Approved Budget Cost: I. Stage 1

APPROVED BUDGET COST
Name of Project: Improvement/Upgrading of Hospital Building, Phase 1

Project Location: Ciriaco S. Tirol Hospital
Owner: Provincial Government of Aklan
Implementing Agency DOH-CHD Western Visayas
MARK-UPS
TOTAL MARK-UP
ITEM ESTIMATED DIRECT IN PERCENT TOTAL INDIRECT
DESCRIPTION QUANTITY UNIT TOTAL COST UNIT COST
No. COST COST
OCM[1] PROFIT % VALUE VAT[3]
-1 -2 (3) -4 -5 -6 -7 -8 -9 -10 -11 -12 -13

(12%[(5)+
(5)X(8) (9)] (9)+(10) (5)+(11) (12)/(3)
I. Stage 1
1.0 Permits Building and Occupancy Permit (Plans
& Other Items only) 1.00 lot 3,145,000.00 - 251,600.00 8.000000 251,600.00 407,592.00 659,192.00 3,804,192.00 3,804,192.00
II. Stage 11 Construction Phase

1.0 General Provisions
1.1 Right of Way 1.00 lot 180,000.00 - 14,400.00 8.000000 14,400.00 23,328.00 37,728.00 217,728.00 217,728.00
1.2 Permits 1.00 lot 72,167.82 - 5,773.43 8.000000 5,773.43 9,352.95 15,126.38 87,294.20 87,294.20
1.3 Temporary Field Office & Facilities
1.3.1 Field Office 25.00 sq.m. 78,968.00 - 6,317.44 8.000000 6,317.44 10,234.25 16,551.69 95,519.69 3,820.79
1.3.2 Office Eqpmt., Furnitures & Fixtures 1.00 lot 101,000.00 - 8,080.00 8.000000 8,080.00 13,089.60 21,169.60 122,169.60 122,169.60
1.4 Utilities (Water and Electrical) 1.00 lot 225,000.00 - 18,000.00 8.000000 18,000.00 29,160.00 47,160.00 272,160.00 272,160.00
1.5 Board Up - Perimeter Protection & Barrier 110.00 lm 68,516.00 5,484.44 5,481.28 16.004611 10,965.72 9,537.81 20,503.53 89,019.53 809.27
2.0 Sitework
2.1 Site Demolition 1.00 lot 266,680.00 21,346.70 21,334.40 16.004611 42,681.10 37,123.33 79,804.43 346,484.43 346,484.43
2.2 Structural Excavation (& other embedded concrete 349.04 cu.m 286,920.00 22,966.83 22,953.60 16.004611 45,920.43 39,940.85 85,861.28 372,781.28 1,068.02
2.3 Backfilling 188.50 cu.m 15,350.00 1,228.71 1,228.00 16.004611 2,456.71 2,136.80 4,593.51 19,943.51 105.80
2.4 Filling Materials 706.00 cu.m 335,330.00 26,841.86 26,826.40 16.004611 53,668.26 46,679.79 100,348.05 435,678.05 617.11
2.5 Base and Sub-base Course 48.75 cu.m 54,215.00 4,339.70 4,337.20 16.004611 8,676.90 7,547.03 16,223.93 70,438.93 1,444.90
2.6 Lay-out, Forms & Scaffoldings 1.00 lot 1,558,330.00 124,738.25 124,666.40 16.004611 249,404.65 216,928.16 466,332.81 2,024,662.81 2,024,662.81
3.0 Concrete /Reinforcement Works
3.1 Foundation
3.1.1 Column Footing 101.69 cu.m. 1,320,911.00 105,733.79 105,672.88 16.004611 211,406.67 183,878.12 395,284.79 1,716,195.79 16,876.74
3.1.2 Footing Tie Beam (FTB) 14.16 cu.m. 306,660.00 24,546.94 24,532.80 16.004611 49,079.74 42,688.77 91,768.51 398,428.51 28,137.61
3.1.3 Wall Footing 13.59 cu.m. 125,073.00 10,011.61 10,005.84 16.004611 20,017.45 17,410.85 37,428.30 162,501.30 11,957.42
3.2 Columns & Vertical Stiffiner
3.2.1 Columns 89.04 cu.m. 2,002,310.00 160,277.12 160,184.80 16.004611 320,461.92 278,732.63 599,194.56 2,601,504.56 29,217.26
3.3 Beams
3.3.1. Ground Floor Beam 14.16 cu.m. 312,184.00 24,989.11 24,974.72 16.004611 49,963.83 43,457.74 93,421.57 405,605.57 28,644.46
3.3.2. Second Floor Beam 31.97 cu.m. 1,093,235.00 87,509.21 87,458.80 16.004611 174,968.01 152,184.36 327,152.37 1,420,387.37 44,428.76
Page 1
3.3.3. Third Floor 32.85 cu.m. 1,095,325.00 87,676.50 87,626.00 16.004611 175,302.50 152,475.30 327,777.80 1,423,102.80 43,321.24
3.3.4. Roof Deck 40.35 cu.m. 841,587.00 67,365.76 67,326.96 16.004611 134,692.72 117,153.57 251,846.29 1,093,433.29 27,098.72
3.4 Floor Slab/Steel Decking
3.4.1. Ground Floor 50.68 cu.m. 488,238.00 39,081.55 39,059.04 16.004611 78,140.59 67,965.43 146,106.02 634,344.02 12,516.65
3.4.2. Steel Decking (2nd Flr and third floor)) 54.00 cu.m. 922,559.00 73,847.26 73,804.72 16.004611 147,651.98 128,425.32 276,077.30 1,198,636.30 22,196.97
3.4.3. Roof Deck with Water Proofing 64.21 cu.m. 811,579.04 64,963.74 64,926.32 16.004611 129,890.07 112,976.29 242,866.36 1,054,445.40 16,421.83
3.5 Ramp and Stairs 20.73 cu.m. 347,471.00 27,813.70 27,797.68 16.004611 55,611.38 48,369.89 103,981.27 451,452.27 21,777.73
3.6 Driveway 12.14 cu.m. 150,898.00 12,078.80 12,071.84 16.004611 24,150.64 21,005.84 45,156.47 196,054.47 16,149.46
3.7 Concrete Counter 3.30 cu.m. 40,963.00 3,278.93 3,277.04 16.004611 6,555.97 5,702.28 12,258.25 53,221.25 16,127.65
4.0 Masonry Works
4.1 Ground Floor 853.00 sq.m. 797,522.00 63,838.53 63,801.76 16.004611 127,640.29 111,019.48 238,659.77 1,036,181.77 1,214.75
4.2 Second Floor 884.00 sq.m. 799,606.00 64,005.35 63,968.48 16.004611 127,973.83 111,309.58 239,283.41 1,038,889.41 1,175.21
5.0. Metal Works
5.1 Metal Works (Stair Railings & Hand Grab Bar) 928.00 sq.m. 408,452.00 32,694.99 32,676.16 16.004611 65,371.15 56,858.78 122,229.93 530,681.93 571.86
6.0 Architectural Finishes
6.1 Cement Plaster Finishes (Wall, Columns 3,727.00 sq.m. 985,880.00 78,915.86 78,870.40 16.004611 157,786.26 137,239.95 295,026.21 1,280,906.21 343.68
& Beams)
6.2 Door and Windows (Ground & Second Floor)
6.2.1 Doors 1.00 lot 929,603.22 74,411.12 74,368.26 16.004611 148,779.38 129,405.91 278,185.29 1,207,788.51 1,207,788.51
6.2.2 Windows 1.00 lot 1,089,888.00 87,241.29 87,191.04 16.004611 174,432.33 151,718.44 326,150.77 1,416,038.77 1,416,038.77
6.3 Tilework 0.00 -
6.3.1 Ground Floor 669.00 sq.m. 895,703.00 71,697.54 71,656.24 16.004611 143,353.78 124,686.81 268,040.59 1,163,743.59 1,739.53
6.3.2 Second Floor 638.00 sq.m. 1,017,113.00 81,415.94 81,369.04 16.004611 162,784.98 141,587.76 304,372.74 1,321,485.74 2,071.29
6.3.3 Counter Tile and Splashboards 39.00 lm 117,628.00 9,415.66 9,410.24 16.004611 18,825.90 16,374.47 35,200.37 152,828.37 3,918.68
(backsplash and side boards)
6.4 Ceiling Work
6.4.1. Ground Floor 547.00 sq.m 383,390.75 30,688.94 30,671.26 16.004611 61,360.20 53,370.11 114,730.31 498,121.06 910.64
6.4.2. Second Floor 541.00 sq.m 347,455.00 27,812.42 27,796.40 16.004611 55,608.82 48,367.66 103,976.48 451,431.48 834.44
6.5 Carpentry Work
6.5.1. Cabinets and Counters 1.00 lot 281,614.00 22,542.10 22,529.12 16.004611 45,071.22 39,202.23 84,273.45 365,887.45 365,887.45
6.6 Painting
6.6.1. Ground Floor 1,749.00 sq.m 427,352.00 34,207.86 34,188.16 16.004611 68,396.02 59,489.76 127,885.79 555,237.79 317.46
7.0 Plumbing Works
7.1 Fixtures and Accessories 1.00 lot 728,398.00 58,305.43 58,271.84 16.004611 116,577.27 101,397.03 217,974.30 946,372.30 946,372.30
7.2 Cold Water Line 1.00 lot 49,510.00 3,963.08 3,960.80 16.004611 7,923.88 6,892.07 14,815.95 64,325.95 64,325.95
7.3 Waste Waterline /Sewer Line and Vent System 1.00 lot 143,972.00 11,524.40 11,517.76 16.004611 23,042.16 20,041.70 43,083.86 187,055.86 187,055.86
7.4 Storm Drainage and Catch Basin 1.00 lot 126,504.00 10,126.15 10,120.32 16.004611 20,246.47 17,610.06 37,856.53 164,360.53 164,360.53
7.5 Septic Tank 2.00 unit 152,342.00 12,194.38 12,187.36 16.004611 24,381.74 21,206.85 45,588.59 197,930.59 98,965.30
8.0 Electrical 1.00 lot 2,370,400.00 189,741.30 189,632.00 16.004611 379,373.30 329,972.80 709,346.09 3,079,746.09 3,079,746.09
Page 2
9.0 Fire Safety & Protection System
9.1 Ground Floor 1.00 lot 305,986.00 24,492.99 24,478.88 16.004611 48,971.87 42,594.94 91,566.81 397,552.81 397,552.81
9.2 Second Floor 1.00 lot 362,922.00 29,050.49 29,033.76 16.004611 58,084.25 50,520.75 108,605.00 471,527.00 471,527.00
9.3 Third Floor (Rough-ins) #NAME? ### #NAME? #NAME?
10.0 Mechanical Works
10.1 Airconditioning Units
10.1.1 Ground Floor 1.00 lot 405,160.00 32,431.48 32,412.80 16.004611 64,844.28 56,400.51 121,244.80 526,404.80 526,404.80
10.1.2 Second Floor 1.00 lot 400,060.00 32,023.25 32,004.80 16.004611 64,028.05 55,690.57 119,718.61 519,778.61 519,778.61
10.1.3 Third Floor (Drainage Piping System) 1.00 lot 35,400.00 2,833.63 2,832.00 16.004611 5,665.63 4,927.88 10,593.51 45,993.51 45,993.51
10.2 Exhaust Fan Piping
10.2.1 Ground Floor 1.00 lot 37,360.00 2,990.52 2,988.80 16.004611 5,979.32 5,200.72 11,180.04 48,540.04 48,540.04
10.2.2 Second Floor 1.00 lot 45,180.00 3,616.48 3,614.40 16.004611 7,230.88 6,289.31 13,520.19 58,700.19 58,700.19
11.0. Electronics & Communication System
11.1 Security & Surveillance (CCTV)
11.1.1 Ground Floor 1.00 lot 16,411.00 1,313.64 1,312.88 16.004611 2,626.52 2,284.50 4,911.02 21,322.02 21,322.02
11.1.2 Second Floor 1.00 lot 12,208.00 977.20 976.64 16.004611 1,953.84 1,699.42 3,653.26 15,861.26 15,861.26
11.2 Fire Detection & Alarm System (FDAS)
11.2.1 Ground Floor 1.00 lot 33,098.00 2,649.37 2,647.84 16.004611 5,297.21 4,607.42 9,904.63 43,002.63 43,002.63
11.2.2 Second Floor 1.00 lot 28,706.00 2,297.80 2,296.48 16.004611 4,594.28 3,996.03 8,590.32 37,296.32 37,296.32
11.3 Paging System / Public Address
11.3.1 Ground Floor 1.00 lot 19,562.00 1,565.86 1,564.96 16.004611 3,130.82 2,723.14 5,853.96 25,415.96 25,415.96
11.3.2 Second Floor 1.00 lot 15,156.00 1,213.18 1,212.48 16.004611 2,425.66 2,109.80 4,535.46 19,691.46 19,691.46
11.4 Communication System (Tel., CATV, Data, Nurse Call, Intercom)
11.4.1 Ground Floor 1.00 lot 187,068.00 14,974.07 14,965.44 16.004611 29,939.51 26,040.90 55,980.41 243,048.41 243,048.41
11.4.2 Second Floor 1.00 lot 138,596.00 11,094.07 11,087.68 16.004611 22,181.75 19,293.33 41,475.08 180,071.08 180,071.08
Total #NAME? 2,124,386.91 #NAME? #NAME? 4,551,720.98 4,187,207.62 8,738,928.60 39,080,604.43
Page 3
DETAILED ESTIMATES

Along Grid Lines 1-6 and A-K
Boracay Island, Malay, Aklan
Implementing Agency: DOH-CHD Western Visayas
I Stage 1 1.00 lot

