø angle valve & hose rack
9.00 Brass Siamese Twins 2.5"Øx2.5"Øx 2.5"Ø w/ cap & chain 1.00 set(s)
10.00 Check Valve, 2.5"Ø 1.00 set(s)
12.00 Fire Alarm Bell (6"Ø) with Manual Push Button 2.00 set(s)
13.00 Fire Alarm Control Panel, One Zone 1.00 set(s)
14.00 Smoke Detector 5.00 set(s)
15.00 MECHANICAL WORKS Sub-total

-Supply and install Mechanical System complete with testing and commisioning, supports, adapters, boxes and necessary
15.01 REFRIGERANT PIPING
1.00 Pipe, 3/4"Ø (1roll=50') 1.00 roll
2.00 Pipe, 3/8"Ø (1roll=50') 1.00 roll
5.00 Waterproof PVC Wrapping Tape, 6cm x 11m 6.00 set(s)
15.02 FANS & AIRCONDITIONING UNITS
1.00 20 TR Vertical Split Ducted Unit with complete accesories (koppel or equivalent) 4.00 set(s)
15.03 HANGERS & SUPPORTS
TOTAL BID COST
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:
Contractor
LOGO TO BIDDER
PROGRAM OF WORK/BUDGET COST
Project : COMPLETION OF GYMNASIUM, DAANBANTYAN CAMPUS
Location : AGUJO, DAANBANTAYAN, CEBU
Appropriation: PHP 20,000,000.00 Total Covered Floor Area: 200 sq.m.

Approved Budget for the Contract (ABC): PHP 19,880,000.00 Starting Date: 10 days after the receipt of NTP
Source of Fund: GAA 2021 Project Duration: 240 Calendar Days
ITEM TOTAL ESTIMATED EQUIPMENT

NO. DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT UNIT COST AMOUNT % WT.
DESCRIPTION REQUIRED
1 PRELIMINARIES/GENERAL REQUIREMENTS 1.00 lot

2 SITE WORKS 181.44 sq. m.
3 CONCRETE WORKS 120.80 cu. m.
4 REINFORCING STEEL WORKS 11,725.36 kg(s).
5 FORMWORKS 591.76 sq. m.
6 METAL WORKS 4,800.88 kg(s).
7 MASONRY WORKS 1,655.99 sq. m.
8 THERMAL & MOISTURE PROTECTION WORKS 1.00 lot
9 FABRICATED MATERIALS AND HARDWARES 86.00 set(s)
10 CEILING WORKS 400.86 sq. m.
11 PAINT WORKS 3,597.09 sq. m.
12 PLUMBING & SANITARY WORKS 1.00 lot
13 ELECTRICAL WORKS & AUXILIARY SYSTEM 1.00 lot
14 FIRE PROTECTION SYSTEM 1.00 lot
15 MECHANICAL WORKS 1.00 lot
BREAKDOWN OF EXPENDITURE:
1. Labor A. Total Direct Cost PHP -
2. Materials B. Mark-up (15%) PHP -
3. Equipment Rental PHP - C. VAT (7%) PHP -
4. Total Direct Cost D. Total, A+B+C PHP -
5. OCM (7%) E. Cost of Engineering, 0% PHP -
6. Profit (8%) F. ROW Acquisition Cost, 0% PHP -
7. VAT (7%) G. Project Escalation Cost, 0% PHP -
8. Engineering Overhead, 0% PHP - H. Total Estimated Cost PHP -
9. ROW Acquisition Cost, 0% PHP -
10. Project Escalation Cost, 0% PHP -
11. Grand Total PHP -
Prepared By:
Contractor

Logo To Bidder: Detailed Cost Estimate

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

Logo To Bidder: Detailed Cost Estimate

Uploaded by

Copyright:

Available Formats

LOGO TO BIDDER

Project: COMPLETION OF GYMNASIUM, DAANBANTYAN CAMPUS

DETAILED COST ESTIMATE

2.00 SITE WORKS 181.44 sq. m. Sub-total

3.00 CONCRETE WORKS 120.80 cu. m. Sub-total

4.00 REINFORCING STEEL WORKS 11,725.36 kg(s). Sub-total

5.00 FORMWORKS 591.76 sq. m. Sub-total

6.00 METAL WORKS 4,800.88 kg(s). Sub-total

7.00 MASONRY WORKS 1,655.99 sq. m. Sub-total

8.00 THERMAL & MOISTURE PROTECTION WORKS Sub-total

9.00 FABRICATED MATERIALS AND HARDWARES 86.00 set(s) Sub-total

1.90mL x 2.60mH Frameless Glass Door w/ Transom

1.80mL x 2.10mH Glass Door

0.90mL x 2.10mH Solid Door (automotive paint)

1.55mL x 2.10mH Glass Door

0.80mL x 2.10mH Solid Door (automotive paint)

0.90mL x 2.10mH Steel Door w/ Vision Panel (automotive paint)

0.70mL x 2.10mH Solid Door (automotive paint)

0.70mL x 1.70mH Laminated Compact Board

Floor Mounted Basketball Goal with Powder-coated Rust-resistant Steel-Framed

10.00 CEILING WORKS 400.86 sq. m. Sub-total

11.00 PAINT WORKS 3,597.09 sq. m. Sub-total

12.00 PLUMBING & SANITARY WORKS Sub-total

13.00 ELECTRICAL WORKS & AUXILIARY SYSTEM Sub-total

14.00 FIRE PROTECTION SYSTEM Sub-total

15.00 MECHANICAL WORKS Sub-total

TOTAL MATERIAL COST

TOTAL BID COST

2.00 SITE WORKS 181.44 sq. m. Sub-total

3.00 CONCRETE WORKS 120.80 cu. m. Sub-total

4.00 REINFORCING STEEL WORKS 11,725.36 kg(s). Sub-total

5.00 FORMWORKS 591.76 sq. m. Sub-total

6.00 METAL WORKS 4,800.88 kg(s). Sub-total

7.00 MASONRY WORKS 1,655.99 sq. m. Sub-total

8.00 THERMAL & MOISTURE PROTECTION WORKS Sub-total

9.00 FABRICATED MATERIALS AND HARDWARES 86.00 set(s) Sub-total

1.90mL x 2.60mH Frameless Glass Door w/ Transom

1.80mL x 2.10mH Glass Door

0.90mL x 2.10mH Solid Door (automotive paint)

1.55mL x 2.10mH Glass Door

0.80mL x 2.10mH Solid Door (automotive paint)

0.90mL x 2.10mH Steel Door w/ Vision Panel (automotive paint)

0.70mL x 2.10mH Solid Door (automotive paint)

0.70mL x 1.70mH Laminated Compact Board

Floor Mounted Basketball Goal with Powder-coated Rust-resistant Steel-Framed

10.00 CEILING WORKS 400.86 sq. m. Sub-total

11.00 PAINT WORKS 3,597.09 sq. m. Sub-total

12.00 PLUMBING & SANITARY WORKS Sub-total

13.00 ELECTRICAL WORKS & AUXILIARY SYSTEM Sub-total

14.00 FIRE PROTECTION SYSTEM Sub-total

15.00 MECHANICAL WORKS Sub-total

TOTAL BID COST

Appropriation: PHP 20,000,000.00 Total Covered Floor Area: 200 sq.m.

ITEM TOTAL ESTIMATED EQUIPMENT

1 PRELIMINARIES/GENERAL REQUIREMENTS 1.00 lot

You might also like