Description Quantity Unit Unit Cost Amount
Architectural and Engineering Services 1.00 lot 3,000,000.00 P 3,000,000.00
Feasibility Studies n/a -
Detailed Architectural and Engineering Design
Survey 1.00 lot 50,000.00 50,000.00
Site Investigation n/a
Soil and Foundation Investigation 1.00 lot 120,000.00 120,000.00
Total Cost ---------------------- P 3,170,000.00

II Stage 11 Construction Phase
1.1 Right of Way 1.00 lot
Rental of Space for Temporary Field Office, Storage of
Materials/Bunkhouse 12.00 lot 15,000.00 P 180,000.00
Total Cost ---------------------- P 180,000.00
1.2 Permits 1.00 lot

Demolition Permit 1.00 lot 10,000.00 P 10,000.00
Building Permit 1.00 lot 75,000.00 75,000.00
Total Cost ---------------------- P 85,000.00
1.3 Temporary Field Office & Facilities

1.3.1 Field Office 25.00 sq.m.
a. Materials
Marine Plywood 1/4" thick 20.00 sheets 452.00 P 9,040.00
Coco Lumber 641.00 BF 26.00 16,666.00
GI Sheets 30.00 sheets 525.00 15,750.00
Lean Concrete Flooring 2.00 kgs 126.00 252.00
Roofing Nails 25.00 sq.m. 315.00 7,875.00
Assrted CWN 7.00 kgs 75.00 525.00
Scaffoldings 1.00 lot 3,500.00 3,500.00
Total Material Cost ------------ P 53,608.00

b. Equipment None
c. Labor
Designation No. of No. of Days Man-Days Rate / Day Amount
Personnel
Project Engineer 1 8 8 600.00 P 4,800.00
Foreman 1 8 8 520.00 4,160.00
Skilled Laborer 3 8 24 350.00 8,400.00
Unskilled Laborer 4 8 32 250.00 8,000.00
Total Labor Cost ------------ P 25,360.00

Summary:
a. Materials Cost 53,608.00
b. Equipment Cost -
c. Labor Cost 25,360.00
Total Item Cost P 78,968.00
Item Unit Cost /sq.m. 3,158.72
1.3.2Office Eqpmt., Furnitures & Fixtures 1.00 lot

Office Table & Chair (ordinary) 2.00 sets 1,500.00 P 3,000.00
Computer, Type-notebook, 2.3 kgs, Screen size 35-60cm, Std. Memory-8GB,
HDC -750 GB 1.00 unit 70,000.00 70,000.00
Printer - 4 in 1 Brother MFC-J6910DW 1.00 unit 28,000.00 28,000.00
Total Cost ---------------------- P 101,000.00
1.4 Utilities (Water and Electrical) 1.00 lot

Water and Electric Bills 15.00 mo's 15,000.00 P 225,000.00
Total Cost ---------------------- P 225,000.00
1.5 Board Up - Perimeter Protection & Barrier 110.00 lm

a. Materials
Coco Lumber 2"x2"x10' 900.00 sheets 26.00 P 23,400.00
Tarpaulin 8' 120.00 BF 156.00 18,720.00
Marine Plywood 13.00 sheets 452.00 5,876.00
CW Nails 20.00 kgs 75.00 1,500.00
b. Equipment None
c. Labor
Personnel
Foreman 1 6 6 520.00 3,120.00
Skilled Laborer 3 6 18 350.00 6,300.00
Summary:
b. Equipment Cost -
Item Unit Cost /ln.m. 622.87
2.0 Sitework
2.1 Site Demolition
Clearing and Grubbing 1.00 lot
Demolition/Removal of the following existing structures: 820.00 sq.m.
One (1) storey Bldg. (concrete) 480.00 sq.m.

a. Materials None
b. Equipment
No. of Rental Rate /
Designation No. of Hours Total Amount
Equipments Hour
Crawler Mounted Backhoe w/ breaker 1 72 2,500.00 P 180,000.00
Total Operational Cost ------------ P 180,000.00
c. Labor
Manual Labor for clearing/Grubbing 820.00 sq.m.
Disposal of Debris 1.00 lot

Personnel
Foreman 1 14 14 520.00 7,280.00
Skilled Laborer 5 14 70 350.00 24,500.00
Sub-Total Labor Cost ------------ P 71,680.00
Removal of X-Ray Machine and other

appurtenances by Philips Co. 1.00 unit
Labor for Removal of X-ray Machine (LS) 1.00 unit 15,000.00 15,000.00
Sub-Total Cost ---------------------- P 15,000.00
Summary:
a. Materials Cost
b. Equipment Cost 180,000.00
Item Unit Cost /lot 266,680.00
2.2 Structural Excavation 349.04 cu.m

(including other imbedded concrete structures)
a. Materials None
b. Equipment

Equipments Hour
Hydraulic Crawler Mounted Backhoe, 1 143.00000 2,500.00 P 357,500.00
0.80HP, 0.70cu.m.
c. Labor(Re-shaping/correction)
Personnel
Foreman 1 6 6 520.00 3,120.00
Skilled Laborer 2 6 12 350.00 4,200.00
Summary:
a. Materials Cost
Item Unit Cost /cu.m. 1,072.71
2.3 Backfilling 188.50 cu.m

a. Materials None
b. Equipment None
c. Labor
Personnel
Foreman 1 5 5 520.00 2,600.00
Skilled Laborer 2 5 10 350.00 3,500.00
Summary:
a. Materials Cost -
b. Equipment Cost -
Item Unit Cost /cu.m. 81.43
2.4 Filling Materials 663.00 cu.m

a. Materials
Item 104 Compacted Volume 706.00 cu.m. 380.00 P 268,280.00
b. Equipment

Equipments Hour
Plate Compactor 1 15 550.00 P 8,250.00
c. Labor(Spreading/Hauling)
Personnel
Foreman 1 15 15 520.00 7,800.00
Skilled Laborer 3 15 45 350.00 15,750.00
Summary:
2.4 Base and Sub-base Course 48.75 cu.m

a. Materials
Item 200 Compacted Volume 48.75 cu.m. 380.00 P 18,525.00
b. Equipment
Designation No. of No. of Hours Rental Rate / Total Amount

Equipments Hour
Plate Compactor 1 15 550.00 P 8,250.00

c. Labor(Spreading/Hauling)
Personnel
Foreman 1 7 7 520.00 3,640.00
Skilled Laborer 3 7 21 350.00 7,350.00
Summary:
2.5 Lay-out, Forms & Scaffoldings 1.00 lot

a. Materials
Lay-out/Battering Boards: -
Coco Lumber 2"x3" 1,500.00 bd.ft. 26.00 P 39,000.00
Assorted CW Nails 35.00 kgs. 75.00 2,625.00
Scaffoldings: -
Good Lumber 2"x3" 9,620.00 bd.ft. 48.00 461,760.00
Assorted CW Nails 350.00 kgs. 75.00 26,250.00
Formworks: -
Marine Plywood 6.0mmx1.20mx2.40m 535.00 sheets 415.00 222,025.00
Assorted Good Lumber 8,000.00 bd.ft. 48.00 384,000.00
Assorted CW nails 250.00 kgs. 75.00 18,750.00
Total Material Cost ------------ P 1,154,410.00
b. Equipment None
c. Labor
Personnel
Foreman 1 51 51 520.00 26,520.00
Skilled Laborer 8 51 408 350.00 142,800.00
Summary:
a. Materials Cost 1,154,410.00
b. Equipment Cost
Total Item Cost P 1,558,330.00
Item Unit Cost /cu.m. 1,558,330.00

3.1 Foundation
3.1.1 Column Footing 101.69 cu.m.
a. Materials
Portland cement 950.00 bags 288.00 273,600.00
Washed Sand 53.00 cu.m. 1,800.00 P 95,400.00
Screened Gravel 106.00 cu.m. 1,900.00 201,400.00
RSB: 20mmØ x9m 400.00 pcs. 900.00 360,000.00
16mmØ x6m 13.00 pcs. 395.00 5,135.00
GI Tie Wire 94.00 kgs. 84.00 7,896.00
b. Equipment
Designation No. of No. of Days Rental Rate / Total Amount

Equipments Day
Concrete Mixer, 1 bagger 1 18 750.00 P 13,500.00

Concrete Vibrator 1 18 750.00 13,500.00
Bar Cutter 1 10 200.00 2,000.00
c. Labor
Personnel
Foreman 1 44 44 520.00 22,880.00
Skilled Laborer 8 44 352 350.00 123,200.00
Summary:
3.1.2 Footing Tie Beam (FTB) 14.16 cu.m.

a. Materials
Washed Sand 9.00 cu.m. 1,800.00 P 16,200.00
RSB: 16mmØ x 6m 220.00 pcs. 395.00 86,900.00
10mmØ x 6m 260.00 pcs. 155.00 40,300.00
GI Tie Wire 70.00 kgs. 84.00 5,880.00
b. Equipment

Equipments Day

Bar Cutter 1 3 200.00 600.00
c. Labor
Personnel
Foreman 1 10 10 520.00 5,200.00
Skilled Laborer 8 10 80 350.00 28,000.00
Summary:
3.1.3 Wall Footing 13.59 cu.m.

a. Materials cu.m.
Washed Sand 8.00 cu.m. 1,800.00 P 14,400.00
RSB: 10mmØ x 6m 39.00 pcs. 155.00 6,045.00
GI Tie Wire 4.00 kgs. 84.00 336.00
b. Equipment

Designation No. of Days Total Amount
Equipments Day

Bar Cutter 1 3 200.00 600.00
c. Labor
Personnel
Foreman 1 7 7 520.00 3,640.00
Skilled Laborer 4 7 28 350.00 9,800.00
Summary:
3.2 Columns & Vertical Stiffiner 89.04 cu.m.

a. Materials
Washed Sand 54.00 cu.m. 1,800.00 P 97,200.00
RSB: 20mmØ x9m 720.00 pcs. 900.00 648,000.00
16mmØ x6m 35.00 pcs. 395.00 13,825.00
10mmØ x 6m 1,115.00 pcs. 155.00 172,825.00
GI Tie Wire 325.00 kgs. 84.00 27,300.00
b. Equipment

Equipments Day

Bar Cutter 1 30 200.00 6,000.00
c. Labor
Personnel
Foreman 1 67 67 520.00 34,840.00
Skilled Laborer 8 67 536 350.00 187,600.00
Summary:
3.3 Beams 14.16 cu.m.

3.3.1 Ground Floor Beam
a. Materials
Washed Sand 9.00 cu.m. 1,800.00 P 16,200.00
RSB: 16mmØ x 6m 220.00 pcs. 395.00 86,900.00
10mmØ x 6m 260.00 pcs. 155.00 40,300.00
GI Tie Wire 107.00 kgs. 84.00 8,988.00
b. Equipment

Equipments Day

Bar Cutter 1 5 200.00 1,000.00
c. Labor
Personnel
Foreman 1 10 10 520.00 5,200.00
Skilled Laborer 8 10 80 350.00 28,000.00
Summary:
3.3.2 Second Floor Beam 31.97 cu.m.

a. Materials
Washed Sand 20.00 cu.m. 1,800.00 P 36,000.00
RSB: 20mmØ x 6m 277.00 pcs. 900.00 249,300.00
16mmØ x 6m 594.00 pcs. 395.00 234,630.00
10mmØ x 6m 595.00 pcs. 155.00 92,225.00
GI Tie Wire 230.00 kgs. 84.00 19,320.00
b. Equipment

Equipments Day

Bar Cutter 1 7 200.00 1,400.00
c. Labor
Personnel
Foreman 1 35 35 520.00 18,200.00
Skilled Laborer 8 35 280 350.00 98,000.00
Summary:
3.3.3 Third Floor Beam 32.85 cu.m.

a. Materials
Washed Sand 20.00 cu.m. 1,800.00 P 36,000.00
RSB: 20mmØ x 6m 335.00 pcs. 900.00 301,500.00
16mmØ x 6m 485.00 pcs. 395.00 191,575.00
10mmØ x 6m 550.00 pcs. 155.00 85,250.00
GI Tie Wire 204.00 kgs. 84.00 17,136.00
b. Equipment

Equipments Day

Bar Cutter 1 6 200.00 1,200.00
c. Labor
Personnel
Foreman 1 35 35 520.00 18,200.00
Skilled Laborer 8 35 280 350.00 98,000.00
Summary:
3.3.4 Roof Deck 40.35 cu.m.
a. Materials
Washed Sand 25.00 cu.m. 1,800.00 P 45,000.00
16mmØ x 6m 612.00 pcs. 395.00 241,740.00
10mmØ x 6m 593.00 pcs. 155.00 91,915.00
GI Tie Wire 128.00 kgs. 84.00 10,752.00
b. Equipment

Equipments Day

Bar Cutter 1 9 200.00 1,800.00
c. Labor
Personnel
Foreman 1 29 29 520.00 15,080.00
Skilled Laborer 8 29 232 350.00 81,200.00
Summary:
3.4 Floor Slab/Steel Decking

3.4.1 Ground Floor 50.68 cu.m.
a. Materials
Washed Sand 27.00 cu.m. 1,800.00 P 48,600.00
RSB: 10mmØ x 6m 370.00 pcs. 155.00 57,350.00
GI Tie Wire 26.00 kgs. 84.00 2,184.00
b. Equipment

Equipments Day

Bar Cutter 1 5 200.00 1,000.00

c. Labor
Personnel
Foreman 1 16 16 520.00 8,320.00
Skilled Laborer 8 16 128 350.00 44,800.00
Summary:
3.4.2 Steel Decking (2nd Flr and third floor) 1,066.00 sq.m.
a. Materials
Structural Web Type Steel Decking 1,066.00 sq.m. 966.00 1,029,756.00
b. Equipment None
c. Labor
Personnel
Foreman 1 46 46 520.00 23,920.00
Skilled Laborer 8 46 368 350.00 128,800.00
Summary:
b. Equipment Cost -
3.4.3 Roof Deck with Water Proofing 64.21 cu.m.

a. Materials
Pre-Mix Concrete 3,500 psi 65.00 cu.m. 5,000.00 P 325,000.00
Sahara Cement 196.00 packs 35.00 6,860.00
Plexi Bond 52.00 gals 825.00 42,900.00
Washed Sand 16.00 cu.m. 1,800.00 28,800.00
RSB: 12mmØ x 6m 369.00 pcs. 240.00 88,560.00
10mmØ x 6m 369.00 pcs. 155.00 57,195.00
GI Tie Wire 26.00 kgs. 84.00 2,184.00

b. Equipment

Equipments Day
Bar Cutter 1 20 200.00 4,000.00
c. Labor
Personnel
Foreman 1 29 29 520.00 15,080.00
Skilled Laborer 8 29 232 350.00 81,200.00
Summary:
3.5 Ramp and Stairs 20.73 cu.m.

Ramp - Exterior
Stairs - Interior and Exterior
a. Materials
Washed Sand 14.00 cu.m. 1,800.00 P 25,200.00
RSB: 10mmØ x 6m 172.00 pcs. 155.00 26,660.00
12mmØx 6m 97.00 pcs. 240.00 23,280.00
16mmØx 6m 145.00 pcs. 395.00 57,275.00
GI Tie Wire 36.00 kgs. 84.00 3,024.00
b. Equipment

Equipments Day

Bar Cutter 1 5 200.00 1,000.00
c. Labor
Personnel
Foreman 1 14 14 520.00 7,280.00
Skilled Laborer 8 14 84 350.00 29,400.00
Summary:
3.6 Driveway 12.14 cu.m.

a. Materials
Washed Sand 7.00 cu.m. 1,800.00 P 12,600.00
12mmØx 6m 122.00 pcs. 240.00 29,280.00
GI Tie Wire 10.00 kgs. 84.00 840.00
b. Equipment

Equipments Day

Bar Cutter 1 2 200.00 400.00
c. Labor
Personnel
Foreman 1 9 9 520.00 4,680.00
Skilled Laborer 8 9 36 350.00 12,600.00
Summary:
3.7 Concrete Counter 3.30 cu.m.

a. Materials
Washed Sand 2.00 cu.m. 1,800.00 P 3,600.00
10mmØx 6m 55.00 pcs. 155.00 8,525.00
GI Tie Wire 6.00 kgs. 84.00 504.00
b. Equipment

Equipments Day
Concrete Mixer, 1 bagger 1 1 750.00 P 750.00
Bar Cutter 1 1 200.00 200.00
Total Operational Cost ------------ P 950.00
c. Labor
Personnel
Foreman 1 4 4 520.00 2,080.00
Skilled Laborer 2 4 8 350.00 2,800.00
Summary:
b. Equipment Cost 950.00
4.0 Masonry Works

4.1 Ground Floor 853.00 sq.m.
Interior Wall 500.00 sq.m
Exterior Wall 353.00 sq.m
a. Materials
Portland cement 608.00 bags 288.00 P 175,104.00
CHB 0.10mx0.20 x 0.40m 6,500.00 cu.m. 17.00 110,500.00
CHB 0.15mx0.20 x 0.40m 4,630.00 cu.m. 22.00 101,860.00
Washed Sand 54.00 cu.m. 1,800.00 97,200.00
RSB: 10mmØ x 6m 568.00 pcs. 155.00 88,040.00
GI Tie Wire 52.00 kgs. 84.00 4,368.00
b. Equipment

Equipments Day

Bar Cutter 1 10 200.00 2,000.00
c. Labor
Personnel
Foreman 1 35 35 520.00 18,200.00
Skilled Laborer 8 35 280 350.00 98,000.00
Summary:
4.2 Second Floor 884.00 sq.m.

Interior Wall 582.00 sq.m
Exterior Wall 302.00 sq.m
a. Materials
Portland cement 598.00 bags 288.00 P 172,224.00
CHB 0.10mx0.20 x 0.40m 7,600.00 cu.m. 17.00 129,200.00
CHB 0.15mx0.20 x 0.40m 3,960.00 cu.m. 22.00 87,120.00
Washed Sand 53.00 cu.m. 1,800.00 95,400.00
RSB: 10mmØ x 6m 578.00 pcs. 155.00 89,590.00
GI Tie Wire 58.00 kgs. 84.00 4,872.00
b. Equipment

Equipments Day

Bar Cutter 1 10 200.00 2,000.00
c. Labor
Personnel
Foreman 1 35 35 520.00 18,200.00
Skilled Laborer 8 35 280 350.00 98,000.00
Summary:
Item Unit Cost /sq.m. 904.53
5.0 Metal Works

5.1 Metal Works 928.00 sq.m.
Stair Railings Interior/Exterior (Grnd-3rd Floor) 928.00 sq.m.
a. Materials
2” dia.x 6m Stainless Pipe Sch. 20 33.00 pcs. 4,725.00 P 155,925.00
1/4” dia.x 6m Stainless Pipe Sch. 20 19.00 pcs. 1,180.00 22,420.00
16mm dia.x 6m Steel Square Bar 78.00 pcs. 819.00 63,882.00
16mm dia.x 6m Stainless Round Bar 36.00 pcs. 819.00 29,484.00
30mm dia.Stainless Pipe 6.00 pcs. 1,180.00 7,080.00
Welding Rod(Stainless) 20.00 kgs. 240.00 4,800.00
Cut off wheel Blade 14' 3.00 pcs. 630.00 1,890.00
Metal Primer 3.00 gals 504.00 1,512.00
Paint Thinner 2.00 gals 399.00 798.00
Paint Brush 2” 3.00 pcs. 47.00 141.00
Consumable 1.00 lot 5,000.00 5,000.00
b. Equipment

Equipments Day
Welding Machine 1 12 350.00 P 4,200.00

Cut off Wheel Machine 1 12 350.00 4,200.00
c. Labor
Personnel
Foreman 1 26 26 520.00 13,520.00
Skilled Laborer 5 26 130 350.00 45,500.00
Summary:

6.1 Cement Plaster Finishes (Wall, Columns & Beams) 3,727.00 sq.m.
Stair Railings Interior/Exterior (Grnd-3rd Floor) 928.00 sq.m.
a. Materials
Portland cement 1,680.00 bags 288.00 P 483,840.00
Washed Sand 93.00 cu.m. 1,800.00 167,400.00
b. Equipment None
c. Labor
Personnel
Foreman 1 47 47 520.00 24,440.00
Skilled Laborer 10 47 470 350.00 164,500.00
Summary:
b. Equipment Cost -
6.2 Door and Windows (Ground & 2nd Floor)

6.2.1 Doors 1.00 lot
a. Materials
Ground Floor 78.89 sq.m
D-1 (7.10 x 3.40m.) 1.00 sets 110,985.00 110,985.00
½" THK. TEMPERED GLASS ON POWDER COATED
ALUMINUM FRAME SLIDING DOOR
100x50x1.2mm THK. ALUMINUM FRAME
1"x12" WOOD OR STAINLESS STEEL CLADDING
D-2 (1.60 x 2.40m.) 2.00 sets 20,160.00 40,320.00
ALUMINUM FRAME DOUBLE SWING DOOR
1"x12" WOOD OR STAINLESS STEEL CLADDING BOTH SIDES
D-3 (1.10 x 2.40m.) 2.00 sets 13,860.00 27,720.00
ALUMINUM FRAME SWING DOOR
D-4 (1.10 x 2.10m.) 1.00 sets 12,128.00 12,128.00
50mm THK. WOODEN FLUSH DOOR
PAINTED FINISH
150x50mm WOOD STAIN FINISH DOOR JAMB
D-5 (0.70 x 2.10m.) 4.00 sets 7,718.00 30,872.00
PAINTED FINISH
USE ⅜" THK. MARINE PLYWOOD
ON 2"x6" DOOR FRAME
D-6 (0.60 x 2.10m.) 2.00 sets 6,615.00 13,230.00
PAINTED FINISH
ON 2"x6" DOOR FRAME
D-7 (0.80 x 2.10m.) 5.00 sets 8,820.00 44,100.00
PAINTED FINISH
ON 2"x6" DOOR FRAME
D-8 (0.70 x 2.10m.) 5.00 sets 7,718.00 38,590.00
PAINTED FINISH
ON 2"x6" DOOR FRAME
D-14 (0.90 x 2.10m.) 1.00 sets 9,923.00 9,923.00
PAINTED FINISH
ON 2"x6" DOOR FRAME
D-15 (0.90 x 2.10m.) 1.00 sets 9,923.00 9,923.00
50mm THK. LEADER DOOR
PAINTED FINISH
D-16 (0.80 x 2.10m.) 5.00 sets 8,820.00 44,100.00
PANELED TYPE SWING DOOR
w/ 6mm THK. CLEAR GLASS PAINTED FINISH
D-17 (1.50 x 2.10m.) 1.00 sets 16,538.00 16,538.00
50mm PANELED TYPE SWING DOOR
PAINTED FINISH
2nd Floor 56.49 sq.m.
D-6 (0.60 x 2.10m.) 3.00 sets 6,615.00 19,845.00
PAINTED FINISH
ON 2"x6" DOOR FRAME
D-7 (0.80 x 2.10m.) 5.00 sets 8,820.00 44,100.00
PAINTED FINISH
ON 2"x6" DOOR FRAME
D-7a (0.70 x 2.10m.) 1.00 sets 7,718.00 7,718.00
PAINTED FINISH
ON 2"x6" DOOR FRAME
D-8 (0.70 x 2.10m.) 8.00 sets 7,718.00 61,744.00
PAINTED FINISH
ON 2"x6" DOOR FRAME
D-12 (0.90 x 2.10m.) 1.00 sets 9,923.00 9,923.00
PAINTED FINISH
ON 2"x6" DOOR FRAME
D-13 (0.80 x 2.10m.) 1.00 sets 8,820.00 8,820.00
PANIC DOOR SERVICE
PRE-PAINTED FINISH
D-16 (0.80 x 2.10m.) 10.00 sets 8,820.00 88,200.00
PANELED TYPE SWING DOOR
w/ 6mm THK. CLEAR GLASS PAINTED FINISH
D-18 (0.70 x 2.10m.) 1.00 sets 7,718.00 7,718.00
150x50x1.2mm ALUMINUM FRAME
D-19 (1.60 x 2.10m.) 1.00 sets 17,640.00 17,640.00
D-20 (0.80 x 2.10m.) 2.00 sets 7,718.00 15,436.00
½" THK. TEMPERED GLASS ON POWDERCOATED
150x50x1.2mmALUMINUM FRAME
D-21 (1.20 x 2.10m.) 1.00 sets 13,230.00 13,230.00
b. Equipment None
c. Labor
Personnel
Foreman 1 40 40 520.00 20,800.00
Skilled Laborer 8 40 320 350.00 112,000.00
Summary:
b. Equipment Cost -
6.2.2 Windows 1.00 lot
a. Materials
Ground Floor 78.89 sq.m
W-1 (2.85x0.60 & 2.35x1.25m.) 1.00 sets 23,436.00 23,436.00
ALUMINUM FIXED WINDOW
3/16" THK. GLASS ON
100x50x1.2mm THK. POWDER COATED ALUMINUM FRAME
W-2 (3.70 x 2.60m.) 1.00 sets 48,485.00 48,485.00
3/16" THK. GLASS ON
W-3 (1.80 x 1.60m.) 2.00 sets 14,515.00 29,030.00
3/16" THK. GLASS ON
W-4 (1.20 x 0.60m.) 5.00 sets 3,629.00 18,145.00
3/16" THK. GLASS ON
W-5 (0.60 x 0.60m.) 1.00 sets 1,814.00 1,814.00
ALUMINUM FRAME AWNING WINDOW
3/16" THK. GLASS ON
W-6 (3.80 x 0.60m.) 1.00 sets 11,491.00 11,491.00
3/16" THK. GLASS ON
W-7 (1.80 x 0.60m.) 1.00 sets 5,443.00 5,443.00
3/16" THK. GLASS ON
W-8 (1.80 x 0.60m.) 1.00 sets 5,443.00 5,443.00
3/16" THK. GLASS ON
W-9a (3.00 x 1.60m.) 1.00 sets 24,192.00 24,192.00
3/16" THK. GLASS ON
W-15 (1.20 x 1.20m.) 3.00 sets 7,258.00 21,774.00
ALUMINUM FRAME SLIDING WINDOW
W-16 (1.80 x 1.60m.) 1.00 sets 10,886.00 10,886.00
3/16" THK. GLASS ON
W-17 (1.20 x 1.60m.) 1.00 sets 9,677.00 9,677.00
ALUMINUM FRAME FIXED GLASS WINDOW
3/16" THK. GLASS ON
W-19 (1.20 x 1.20m.)
W-19 (1.20 x 1.20m.) 1.00 sets 7,258.00 7,258.00
3/16" THK. GLASS ON
W-20 (0.70 x 1.20m.) 1.00 sets 4,234.00 4,234.00
3/16" THK. GLASS ON
W-21 (0.90 x 1.20m.) 1.00 sets 5,443.00 5,443.00
ALUMINUM FRAME FIXED/SLIDING WINDOW
3/16" THK. GLASS ON
W-22 (1.80 x 1.20m.) 4.00 sets 10,886.00 43,544.00
3/16" THK. GLASS ON
2nd Floor 112.51 sq.m.
W-3 (1.80 x 1.60m.) 2.00 sets 14,515.00 29,030.00
3/16" THK. GLASS ON
W-5 (0.60 x 0.60m.) 1.00 sets 1,814.00 1,814.00
3/16" THK. GLASS ON
W-7 (1.80 x 0.60m.) 1.00 sets 5,443.00 5,443.00
3/16" THK. GLASS ON
W-8 (1.80 x 0.60m.) 1.00 sets 5,443.00 5,443.00
3/16" THK. GLASS ON
W-13 (2.40 x 1.20m.) 1.00 sets 14,515.00 14,515.00
3/16" THK. GLASS ON
W-15 (1.20 x 1.20m.) 1.00 sets 7,258.00 7,258.00
3/16" THK. GLASS ON
W-17 (1.20 x 1.60m.) 1.00 sets 9,677.00 9,677.00
3/16" THK. GLASS ON
W-19 (1.20 x 1.20m.) 1.00 sets 7,258.00 7,258.00
3/16" THK. GLASS ON
W-20 (0.70 x 1.20m.) 1.00 sets 4,234.00 4,234.00
3/16" THK. GLASS ON
W-21 (0.90 x 1.20m.) 1.00 sets 5,443.00 5,443.00
3/16" THK. GLASS ON
W-23 (1.80 x 1.20m.) 2.00 sets 10,886.00 21,772.00
ALUMINUM FRAME FIXED WINDOW
3/16" THK. GLASS ON
W-24 (3.60 x 1.60m.) 1.00 sets 29,030.00 29,030.00
3/16" THK. GLASS ON
W-25 (1.20 x 1.60m.) 3.00 sets 9,677.00 29,031.00
3/16" THK. GLASS ON
W-26 (1.90 x 1.60m.) 1.00 sets 15,322.00 15,322.00
3/16" THK. GLASS ON
100x50x1.2mm THK.POWDER COATED ALUMINUM FRAME
W-28 (1.80 x 1.40m.) 1.00 sets 12,700.00 12,700.00
3/16" THK. GLASS ON
W-29 (3.60 x 1.40m.) 1.00 sets 25,402.00 25,402.00
3/16" THK. GLASS ON
W-30 (2.70 x 1.40m.) 1.00 sets 19,051.00 19,051.00
3/16" THK. GLASS ON
W-31 (2.40 x 3.30m.) 1.00 sets 39,917.00 39,917.00
ALUMINUM FRAME AWNING/FIXED WINDOW
3/16" THK. GLASS ON
W-37 (1.20 x 1.60m.) 1.00 sets 9,677.00 9,677.00
ALUMINUM FRAME SLIDING/FIXED WINDOW
3/16" THK. GLASS ON
W-38 (0.60 x 1.60m.) 2.00 sets 4,838.00 9,676.00
ALUMINUM FRAME SLIDING/FIXED WINDOW
3/16" THK. GLASS ON
W-39 (6.20 x 3.95m.) 1.00 sets 123,430.00 123,430.00
3/16" THK. GLASS ON
W-39a (1.35 x 3.95m.) 2.00 sets 26,863.00 53,726.00
3/16" THK. GLASS ON
W-40 (9.90 x 2.05m.) 1.00 sets 49,896.00 49,896.00
3/16" THK. GLASS ON
W-41 (1.50 x 1.20m.) 4.00 sets 9,072.00 36,288.00
ALUMINUM FRAME FIXED WINDOW
3/16" THK. GLASS ON
b. Equipment None
c. Labor
Personnel
Foreman 1 43 43 520.00 22,360.00
Skilled Laborer 8 43 344 350.00 120,400.00
Summary:
b. Equipment Cost -
Item Unit Cost /sq.m. 1,089,888.00
6.3 Tilework
6.3.1 Ground Floor 669.00 sq.m.
a. Materials
Floor Tiles 515.00 sq.m
0.60m x 0.60m Synthetic Granite Tiles 1,214.00 pcs. 295.00 358,130.00
(Off White)
0.60m x 0.60m Synthetic Granite Tiles 123.00 pcs. 295.00 36,285.00
(Non Slip)
0.30m x 0.30m Ceramic Tiles 290.00 pcs. 68.00 19,720.00
Tile Grout 46.00 kgs. 53.00 2,438.00
Portland Cement 184.00 Bags 288.00 52,992.00
Washed Sand 15.00 cu.m. 1,800.00 27,000.00
Consumable 1.00 lot 5,000.00 5,000.00
Wall Tiles 154.00 sq.m
0.30m x 0.40m Glazed Ceramic Tiles 1,345.00 pcs. 80.00 107,600.00
Tile Grout 16.00 kgs. 53.00 848.00
Tile Trim 8' 30.00 pcs. 158.00 4,740.00
Washed Sand 6.00 cu.m. 1,800.00 10,800.00
Consumable 1.00 lot 4,000.00 4,000.00
b. Equipment

Equipments Day
Sanding Machine 1 20 300.00 P 6,000.00
c. Labor
Personnel
Foreman 1 39 39 520.00 20,280.00
Skilled Laborer 8 39 312 350.00 109,200.00
Summary:
6.3.2 Second Floor 638.00 sq.m.

a. Materials
Floor Tiles 486.00 sq.m
0.60m x 0.60m Synthetic Granite Tiles 1,060.00 pcs. 295.00 312,700.00
(Off White)
Anti- Static Anti-Bacterial Homogenous 117.00 sq.m 893.00 104,481.00
Vinyl with Welded Joint
0.30m x 0.30m Ceramic Tiles 326.00 pcs. 68.00 22,168.00
Tile Grout 41.00 kgs. 53.00 2,173.00
Washed Sand 15.00 cu.m. 1,800.00 27,000.00
Consumable 1.00 lot 2,500.00 2,500.00
Wall Tiles 152.00 sq.m
0.30m x 0.40m Glazed Ceramic Tiles 1,334.00 pcs. 80.00 106,720.00
Tile Grout 19.00 kgs. 53.00 1,007.00
Tile Trim 8' 31.00 pcs. 158.00 4,898.00
Washed Sand 6.00 cu.m. 1,800.00 10,800.00
Consumable 1.00 lot 1,000.00 1,000.00
b. Equipment

Equipments Day
c. Labor
Personnel
Foreman 1 44 44 520.00 22,880.00
Skilled Laborer 8 44 352 350.00 123,200.00
Summary:
6.3.3 Counter Tile and Splashboards (backsplash and side boards) 39.00 lm
a. Materials
Tile Slab 16mm thick 39.00 lm 2,100.00 81,900.00
Portland Cement 5.00 bags 288.00 1,440.00
Clear Sealant 1.00 tube 368.00 368.00

b. Equipment

Equipments Day
c. Labor
Personnel
Foreman 1 11 11 520.00 5,720.00
Skilled Laborer 3 11 33 350.00 11,550.00
Summary:
6.4 Ceiling Work

6.4.1 Ground Floor 547.00 sq.m
a. Materials
Interior Ceiling 463.00 sq.m
3/16" Thk Marine Plywood 19.00 shts. 440.00 8,360.00
600mm x 1200mm Acoustic ceiling Board 142.00 shts. 440.00 62,480.00
6mm Fiber Cement Board 123.00 shts. 440.00 54,120.00
0.40mm x 25mm Wall angle 146.00 pcs. 158.00 23,068.00
0.40mm x 19mm x 50mm Furring Channel 204.00 pcs. 210.00 42,840.00
0.80mm x 12mm x 38mm Carrying Channel 138.00 pcs. 184.00 25,392.00
W-Clip (Double) 1,455.00 pcs. 7.00 10,185.00
Hardi Screw 3/4” 8,225.00 box 0.75 6,168.75
Blind Rivets 5/32x1/2” 17.00 kgs. 420.00 7,140.00
Concrete Nails 1” 15.00 pcs. 105.00 1,575.00
Drill Bit 3/16” 6.00 lot 100.00 600.00
Hanger 0.50mmx25mm Furring Channel 1.00 pcs. 3,000.00 3,000.00
Consumable 1.00 kgs. 1,800.00 1,800.00
Exterior Ceiling and Ventilation 84.00 sq.m
0.50mm x 25mm x25mm Furring Channel 30.00 pcs. 210.00 6,300.00
W-Clip (Double) 263.00 pcs. 7.00 1,841.00
Hardi Screw 3/4” 2,304.00 pcs. 0.75 1,728.00
Blind Rivets 5/32x1/2” 3.00 box 420.00 1,260.00
Concrete Nails 1” 3.00 kgs. 105.00 315.00
Drill Bit 3/16” 1.00 pcs. 100.00 100.00
# 16 G.I. Tie Wire 3.00 kgs. 84.00 252.00
Hanger 0.50mmx25mm Furring Channel 1.00 lot 2,500.00 2,500.00
Consumable 1.00 lot 1,200.00 1,200.00
b. Equipment None
c. Labor
Personnel
Foreman 1 17 17 520.00 8,840.00
Skilled Laborer 8 17 136 350.00 47,600.00
Summary:
b. Equipment Cost -
6.4.2 Second Floor 541.00 sq.m

a. Materials
Interior Ceiling 481.00 sq.m
3/16" Thk Marine Plywood 28.00 shts. 440.00 12,320.00
600mm x 1200mm Acoustic ceiling Board 135.00 shts. 440.00 59,400.00
0.40mm x 19mm x 50mm Furring Channel 189.00 pcs. 210.00 39,690.00
W-Clip (Double) 1,338.00 pcs. 7.00 9,366.00
Hardi Screw 3/4” 8,960.00 box 0.75 6,720.00
Blind Rivets 5/32x1/2” 16.00 kgs. 420.00 6,720.00
Concrete Nails 1” 14.00 pcs. 105.00 1,470.00
Drill Bit 3/16” 6.00 lot 100.00 600.00
# 16 G.I. Tie Wire 14.00 kgs. 84.00 1,176.00
Hanger 0.50mmx25mm Furring Channel 1.00 pcs. 2,500.00 2,500.00
Consumable 1.00 kgs. 1,500.00 1,500.00
Exterior Ceiling and Ventilation 60.00 sq.m
0.50mm x 25mm Wall angle 15.00 pcs. 45.00 675.00
0.50mm x 25mm x25mm Furring Channel 21.00 pcs. 100.00 2,100.00
W-Clip (Double) 263.00 pcs. 7.00 1,841.00
Hardi Screw 3/4” 1,656.00 pcs. 0.75 1,242.00
Blind Rivets 5/32x1/2” 2.00 box 400.00 800.00
Concrete Nails 1” 2.00 kgs. 100.00 200.00
Drill Bit 3/16” 1.00 pcs. 95.00 95.00
# 16 G.I. Tie Wire 2.00 kgs. 70.00 140.00
Hanger 0.50mmx25mm Furring Channel 1.00 lot 2,500.00 2,500.00
Consumable 1.00 lot 1,000.00 1,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 15 15 520.00 7,800.00
Skilled Laborer 8 15 120 350.00 42,000.00
Summary:
b. Equipment Cost -
6.5 Carpentry Work

6.5.1 Cabinets and Counters 1.00 lot
a. Materials
3/4” Marine Plywood 52.00 shts. 1,200.00 62,400.00
Good Lumber 2” x 4” x 8' 156.00 shts. 252.00 39,312.00
Assorted CWN 10.00 shts. 75.00 750.00
Cabinet Handle 182.00 pcs. 84.00 15,288.00
Concealed Hinges 182.00 pcs. 47.00 8,554.00
Concrete Nails 3” 2.00 pcs. 105.00 210.00
Consumable 1.00 pcs. 1,550.00 1,550.00
Painting 259.00 box 250.00 64,750.00
b. Equipment None
c. Labor

Personnel
Foreman 1 15 15 520.00 7,800.00
Skilled Laborer 8 15 120 350.00 42,000.00
Summary:
b. Equipment Cost -
6.6 Painting
6.6.1 Ground Floor 1,749.00 sq.m
a. Materials
Ceiling Surfaces Ground 547.00 sq.m
Neutralizer 6.00 gal. 462.00 2,772.00
Latex, Flat 46.00 gal. 535.00 24,610.00
Masonry Putty 22.00 gal. 367.00 8,074.00
Concrete Primer 22.00 gal. 535.00 11,770.00
Sand Paper 150 43.00 pcs. 25.00 1,075.00
Sand Paper 100 10.00 m. 250.00 2,500.00
Roller / Brush 5.00 pcs. 150.00 750.00
Consumables 1.00 lot 5,000.00 5,000.00
Wall Surfaces Exterior Ground 304.00 sq.m
Neutralizer 4.00 gal. 462.00 1,848.00
Latex, Flat 12.00 gal. 535.00 6,420.00
Latex, Gloss 24.00 gal. 630.00 15,120.00
Concrete Primer 12.00 pcs. 535.00 6,420.00
Sand Paper 150 34.00 pcs. 25.00 850.00
Sand Paper 100 7.00 m. 250.00 1,750.00
Roller / Brush 3.00 pcs. 150.00 450.00
Consumables 1.00 lot 3,500.00 3,500.00
Wall Surfaces Interior Ground 617.00 sq.m
Neutralizer 6.00 gal. 462.00 2,772.00
Latex, Flat 26.00 gal. 535.00 13,910.00
Latex, Semi Gloss 52.00 gal. 630.00 32,760.00
Concrete Primer 26.00 gal. 535.00 13,910.00
Sand Paper 150 17.00 pcs. 25.00 425.00
Sand Paper 100 7.00 m. 250.00 1,750.00
Roller / Brush 5.00 pcs. 150.00 750.00
Consumables 1.00 lot 5,000.00 5,000.00
Wood Surfaces Ground 56.00 sq.m
Enamel, Flatwall 6.00 gal. 650.00 3,900.00
Glazing Putty 6.00 gal. 750.00 4,500.00
Enamel, Semi Gloss 12.00 gal. 735.00 8,820.00
Paint Thinner 18.00 gal. 604.00 10,872.00
Sand Paper 150 30.00 pcs. 25.00 750.00
Sand Paper 100 15.00 m. 250.00 3,750.00
Roller / Brush 4.00 pcs. 150.00 600.00
Consumables 1.00 lot 1,500.00 1,500.00
Steel Surfaces Ground 225.00 sq.m
Enamel, Flatwall 9.00 gal. 650.00 5,850.00
Glazing Putty 9.00 gal. 750.00 6,750.00
Enamel, Semi Gloss 18.00 gal. 735.00 13,230.00
Paint Thinner 27.00 gal. 604.00 16,308.00
Sand Paper 150 14.00 pcs. 25.00 350.00
Sand Paper 100 7.00 m. 250.00 1,750.00
Roller / Brush 3.00 pcs. 150.00 450.00
Consumables 1.00 lot 10,000.00 10,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 27 27 520.00 14,040.00
Skilled Laborer 8 27 216 350.00 75,600.00
Summary:
b. Equipment Cost -
7.0 Plumbing Works

7.1 Fixtures and Accessories 1.00 lot
a. Materials
Water Closet, Close coupled, Soft Closing 16.00 sets 11,550.00 184,800.00
with fittings & accessories
Urinal with fittings and accessories 5.00 sets 4,200.00 21,000.00
Under Counter Type Lav., Oval, white 16.00 sets 4,040.00 64,640.00
with fittings & accessories
Stainless Steel sink, deep type 5.00 sets 6,300.00 31,500.00
(+/-) 0.20mx0.50mx 1mm
Stainless Steel sink, deep type 6.00 sets 12,600.00 75,600.00
(+/-) 0.30mx0.50mx 1mm (Laboratory)
Scrub-up Stainless Steel sink, knee operated 1.00 set 47,250.00 47,250.00
& soap dispenser, (+/-) 0.30mx0.50mx 1mm
Gooseneck Faucet, stainless coated, heavy duty 11.00 sets 2,415.00 26,565.00
Lavatory Faucet, stainless coated, with hot & cold 16.00 set 1,575.00 25,200.00
Floor Drain 4"x4", stainless 16.00 set 340.00 5,440.00
Mirror, Frameless
0.60mx0.90m 10.00 set 2,467.00 24,670.00
1.20mx0.90m 6.00 set 2,047.00 12,282.00
Toilet Paper Holder stainless type 16.00 set 735.00 11,760.00
Flexible Hoose 1/2" dia 43.00 set 157.00 6,751.00
Consumables 1.00 lot 1,500.00 1,500.00
b. Equipment None
c. Labor
Personnel
Foreman 1 32 32 520.00 16,640.00
Skilled Laborer 8 32 256 350.00 89,600.00
Summary:
b. Equipment Cost -
Item Unit Cost /unit 728,398.00
7.2 Cold Water Line 1.00 lot

a. Materials
PE Pipe: 3/4" dia 200.00 lm 53.00 10,600.00
1/2" dia 50.00 lm 42.00 2,100.00
Fittings:
PE Tee 3/4" dia 45.00 pc 147.00 6,615.00
PE Reducer 3/4" x 1/2" dia 45.00 pc 139.00 6,255.00
PE Adaptor 1/2" dia 35.00 pc 100.00 3,500.00
PE Elbow 3/4" dia 40.00 pc 68.00 2,720.00
GI Elbow 1/2" dia 35.00 pc 32.00 1,120.00
Consumables 1.00 lot 2,000.00 2,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 5 5 520.00 2,600.00
Skilled Laborer 3 5 15 350.00 5,250.00
Summary:
b. Equipment Cost -
7.3 Waste Waterline /Sewer Line and Vent System 1.00 lot
a. Materials
VSTR
2" dia x3.0PVC Pipe w/ hub 40.00 pcs. 336.00 13,440.00
PVC Coupling 2" dia 36.00 pcs. 50.00 1,800.00
Downspouts
2" dia x3.0PVC Pipe w/ hub 100.00 pcs. 336.00 33,600.00
PVC Elbow 2" dia 40.00 pcs. 44.00 1,760.00
Waste Water Line
100mm dia PVC Pipe w/ hub 40.00 pcs. 735.00 29,400.00
50mm dia PVC Pipe w/ hub 12.00 pcs. 473.00 5,676.00
PVC Tee Reducer
4"x4"x2" 10.00 pcs. 89.00 890.00
PVC Elbow
4"dia 36.00 pcs. 63.00 2,268.00
2"dia 56.00 pcs. 44.00 2,464.00
PVC Wye reducer
4"x2" 28.00 pcs. 79.00 2,212.00
PVC Wye 4" dia 46.00 pcs. 89.00 4,094.00
PVC Wye 4" dia 10.00 pcs. 68.00 680.00
P Trap
Chrome Plated w/ extended Pipe 28.00 pcs. 189.00 5,292.00
1-3/4"dia 35.00 pcs.
PVC Clean-out 12.00 pcs. 68.00 816.00
Consumables 1.00 lot 2,500.00 2,500.00
b. Equipment None
c. Labor
Personnel
Foreman 1 9 9 520.00 4,680.00
Skilled Laborer 5 9 45 350.00 15,750.00
Summary:
b. Equipment Cost -
7.4 Storm Drain and Catch Basin 1.00 lot

a. Materials
4" CHB 400.00 pcs. 17.00 6,800.00
Portland Cement 45.00 bags 288.00 12,960.00
Washed sand 4.00 cu.m. 1,800.00 7,200.00
Gravel 2.00 cu.m. 1,900.00 3,800.00
10mmx6m bars 62.00 pcs. 155.00 9,610.00
#16 Tie Wire 6.00 kls 84.00 504.00
0.15m x 1.0m RCP 25.00 pcs. 262.00 6,550.00
0.30m x 1.0m RCP 80.00 pcs. 525.00 42,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 9 9 520.00 4,680.00
Skilled Laborer 5 9 45 350.00 15,750.00
Summary:
b. Equipment Cost -
7.5 Septic Tank (incldg. Excavation works) 2.00 unit

a. Materials
Portland cement 90.00 pcs. 288.00 25,920.00
CHB 0.10mx0.20,0.40m 650.00 bags 17.00 11,050.00
Washed Sand 10.00 cu.m. 1,800.00 18,000.00
RSB: 12mmØ x 6m 90.00 pcs. 240.00 21,600.00
PVC Tee 100mm dia 8.00 kls 103.00 824.00
Clean out 100mm dia 8.00 pcs. 90.00 720.00
PVC Glue 4.00 pint 79.00 316.00
GI Tie Wire 8.00 kgs 84.00 672.00
b. Equipment None
c. Labor
Personnel
Foreman 1 12 12 520.00 6,240.00
Skilled Laborer 5 12 48 350.00 16,800.00
Summary:
b. Equipment Cost -
8.0 Electrical
8.1 Ground Floor (Complete) 1.00 lot
a. Materials
Ground Floor
a. Lighting and Other Fixtures
20 W LED Circular Lamp 43.00 set 1,545.00 66,435.00
5W red incandescent lamp w/ 4"Ø ceiling socket 1.00 set 100.00 100.00
5W LED lamp w/ 4"Ø ceiling socket 9.00 set 320.00 2,880.00
10W LED lamp w/ 4"Ø ceiling socket 2.00 set 450.00 900.00
Pinlight w/ 10W LED lamp 7.00 set 850.00 5,950.00
Chandelier 1.00 set 16,500.00 16,500.00
0.60MmX1.20m Recessed type lighting fixture w/ mirrorized aluminum 9.00 set 1,795.00 16,155.00
reflector & louver
0.30mX1.20m type diffuser
Recessed and 2x16w
type lighting fixtureT8w/LED tubeT8
2x16w lamps
LED tube lamps and 16.00 set 2,250.00 36,000.00
prismatic glass diffuser
LED Emergency Light 15.00 set 1,650.00 24,750.00
Lighted Exit Sign w/ Back-up Battery 2.00 set 1,800.00 3,600.00
Lighted Directional Exit Sign w/ Back-up Battery 2.00 set 2,000.00 4,000.00
Exhaust Fan, Filtered 4.00 set 6,900.00 27,600.00
Exhaust Fan,Room
Emergency Ceiling Mounted,
Lighted 12"x12"
Signage- Single Face Panaflex, 0.225m high red 9.00 set 1,650.00 14,850.00
letters " E MRoom
Emergency E R GLighted
E N C Y Signage-
" on 0.30m x 2.00m
Single Face white background
Panaflex, & ga.#18
0.125m high greenS/S 1.00 set 18,500.00 18,500.00
casing
letters for wall mounting
" EMERGENCY ROOM " on 0.175m x 1.00m white background & ga.#18 1.00 set 4,500.00 4,500.00
S/S casing for wall mounting
Out-patient Lighted Signage- Single Face Panaflex, 0.175m high green letters "
OUT-PATIENT DEPT. " on 0.20m x 1.00m white background & ga.#18 S/S 1.00 set 5,000.00 5,000.00
casing for wall mounting
X-ray Room Lighted Signage- Single Face Panaflex, 0.10m high green letters "
X-RAY ROOM. " on 0.15m x 0.50m white background & ga.#18 S/S casing for 1.00 set 3,000.00 3,000.00
wall mounting
Decorative Ceiling Fan, rotary w/ selector switch 3.00 set 4,800.00 14,400.00
Hand Dryer 6.00 set 6,500.00 39,000.00
b. Switches and Outlets

One Gang Switch 17.00 set 150.00 2,550.00
Two Gang Switch 10.00 set 18,000.00 180,000.00
Three Gang Switch 10.00 set 110.00 1,100.00
Three Way Switch 4.00 set 280.00 1,120.00
Three Gang- Three WaySwitch 4.00 set 550.00 2,200.00
One Gang Convenience Outlet 32.00 set 550.00 17,600.00
Grounding Type Duplex Convenience Outlet 55.00 set 350.00 19,250.00
c. Wires and Conduits
1.6mm TW Wire 6.00 box 2,800.00 16,800.00
3.5 sq.mm. THHN Wire 20.00 box 3,900.00 78,000.00
20mmØ uPVC Elect. PNS 14 650.00 pc 76.00 49,400.00
20mmØ uPVC Elect. Elbow 300.00 pc 15.00 4,500.00
20mmØ uPVC Elect. Adaptor w/ Locknut & Bushing 400.00 pc 18.00 7,200.00
40mmØ uPVC Elect. Conduit PNS 14 2.00 pc 220.00 440.00
40mmØ uPVC Elect. Adaptor w/ Locknut & Bushing 2.00 pc 60.00 120.00
65mmØ uPVC Elect. Conduit PNS 14 12.00 pc 520.00 6,240.00
65mmØ uPVC Elect. Elbow 2.00 pc 360.00 720.00
c2. Temporay Power Supply for MDP1
#2 AWG Bare ACSR 55.00 m 35.00 1,925.00
#4/0 AWG Poly AAC 150.00 m 220.00 33,000.00
250MCM Solderless connector 4.00 pc 750.00 3,000.00
d. Distribution Panels
MDP1: Main-500AT,3P,250V
Branches: 1-100AT,3P; 1-125AT,3P;2-200AT,3P
1.00 set 81,950.00 81,950.00
NEMA 1, Ga#18 Pre Painted Enclosure
with Ground Terminal, Surface Mounting
LP1: Main-125AT,3P,250V
Branches: 24-20AT, 2P
1.00 set 27,940.00 27,940.00
PP1: Main-200AT,3P,250V
Main-200AT,3P,250V
1.00 set 31,240.00 31,240.00
PP1A: Main-200AT,3P,250V
Branches: 24-30AT,2P
1.00 set 31,240.00 31,240.00
PXR: Enclosed Circuit Breaker
200AT, 2P, 250V
1.00 set 6,500.00 6,500.00
e. Miscellaneous
Wire Gutter with front hinged cover, Ga.#18, NEMA 1, Pre-painted 2.00 set 5,200.00 10,400.00
PVC Solvent Cement 6.00 ltr 420.00 2,520.00
Electrical Tape (big) 50.00 roll 30.00 1,500.00
Rubber Tape (big) 100.00 roll 120.00 12,000.00
#16 GI Tie Wire 5.00 kg 75.00 375.00
Assorted Hangers, Bolts,Screws,Clamps,Etc. 1.00 lot 12,000.00 12,000.00
Junction Box with cover, PVC 120.00 pc 30.00 3,600.00
Utility Box,PVC 150.00 pc 26.00 3,900.00
Second Floor
a. Lighting and Other Fixtures
20 W LED Circular Lamp 47.00 set 1,545.00 72,615.00
5W LED lamp w/ 4"Ø ceiling socket 9.00 set 320.00 2,880.00
10W LED lamp w/ 4"Ø ceiling socket 2.00 set 450.00 900.00
0.60MmX1.20m Recessed type lighting fixture w/ mirrorized aluminum
13.00 set 1,795.00 23,335.00
reflector & louver type diffuser and 2x16w T8 LED tube lamps
LED Emergency Light 15.00 set 1,650.00 24,750.00
Lighted Exit Sign w/ Back-up Battery 1.00 set 1,800.00 1,800.00
Lighted Single Face Directional Exit Sign w/ Back-up Battery 2.00 set 2,000.00 4,000.00
Lighted Double Face Directional Exit Sign w/ Back-up Battery 1.00 set 2,200.00 2,200.00
Exhaust Fan, Filtered 3.00 set 6,900.00 20,700.00
Exhaust Fan, Ceiling Mounted, 12"x12" 14.00 set 1,650.00 23,100.00
b. Switches and Outlets

One Gang Switch 16.00 set 180.00 2,880.00
Two Gang Switch 14.00 set 220.00 3,080.00
Three Gang Switch 5.00 set 260.00 1,300.00
One Gang Convenience Outlet 36.00 set 180.00 6,480.00
Grounding Type Duplex Convenience Outlet 68.00 set 260.00 17,680.00
Grounding Type Duplex Convenience Outlet w/ weatherproof cover 10.00 set 950.00 9,500.00
ACU Outlet 5.00 set 380.00 1,900.00
c. Wires and Conduits

1.6mm TW Wire 6.00 box 2,800.00 16,800.00
c2. Temporay Power Supply for MDP2

#2 AWG Bare ACSR 50.00 m 35.00 1,750.00
#4/0 AWG Poly AAC 135.00 m 220.00 29,700.00
250MCM Solderless connector 4.00 pc 750.00 3,000.00
d. Distribution Panels
MDP2: Main-500AT,3P,250V
Branches: 1-100AT,3P; 1-125AT,3P;2-200AT,3P
1.00 set 81,950.00 81,950.00
LP2: Main-125AT,3P,250V
Branches: 24-20AT, 2P
1.00 set 27,940.00 27,940.00
PP2: Main-200AT,3P,250V
Branches: 10-20AT, 2P; 14-30AT,2P
1.00 set 31,240.00 31,240.00
PP2A: Main-200AT,3P,250V
Branches: 24-30AT,2P
1.00 set 31,240.00 31,240.00
e. Miscellaneous
Wire Gutter with front hinged cover, Ga.#18, NEMA 1, Pre-painted 2.00 set 7,500.00 15,000.00
Assorted Hangers, Bolts,Screws,Clamps,Etc. 1.00 lot 12,000.00 12,000.00
PVC Solvent Cement 7.00 ltr 420.00 2,940.00
Electrical Tape (big) 100.00 roll 30.00 3,000.00
#16 GI Tie Wire 5.00 kg 75.00 375.00
Concrete Pull Box w/ Cover 1.00 lot 5,000.00 5,000.00
Third Floor (Rough-ins only)

a. Conduits, Accessories,& Boxes
b. Miscellaneous
PVC Solvent Cement 4.00 ltr 220.00 880.00
Electrical Tape (big) 10.00 roll 30.00 300.00
#16 GI Tie Wire 10.00 kg 75.00 750.00
Rough-ins for Elevator & Dumbwaiter
a. Conduits
b. Miscellaneous
PVC Solvent Cement, 60cc 2.00 can 75.00 150.00
Electrical Tape (big) 1.00 roll 30.00 30.00
#16 GI Tie Wire 2.00 kg 75.00 150.00
b. Equipment None
c. Labor
Personnel
Foreman 1 120 120 520.00 62,400.00
Skilled Laborer 4 120 480 350.00 168,000.00
Summary:
b. Equipment Cost -
Item Unit Cost /sq.m. 2,370,400.00

(Fire Sprinkler System)
9.1 Ground Floor (Complete) 1.00 lot
a. Materials
Sprinkler Head 1/2" NTP, Pendent, Wet Type, Quick Response, 165°F, Bulb 40.00 pcs 500.00 20,000.00
Type W/ Escutcheon Plate
GI Pipe s.40 25mm x 6m 13.00 pcs 950.00 12,350.00
GI Pipe s.40 30mm x 6m 8.00 pcs 950.00 7,600.00
GI Pipe s.40 50mm x 6m 8.00 pcs 1,650.00 13,200.00

GI Pipe s.40 75mm x 6m 9.00 pcs 492.00 4,428.00
Bell Reducer Threaded 25 x 12 40.00 pcs 60.00 2,400.00
GI Elbow Threaded 25mm x 90° 26.00 pcs 61.00 1,586.00
GI Elbow Threaded 30mm x 90° 6.00 pcs 61.00 366.00
GI Tee Threaded 25mm x 25mm 13.00 pcs 60.00 780.00
GI Tee Threaded 25mm x 50mm x 50mm 13.00 pcs 60.00 780.00
Nipple Threaded 1x 3 36.00 pcs 250.00 9,000.00
Bolts and Nuts with Washer 5/8 x 2 1/2 110.00 pcs 75.00 8,250.00
Bolt and Nuts 1/2 x 2 1/2 35.00 pcs 600.00 21,000.00
Bolt and Nuts 1/2 x 2 35.00 pcs 900.00 31,500.00
Angle Valve 2 1/2'' Ø 2.00 pcs 4,500.00 9,000.00
Angle Valve 1 1/2'' Ø 1.00 pcs 3,500.00 3,500.00
Gate Valve 2'' Ø 1.00 pcs 5,500.00 5,500.00
Gate Valve 1'' Ø 2.00 pcs 1,500.00 3,000.00
Sight Glass 1'' 1.00 pcs 950.00 950.00
Union Patente 1'' 1.00 pcs 150.00 150.00
Fire Hose 1.00 pcs 18,000.00 18,000.00
U Bolt 1/4"φ x 65mm 66.00 pcs 110.00 7,260.00
Plain Round Bar 3/8 x 6m 12.00 pcs 280.00 3,360.00
B. I. Flange 3'' 8.00 pcs 550.00 4,400.00
Angle Bar 3/16 x 1 1/2 x 1 1/2 x 6 8.00 pcs 550.00 4,400.00
Flat Bar 3/16 x 1 x 6m 8.00 pcs 350.00 2,800.00
Consumable Materials such as Welding Rod, Oxy / Accy, Red Primer, Paint 1.00 lot 15,000.00 15,000.00
Brush, etc
b. Equipment None
c. Labor
Personnel
Foreman 1 20 20 520.00 10,400.00
Skilled Laborer 6 20 120 350.00 42,000.00
Summary:
b. Equipment Cost -
9.2 Second Floor (Complete) 1.00 lot

a. Materials
Sprinkler Head 1/2" NTP, Pendent, Wet Type, Quick Response, 165°F, Bulb
44.00 pcs 500.00 22,000.00
GI Pipe s.40 25mm x 6m 8.00 pcs 950.00 7,600.00
GI Pipe s.40 30mm x 6m 6.00 pcs 950.00 5,700.00
GI Pipe s.40 40mm x 6m 2.00 pcs 1,200.00 2,400.00

GI Pipe s.40 50mm x 6m 6.00 pcs 1,650.00 9,900.00
GI Pipe s.40 75mm x 6m 8.00 pcs 492.00 3,936.00
Angle Valve 2 1/2'' Ø 2.00 pcs 4,500.00 9,000.00
Angle Valve 1 1/2'' Ø 1.00 pcs 3,500.00 3,500.00
Gate Valve 2'' Ø 1.00 pcs 5,500.00 5,500.00
Gate Valve 1'' Ø 2.00 pcs 1,500.00 3,000.00
Sight Glass 1'' 1.00 pcs 950.00 950.00
Fire Hose 1.00 pcs 18,000.00 18,000.00
U Bolt 1/4"φ x 65mm 85.00 pcs 110.00 9,350.00
B. I. Flange 4'' 8.00 pcs 550.00 4,400.00
Angle Bar 3/16 x 1 1/2 x 1 1/2 x 6 8.00 pcs 550.00 4,400.00
Flat Bar 3/16 x 1 x 6m 9.00 pcs 350.00 3,150.00
Consumable Materials such as Welding Rod, Oxy / Accy, Red Primer, Paint
1.00 lot 15,000.00 15,000.00
Brush, etc
b. Equipment None
c. Labor

Personnel
Foreman 1 24 24 520.00 12,480.00
Skilled Laborer 6 24 144 350.00 50,400.00
Summary:
b. Equipment Cost -
9.3 Third Floor (Complete) 1.00 lot

a. Materials
Sprinkler Head 1/2" NTP, Pendent, Wet Type, Quick Response, 165°F, Bulb
47.00 pcs 500.00 23,500.00
GI Pipe s.40 25mm x 6m 22.00 pcs 950.00 20,900.00
GI Pipe s.40 30mm x 6m 6.00 pcs 950.00 5,700.00
GI Pipe s.40 40mm x 6m 9.00 pcs 1,200.00 10,800.00

GI Pipe s.40 50mm x 6m 8.00 pcs 1,650.00 13,200.00
GI Pipe s.40 75mm x 6m 10.00 pcs 492.00 4,920.00
Angle Valve 2 1/2'' Ø 2.00 pcs 4,500.00 9,000.00
Angle Valve 1 1/2'' Ø 1.00 pcs 3,500.00 3,500.00
Gate Valve 2'' Ø 1.00 pcs 5,500.00 5,500.00
Gate Valve 1'' Ø 2.00 pcs 1,500.00 3,000.00
Sight Glass 1'' 1.00 pcs 950.00 950.00
Fire Hose 1.00 pcs 18,000.00 18,000.00
U Bolt 1/4"φ x 65mm 85.00 pcs 110.00 9,350.00
B. I. Flange 4'' 13.00 pcs 550.00 7,150.00
Angle Bar 3/16 x 1 1/2 x 1 1/2 x 6 8.00 pcs 550.00 4,400.00
Flat Bar 3/16 x 1 x 6m 17.00 pcs 350.00 5,950.00
Consumable Materials such as Welding Rod, Oxy / Accy, Red Primer, Paint 1.00 lot 15,000.00 15,000.00
Brush, etc
b. Equipment None
c. Labor
Personnel
Foreman 1 29 29 520.00 15,080.00
Skilled Laborer 6 29 174 350.00 60,900.00
Summary:
b. Equipment Cost -

10.1. Airconditioning Units
10.1.1 Ground Floor 1.00 lot
a. Materials
Equipments
a. 1.0 HP Inverter Split Type wall Mounted ACU 2.00 sets 36,295.00 72,590.00
b. 1.5 HP Inverter Split Type wall Mounted ACU 1.00 sets 39,995.00 39,995.00
c. 2.0 HP Inverter Split Type wall Mounted ACU 2.00 sets 49,695.00 99,390.00
d. 2.5 HP Inverter Split Type wall Mounted ACU 1.00 sets 58,495.00 58,495.00
REFREGIRANT PIPING SYSTEM
a. Refrigerant Pipelines
Copper Pipe 1/4 3.00 pcs 650.00 1,950.00
Copper Pipe 3/8 2.00 pcs 950.00 1,900.00
b. Insulation
Rubber Insulation 1/4 x 1 6.00 pcs 200.00 1,200.00
c. Fittings and other Consumable Materials 1.00 lot 3,500.00 3,500.00
DRAINAGE PIPING SYSTEM
a. Blue Pipe
PVC Pipe 3/4 x 3m length 20.00 pcs 190.00 3,800.00
PVC Pipe 1mm Ø x 3m length 4.00 pcs 250.00 1,000.00
b. Insulation
Rubber Insulation 1 1/8 x 3/8 10.00 pcs 400.00 4,000.00
Rubber Insulation 7/8 x 3/4 40.00 pcs 378.00 15,120.00
ELECTRICAL WORKS
a. Conduits & Fittings 1.00 lot 1,500.00 1,500.00
b. Wires & Cables (Indoor to Outdoor) 1.00 lot 5,000.00 5,000.00
c. MISC. CONSUMABLES & HANGER/SUPPORT 1.00 lot 750.00 750.00
d. Enclosed Circuit Breaker , 30AT, 2P 7.00 sets 750.00 5,250.00
OTHER ITEMS
a. Fabricated Concrete Slab and Bracket (ACCU) 7.00 pcs 2,500.00 17,500.00
b. Equipment None
c. Labor
Personnel
Foreman 1 17 17 520.00 8,840.00
Skilled Laborer 5 17 85 350.00 29,750.00

Summary:
b. Equipment Cost -
10.1.2 Second Floor 1.00 lot

a. Materials
Equipments
a. 1.0 HP Inverter Split Type wall Mounted ACU 2.00 sets 36,295.00 72,590.00
b. 1.5 HP Inverter Split Type wall Mounted ACU 2.00 sets 39,995.00 79,990.00
c. 2.0 HP Inverter Split Type wall Mounted ACU 1.00 sets 49,695.00 49,695.00
d. 2.5 HP Inverter Split Type wall Mounted ACU 1.00 sets 58,495.00 58,495.00
REFREGIRANT PIPING SYSTEM
a. Refrigerant Pipelines
Copper Pipe 1/4 2.00 pcs 650.00 1,300.00
Copper Pipe 3/8 2.00 pcs 950.00 1,900.00
b. Insulation
DRAINAGE PIPING SYSTEM
a. Blue Pipe
PVC Pipe 1mm Ø x 3m length 3.00 pcs 250.00 750.00
b. Insulation
ELECTRICAL WORKS
a. Conduits & Fittings 1.00 lot 1,500.00 1,500.00
b. Wires & Cables (Indoor to Outdoor) 1.00 lot 5,000.00 5,000.00
c. MISC. CONSUMABLES & HANGER/SUPPORT 1.00 lot 1,000.00 1,000.00
d. Enclosed Circuit Breaker , 30AT, 2P 6.00 sets 750.00 4,500.00
OTHER ITEMS
a. Fabricated Concrete Slab and Bracket (ACCU) 6.00 pcs 2,500.00 15,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 17 17 520.00 8,840.00
Skilled Laborer 5 17 85 350.00 29,750.00
Summary:
b. Equipment Cost -
10.1.3 Third Floor (Drainage Piping System) 1.00 lot

a. Materials
Equipments
a. Blue Pipe
PVC Pipe 1mm Ø x 3m length 3.00 pcs 250.00 750.00
b. Insulation
b. Equipment None
c. Labor
Personnel
Foreman 1 4 4 520.00 2,080.00
Skilled Laborer 2 4 8 350.00 2,800.00
Summary:
b. Equipment Cost -
10.2. Exhaust Fan Piping

a. Materials
EXHAUST FAN PIPING
a. PVC Pipe
PVC Pipe 100mm x 3m length 18.00 sets 850.00 15,300.00
100mm Ø x Vent Cap 13.00 sets 500.00 6,500.00
OTHER ITEMS
a. Fabricated hangers, clamps,bolts,etc 1.00 lot 6,800.00 6,800.00
b. Equipment None
c. Labor
Personnel
Foreman 1 3 3 520.00 1,560.00
Skilled Laborer 3 3 9 350.00 3,150.00
Summary:
b. Equipment Cost -
a. Materials
EXHAUST FAN PIPING
a. PVC Pipe
PVC Pipe 100mm x 3m length 20.00 sets 850.00 17,000.00
100mm Ø x Vent Cap 17.00 sets 500.00 8,500.00
OTHER ITEMS
a. Fabricated hangers, clamps,bolts,etc 1.00 lot 8,000.00 8,000.00
b. Equipment None
c. Labor

Personnel
Foreman 1 4 4 520.00 2,080.00
Skilled Laborer 3 4 12 350.00 4,200.00
Summary:
b. Equipment Cost -
11.0 Electronics & Communication System

11.1 Security & Surveillance (CCTV)
a. Materials
CCTV COMPONENTS
Pullbox 6x6 1.00 pc 390.00 390.00
Pullbox 12x12 1.00 pc 1,200.00 1,200.00
PVC SquareBox 4.00 pcs 70.00 280.00
PVC Junction Box w/cover 18.00 pcs 37.00 666.00
20mm Elect PVC pipe 36.00 pcs 70.00 2,520.00
63mm Elect PVC pipe 1.00 pc 525.00 525.00
Consumables 1.00 lot 3,000.00 3,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 2 2 520.00 1,040.00
Skilled Laborer 2 2 4 350.00 1,400.00
Summary:
b. Equipment Cost -

a. Materials
CCTV COMPONENTS
Pullbox 6x6 1.00 pc 390.00 390.00
PVC SquareBox 4.00 pcs 70.00 280.00
PVC Junction Box w/cover 9.00 pcs 37.00 333.00
63mm Elect PVC pipe 1.00 pc 525.00 525.00
Consumables 1.00 lot 3,000.00 3,000.00
b. Equipment None
c. Labor

Personnel
Foreman 1 2 2 520.00 1,040.00
Skilled Laborer 2 2 2 350.00 700.00
Unskilled Laborer 2 2 2 250.00 500.00
Summary:
b. Equipment Cost -
11.2 Fire Detection & Alarm System (FDAS)

a. Materials
Pullbox 6x6 1.00 pc 390.00 390.00
Junction Box w/cover Metal 30.00 pc 65.00 1,950.00
Utility Box 3.00 pcs 23.00 69.00
Flexible Metal pipe 13.00 m 45.00 585.00
1/2" RSC pipe w/ coupling 60.00 pcs 220.00 13,200.00
1/2" RSC pipe elbow 4.00 pcs 36.00 144.00
TF Wire #18 4.00 pc 1,500.00 6,000.00
Consumables 1.00 lot 2,000.00 2,000.00
b. Equipment None
c. Labor

Personnel
Foreman 1 3 3 520.00 1,560.00
Skilled Laborer 3 3 9 350.00 3,150.00
Summary:
b. Equipment Cost -

a. Materials
Junction Box w/cover Metal 36.00 pc 65.00 2,340.00
Utility Box 4.00 pc 23.00 92.00
Flexible Metal pipe 16.00 m 45.00 720.00
1/2" RSC pipe w/ coupling 60.00 pcs 220.00 13,200.00
1/2" RSC pipe elbow 4.00 pcs 36.00 144.00
TF Wire #18 3.00 box 1,500.00 4,500.00
b. Equipment None
c. Labor
Personnel
Foreman 1 3 3 520.00 1,560.00
Skilled Laborer 2 3 6 350.00 2,100.00
Summary:
b. Equipment Cost -
11.3 Paging System / Public Address

a. Materials
20mm Elect PVC pipe 70.00 unit 70.00 4,900.00
20mm Flexible PVC Pipe 26.00 m 7.00 182.00
Wire #16 7c 2.00 roll 1,900.00 3,800.00
Junction Box PVC 26.00 pcs 65.00 1,690.00
PVC SquareBox 1.00 pc 70.00 70.00
Pullbox 6x6 2.00 pcs 390.00 780.00
Consumables 1.00 lot 3,000.00 3,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 2 2 520.00 1,040.00
Skilled Laborer 2 2 4 350.00 1,400.00
Summary:
b. Equipment Cost -

a. Materials
20mm Flexible PVC Pipe 23.00 m 7.00 161.00
Wire #16 7c 1.00 roll 1,900.00 1,900.00
Junction Box PVC 23.00 pcs 65.00 1,495.00
PVC SquareBox 1.00 pc 70.00 70.00
Pullbox 6x6 1.00 pc 390.00 390.00
Consumables 1.00 lot 3,000.00 3,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 2 2 520.00 1,040.00
Skilled Laborer 1 2 2 350.00 700.00
Summary:
b. Equipment Cost -
11.4 Communication System (Tel., CATV, Data, Nurse Call, Intercom)

a. Materials
TEL Outlet 14.00 set 366.00 5,124.00
CAT6 5.00 box 9,800.00 49,000.00
Pullbox 6x6 7.00 roll 390.00 2,730.00
Pullbox 12x12 5.00 pcs 1,000.00 5,000.00
Utility Box 23.00 pcs 23.00 529.00
25mm Elect PVC elbow 30.00 pcs 16.00 480.00
Data Cabinet Close type 3Ft 1.00 unit 22,000.00 22,000.00
LEVITON Cat6 Patch Panel 24P 2.00 unit 9,500.00 19,000.00
LEVITON 2RU Horizontal Cable Manager 2.00 unit 3,800.00 7,600.00
Consumables 1.00 lot 6,000.00 6,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 14 14 520.00 7,280.00
Skilled Laborer 4 14 56 350.00 19,600.00
Summary:
b. Equipment Cost -

a. Materials
TEL Outlet 13.00 set 366.00 4,758.00
CAT6 outlet w/ faceplate 13.00 set 500.00 6,500.00
CATV outlet 3.00 set 440.00 1,320.00
RG6 (roll of 300m) 1.00 roll 8,160.00 8,160.00
CAT6 4.00 box 9,800.00 39,200.00
Pullbox 6x6 7.00 pcs 390.00 2,730.00
Pullbox 12x12 5.00 pcs 1,000.00 5,000.00
Utility Box 29.00 pcs 23.00 667.00
25mm Elect PVC elbow 26.00 pcs 16.00 416.00
Consumables 1.00 lot 6,000.00 6,000.00
b. Equipment None
c. Labor
Personnel
Foreman 1 11 11 520.00 5,720.00
Skilled Laborer 4 11 44 350.00 15,400.00
Summary:
b. Equipment Cost -
Name of Project:
Project Location:
Owner:
Implementing Agency 92,463.77 105,672.88 15 198,136.65 182,285.72 380,422.37 1,701,333.37 16,920.27
MARK-UPS
ITEM ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
DESCRIPTION QUANTITY UNIT IN PERCENT TOTAL COST UNIT COST
No. COST COST
-1 -2 (3) -4 -5 -6 -7 -8 -9 -10 -11 -12 -13
(12%[(5)+
(5)X(8) (9)] (9)+(10) (5)+(11) (12)/(3)
I. Stage 1
1.0 Permits Building and Occupancy Permit (Plans & 1.00 lot 3,145,000.00 - 251,600.00 8.000000 251,600.00 407,592.00 659,192.00 3,804,192.00 3,804,192.00
II. Stage 11 ConstructionOther
PhaseItems only)
2.0 Sitework
3.0 Concrete /Reinforcement Works -
3.1 Foundation -
3.1.1 Column Footing 100.55 cu.m. 1,320,911.00 92,463.77 105,672.88 15.000000 198,136.65 182,285.72 380,422.37 1,701,333.37 16,920.27
3.1.2 Footing Tie Beam (FTB) 14.16 cu.m. 306,660.00 21,466.20 24,532.80 15.000000 45,999.00 42,319.08 88,318.08 394,978.08 27,893.93
3.1.3 Wall Footing 13.59 cu.m. 125,073.00 8,755.11 10,005.84 15.000000 18,760.95 17,260.07 36,021.02 161,094.02 11,853.86
3.2 Columns & Vertical Stiffiner -
3.2.1 Columns & Vertical Stiffiners 89.04 cu.m. 2,002,310.00 140,161.70 160,184.80 15.000000 300,346.50 276,318.78 576,665.28 2,578,975.28 28,964.23
3.3 Beams -
3.3.1. Ground Floor Beam 14.16 cu.m. 312,184.00 21,852.88 24,974.72 15.000000 46,827.60 43,081.39 89,908.99 402,092.99 28,396.40
3.3.2. Second Floor Beam 31.97 cu.m. 1,093,235.00 76,526.45 87,458.80 15.000000 163,985.25 150,866.43 314,851.68 1,408,086.68 44,044.00
3.3.3. Third Floor 32.85 cu.m. 1,095,325.00 76,672.75 87,626.00 15.000000 164,298.75 151,154.85 315,453.60 1,410,778.60 42,946.08
3.3.4. Roof Deck 40.35 cu.m. 841,587.00 58,911.09 67,326.96 15.000000 126,238.05 116,139.01 242,377.06 1,083,964.06 26,864.04
3.4 Floor Slab/Steel Decking -

3.4.1. Ground Floor 50.68 cu.m. 488,238.00 34,176.66 39,059.04 15.000000 73,235.70 67,376.84 140,612.54 628,850.54 12,408.26
3.4.2. Second Floor Slab (Steel Decking) 54.00 cu.m. 922,559.00 64,579.13 73,804.72 15.000000 138,383.85 127,313.14 265,696.99 1,188,255.99 22,004.74
3.4.3. Third Floor Slab (Steel Decking) 50.00 cu.m. 866,927.00 60,684.89 69,354.16 15.000000 130,039.05 119,635.93 249,674.98 1,116,601.98 22,332.04
3.4.4. Roof Deck with Water Proofing 64.21 cu.m. 811,579.04 56,810.53 64,926.32 15.000000 121,736.86 111,997.91 233,734.76 1,045,313.80 16,279.61
Page 57
Name of Project:
Project Location:
Owner:
MARK-UPS
No. COST COST
-1 -2 (3) -4 -5 -6 -7 -8 -9 -10 -11 -12 -13
(12%[(5)+
(5)X(8) (9)] (9)+(10) (5)+(11) (12)/(3)
3.5 Ramp and Stairs 20.73 cu.m. 347,471.00 24,322.97 27,797.68 15.000000 52,120.65 47,951.00 100,071.65 447,542.65 21,589.13
3.6 Driveway 12.14 cu.m. 150,898.00 10,562.86 12,071.84 15.000000 22,634.70 20,823.92 43,458.62 194,356.62 16,009.61
3.7 Concrete Counter 3.30 cu.m. 40,963.00 2,867.41 3,277.04 15.000000 6,144.45 5,652.89 11,797.34 52,760.34 15,987.98
4.0 Masonry Works -
5.0. Metal Works -
6.0 Architectural Finishes -
7.0 Plumbing Works -
8.0 Electrical 1.00 lot 2,370,400.00 165,928.00 189,632.00 15.000000 355,560.00 327,115.20 682,675.20 3,053,075.20 3,053,075.20
9.0 Fire Safety & Protection System -
Page 58
Name of Project:
Project Location:
Owner:
MARK-UPS
No. COST COST
-1 -2 (3) -4 -5 -6 -7 -8 -9 -10 -11 -12 -13
(12%[(5)+
(5)X(8) (9)] (9)+(10) (5)+(11) (12)/(3)
10.0 Mechanical Works -
11.0. Electronics & Communication System -
Total 31,208,602.83 1,918,452.69 2,496,688.23 14.147192 4,415,140.92 4,274,849.25 8,689,990.17 39,898,593.00
PREPARED BY: CHECKED BY: RECOMMENDING APPROVAL: APPROVED:
SUBMITTED BY:
Page 59
SUMMARY OF ESTIMATES
Name of Project:
Project Location
Project Cost
No. of Calendar Days to Complete:
Owner:
Implementing Agency
ITEM DESCRIPTION QTY. UNIT MATERIALS EQUIPMENT LABOR AMOUNT
NO.
I Stage 1
Architectural and Engineering Services 1.00 lot 3,145,000.00 - - 3,145,000.00
1.1. Right of Way 1.00 lot 180,000.00 - - 180,000.00
1.2. Permits 1.00 lot 72,167.82 - - 72,167.82
1.3. Temporary Field Office & Facilities
1.3.1. Field Office 25.00 sq.m. 53,608.00 - 25,360.00 78,968.00
1.3.2. Office Eqpmt., Furnitures & Fixtures 1.00 lot 101,000.00 - - 101,000.00
1.4. Utilities (Water and Electrical) 1.00 lot 225,000.00 - - 225,000.00
1.5. Board Up - Perimeter Protection & Barrier 110.00 lm 49,496.00 - 19,020.00 68,516.00
2.0. Sitework
2.1. Site Demolition 1.00 lot - 180,000.00 86,680.00 266,680.00
2.2. Structural Excavation 349.04 cu.m - 270,000.00 16,920.00 286,920.00
2.3. Backfilling 188.50 cu.m - - 15,350.00 15,350.00
2.4. Filling Materials 663.00 cu.m 268,280.00 8,250.00 58,800.00 335,330.00
2.5. Base and Subbase Course 48.75 cu.m 18,525.00 8,250.00 27,440.00 54,215.00
2.6. Lay-out, Forms & Scaffoldings 1.00 lot 1,154,410.00 - 403,920.00 1,558,330.00
3.0. Concrete /Reinforcement Works
3.1. Foundation
3.1.1. Column Footing 100.55 cu.m. 943,431.00 29,000.00 348,480.00 1,320,911.00
3.1.2 Footing Tie Beam (FTB) 14.16 cu.m. 222,360.00 5,100.00 79,200.00 306,660.00
3.1.3. Wall Footing 13.59 cu.m. 88,333.00 5,100.00 31,640.00 125,073.00
3.2. Columns & Vertical Stiffiner
3.2.1. Columns & Vertical Stiffiners 89.04 cu.m. 1,420,670.00 51,000.00 530,640.00 2,002,310.00
3.3. Beams
3.3.1. Ground Floor Beam 14.16 cu.m. 227,484.00 5,500.00 79,200.00 312,184.00
3.3.2. Second Floor Beam 31.97 cu.m. 799,635.00 16,400.00 277,200.00 1,093,235.00
3.3.3. Third Floor 32.85 cu.m. 801,925.00 16,200.00 277,200.00 1,095,325.00
3.3.4. Roof Deck 40.35 cu.m. 599,607.00 12,300.00 229,680.00 841,587.00
3.4. Floor Slab/Steel Decking
3.4.1. Ground Floor 50.68 cu.m. 348,398.00 13,120.00 126,720.00 488,238.00
3.4.2. Steel Decking (2nd Flr) 54.00 cu.m. 716,909.00 13,900.00 191,750.00 922,559.00
3.4.3. Steel Decking (third floor)) 50.00 cu.m. 661,277.00 13,900.00 191,750.00 866,927.00
3.4.4. Roof Deck with Water Proofing 64.21 cu.m. 575,649.04 6,250.00 229,680.00 811,579.04
3.5. Ramp and Stairs 20.73 cu.m. 247,391.00 13,000.00 87,080.00 347,471.00
3.6. Driveway 12.14 cu.m. 106,068.00 6,400.00 38,430.00 150,898.00
3.7. Concrete Counter 3.30 cu.m. 29,733.00 950.00 10,280.00 40,963.00
4.0. Masonry Works
4.1. Ground Floor 853.00 sq.m. 577,072.00 13,250.00 207,200.00 797,522.00
4.2. Second Floor 884.00 sq.m. 578,406.00 14,000.00 207,200.00 799,606.00
5.0. Metal Works
5.1. Metal Works (Stair Railings & Hand Grab Bar) 928.00 sq.m. 292,932.00 8,400.00 107,120.00 408,452.00
6.1. Cement Plaster Finishes (Wall, Columns 3,727.00 sq.m. 651,240.00 - 334,640.00 985,880.00
& Beams)
6.2. Door and Windows (Ground & Second Floor)
6.2.1. Doors 1.00 lot 692,803.22 - 236,800.00 929,603.22
6.2.2. Windows 1.00 lot 835,328.00 - 254,560.00 1,089,888.00
6.3. Tilework
6.3.1. Ground Floor 669.00 sq.m. 658,823.00 6,000.00 230,880.00 895,703.00
6.3.2. Second Floor 638.00 sq.m. 750,033.00 6,600.00 260,480.00 1,017,113.00
6.3.3. Counter Tile and Splashboards 39.00 lm 83,708.00 1,800.00 32,120.00 117,628.00
(backsplash and side boards)
6.4. Ceiling Work
6.4.1. Ground Floor 547.00 sq.m 282,750.75 - 100,640.00 383,390.75
6.4.2. Second Floor 541.00 sq.m 258,655.00 - 88,800.00 347,455.00
6.5. Carpentry Work
6.5.1. Cabinets and Counters 1.00 lot 192,814.00 - 88,800.00 281,614.00
6.6. Painting
6.6.1. Ground Floor 1,749.00 sq.m 267,512.00 - 159,840.00 427,352.00
Page 60 of 66
SUMMARY OF ESTIMATES
Name of Project:
Project Location
Project Cost
No. of Calendar Days to Complete:
Owner:
Implementing Agency
ITEM
DESCRIPTION QTY. UNIT MATERIALS EQUIPMENT LABOR AMOUNT
NO.
7.0 Plumbing Works
7.1. Fixtures and Accessories 1.00 lot 538,958.00 - 189,440.00 728,398.00
7.2. Cold Water Line 1.00 lot 34,910.00 - 14,600.00 49,510.00
7.3. Waste Waterline /Sewer Line and Vent System 1.00 lot 106,892.00 - 37,080.00 143,972.00
7.4. Storm Drainage and Catch Basin 1.00 lot 89,424.00 - 37,080.00 126,504.00
7.5. Septic Tank 2.00 unit 98,102.00 - 54,240.00 152,342.00
8.0. Electrical 1.00 lot 1,828,000.00 - 542,400.00 2,370,400.00
9.0. Fire Safety & Protection System
9.1. Ground Floor 1.00 lot 211,586.00 - 94,400.00 305,986.00
9.2. Second Floor 1.00 lot 249,642.00 - 113,280.00 362,922.00
10.1. Airconditioning Units
10.1.1. Ground Floor 1.00 lot 335,120.00 - 70,040.00 405,160.00
10.1.2. Second Floor 1.00 lot 330,020.00 - 70,040.00 400,060.00
10.1.3. Third Floor (Drainage Piping System) 1.00 lot 26,120.00 - 9,280.00 35,400.00
10.2. Exhaust Fan Piping
10.2.1. Ground Floor 1.00 lot 28,600.00 - 8,760.00 37,360.00
10.2.2. Second Floor 1.00 lot 33,500.00 - 11,680.00 45,180.00
11.1. Security & Surveillance (CCTV)
11.1.1. Ground Floor 1.00 lot 11,771.00 - 4,640.00 16,411.00
11.1.2. Second Floor 1.00 lot 8,768.00 - 3,440.00 12,208.00
11.2. Fire Detection & Alarm System (FDAS)
11.2.1. Ground Floor 1.00 lot 24,338.00 - 8,760.00 33,098.00
11.2.2. Second Floor 1.00 lot 20,996.00 - 7,710.00 28,706.00
11.3. Paging System / Public Address
11.3.1. Ground Floor 1.00 lot 14,422.00 - 5,140.00 19,562.00
11.3.2. Second Floor 1.00 lot 11,216.00 - 3,940.00 15,156.00
11.4. Communication System (Tel., CATV, Data, Nurse Call, Intercom)
11.4.1. Ground Floor 1.00 lot 137,788.00 - 49,280.00 187,068.00
11.4.2. Second Floor 1.00 lot 99,876.00 - 38,720.00 138,596.00
GRAND TOTAL 23,418,482.83 724,670.00 7,065,450.00 31,208,602.83
Total ------------------ 31,208,602.83
BREAKDOWN OF ESTIMATES
1.0 : DIRECT COST ( DC ) Php 31,208,602.83

1.1 Material Cost 23,418,482.83
1.2 Equipment 724,670.00
1.3 Labor 7,065,450.00
SUB - TOTAL (A) Php31,208,602.83
2.0 : INDIRECT COST ( IC ) 8,689,990.17

2.1 Overhead Cost & Misc. 1,918,452.69
2.2 Contractor's Profit 2,496,688.23 $0.08
SUB - TOTAL (B) Php4,415,140.92
2.3 Taxes (12.0% of Sub-Total A+B) 4,274,849.25
TOTAL PROJECT COST (TPC) P 39,898,593.00
SUBMITTED BY:
Page 61 of 66
DETAILED ESTIMATES
Name of Project: green

yellow
Project Location: blue
red
Owner: purple
Implementing Agency:
Prepared By: ___________________________________
___________________________________
I Stage 1 1.00 lot

2.0 Sitework
4.0 Masonry Works
5.0 Metal Works
7.0 Plumbing Works
8.0 Electrical
11.0 Electronics & Communication System
Page 62
Republic of the philippines
DEPARTMENT OF HEALTH
CENTER FOR HEALTH DEVELOPMENT WESTERN VISAYAS
Q. ABETO ST., MANDURRIAO, ILOILO CITY
INDIVIDUAL PROJECT PROGRAM OF WORK

(DESIGN AND BUILD)
PROJECT TITLE: IMPROVEMENT/UPGRADING OF HOSPITAL APPROP. ACT:

BUILDING (PHASE-1), Along Grid Lines 1-6 and A-K APPROP.
LOCATION: Ciriaco S. Tirol Hosp., Boracay Island, Malay, Aklan PROJ. DURATION:
OWNER: Provincial Government of Aklan
IMPLEMENTING AGENCY: DOH-CHDWV
I. EQUIPMENT
A. MINIMUM EQUIPMENT ON HAND & OTHER MACHINERIES & TOOLS
a. Backhoe d. Concrete Cutter
b. Welding Machine e. Hauling Truck
c. Demolition Hammer f. Concrete Vibrator
ll. Scope of Work Percentage Weight
I Stage 1
Architectural and Engineering Services 9.53
2.0. Sitework
3.0. Concrete /Reinforcement Works
4.0. Masonry Works 0.13
5.0. Metal Works 2.58
6.0 Architectural Finishes 1.32
7.0 Plumbing Works
8.0. Electrical 7.65
9.0. Fire Safety & Protection System
T O T A L 100.00
III. BREAKDOWN OF ESTIMATED EXPENDITURES
I T E M
I. Direct Cost
A. Total Cost of Materials
B. Total Cost of Labor
C. Equipment Rental
II. Indirect Cost
A. Overhead-Contingencies & Miscellaneous
B. Contractor's Profit
C. Value Added Tax and With/holding
IV. ESTIMATED PROJECT COST
PREPARED BY:
RECOMMENDING APPROVAL:
Page 63 of 66
Republic of the philippines
DEPARTMENT OF HEALTH
CENTER FOR HEALTH DEVELOPMENT WESTERN VISAYAS
Q. ABETO ST., MANDURRIAO, ILOILO CITY
INDIVIDUAL PROJECT PROGRAM OF WORK

(DESIGN AND BUILD)
PROJECT TITLE: IMPROVEMENT/UPGRADING OF HOSPITAL APPROP. ACT:

BUILDING (PHASE-1), Along Grid Lines 1-6 and A-K APPROP.
LOCATION: Ciriaco S. Tirol Hosp., Boracay Island, Malay, Aklan PROJ. DURATION:
OWNER: Provincial Government of Aklan
IMPLEMENTING AGENCY: DOH-CHDWV
APPROVED: 0
Page 64 of 66
GAA 2012
P39,898,593.00
300 CD
Cutter
g. Concrete Mixer
Vibrator
Total Cost
3,804,192.00
52,760.34
1,029,892.53
526,086.18
3,053,075.20
39,898,593.00
23,418,482.83
7,065,450.00
724,670.00
1,918,452.69
2,496,688.23
4,274,849.25
39,898,593.00
Page 65 of 66
GAA 2012
P39,898,593.00
300 CD
Page 66 of 66

Approved Budget Cost: I. Stage 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

Approved Budget Cost: I. Stage 1

Uploaded by

Copyright:

Available Formats

APPROVED BUDGET COST

Name of Project: Improvement/Upgrading of Hospital Building, Phase 1

-1 -2 (3) -4 -5 -6 -7 -8 -9 -10 -11 -12 -13

II. Stage 11 Construction Phase

Name of Project: Improvement/Upgrading of Hospital Building, Phase 1

I Stage 1 1.00 lot

Total Cost ---------------------- P 3,170,000.00

Total Cost ---------------------- P 180,000.00

1.2 Permits 1.00 lot

Total Cost ---------------------- P 85,000.00

1.3 Temporary Field Office & Facilities

Total Material Cost ------------ P 53,608.00

Total Labor Cost ------------ P 25,360.00

1.3.2Office Eqpmt., Furnitures & Fixtures 1.00 lot

Printer - 4 in 1 Brother MFC-J6910DW 1.00 unit 28,000.00 28,000.00

Total Cost ---------------------- P 101,000.00

1.4 Utilities (Water and Electrical) 1.00 lot

Total Cost ---------------------- P 225,000.00

1.5 Board Up - Perimeter Protection & Barrier 110.00 lm

Total Material Cost ------------ P 49,496.00

Total Labor Cost ------------ P 19,020.00

One (1) storey Bldg. (concrete) 480.00 sq.m.

Total Operational Cost ------------ P 180,000.00

Designation No. of No. of Days Man-Days Rate / Day Amount

Sub-Total Labor Cost ------------ P 71,680.00

Removal of X-Ray Machine and other

Sub-Total Cost ---------------------- P 15,000.00

2.2 Structural Excavation 349.04 cu.m

No. of Rental Rate /

Total Operational Cost ------------ P 357,500.00

Total Labor Cost ------------ P 16,920.00

2.3 Backfilling 188.50 cu.m

Total Labor Cost ------------ P 15,350.00

2.4 Filling Materials 663.00 cu.m

Total Material Cost ------------ P 268,280.00

No. of Rental Rate /

Plate Compactor 1 15 550.00 P 8,250.00

Total Operational Cost ------------ P 8,250.00

Total Labor Cost ------------ P 58,800.00

2.4 Base and Sub-base Course 48.75 cu.m

Total Material Cost ------------ P 18,525.00

Designation No. of No. of Hours Rental Rate / Total Amount

Plate Compactor 1 15 550.00 P 8,250.00

Total Operational Cost ------------ P 8,250.00

Total Labor Cost ------------ P 27,440.00

2.5 Lay-out, Forms & Scaffoldings 1.00 lot

Total Material Cost ------------ P 1,154,410.00

Total Labor Cost ------------ P 403,920.00

3.0 Concrete /Reinforcement Works

Total Material Cost ------------ P 943,431.00

Designation No. of No. of Days Rental Rate / Total Amount

Concrete Mixer, 1 bagger 1 18 750.00 P 13,500.00

Total Operational Cost ------------ P 29,000.00

Total Labor Cost ------------ P 348,480.00

3.1.2 Footing Tie Beam (FTB) 14.16 cu.m.

Total Material Cost ------------ P 222,360.00

Designation No. of No. of Days Rental Rate / Total Amount

Concrete Mixer, 1 bagger 1 3 750.00 P 2,250.00

Total Operational Cost ------------ P 5,100.00

Total Labor Cost ------------ P 79,200.00

3.1.3 Wall Footing 13.59 cu.m.

Total Material Cost ------------ P 88,333.00