Dce Dupa CP Doh Co Warehouse 23 XML

INSERT NAME AND LOGO OF BIDDER HERE
DETAILED COST ESTIMATE

PROJECT: CONSTRUCTION OF SECOND FLOOR FOR DOH CENTRAL OFFICE WAREHOUSE
LOCATION: QMMC COMPOUND, PROJECT 4, QUEZON CITY
ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
1.00 GENERAL REQUIREMENTS

1.01 Project Billboard 1.00 ea 0.00
1.02 Temporary Facility 1.00 l.s. 0.00
1.03 Mobilization/Demobilization 1.00 l.s. 0.00
1.04 Permits & Clearances 1.00 l.s. 0.00
Sub-total _ Item 1.00 0.00
2.00 EARTHWORKS
2.01 Structure Excavation 58.32 cu.m 0.00
2.02 Embankment from Structure Excavation 58.32 cu.m 0.00
2.02 Gravel Bedding 3.89 cu.m 0.00
2.03 Soil Poisoning 2.00 liters 0.00
3.00 CONCRETE WORKS
3.01 Structural Concrete 15.31 cu.m 0.00
3.02 Reinforcing Steel 1767.30 kgs 0.00
3.03 Formworks & Falsework 32.40 sq.m 0.00
4.00 STRUCTURAL STEEL WORKS
4.01 W8x48 Columns 3373.92 kgs 0.00
4.02 W12x35 Main Girder 4976.40 kgs 0.00
4.03 W8x31 Secondary Beams 2326.00 kgs 0.00
4.04 C4x7.25 Floor Joists and Bridging 4653.00 kgs 0.00
4.05 16'x16'x 1 1/4' Base Plate 12.00 sets 0.00
4.06 4"x8"x1/4" thk Checkered Plate 62.00 pcs 0.00
4.07 Steel Stairs 1.00 l.s. 0.00
Sub-total _Item 4.00 0.00
TOTAL APPROVED BUDGET FOR CONTRACT : 0.00

NOTE: The visible quantity in the Detailed Cost Estimate and Detailed Unit Price Analysis (DUPA) attached to it are based on the calculation of the value
of the whole project. You can change the quantities here if you have uncertainty on the number, but the total estimate should represent the completion
and functionality of the project based in Detailed Architectural & Engineering Drawing (DAED) and Specifications.
NAME OF REPRESENTATIVE
DESIGNATION
CONSTRUCTION OF SECOND FLOOR FOR DOH CENTRAL OFFICE WAREHOUSE
QMMC COMPOUND, PROJECT 4, QUEZON CITY
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 1.01 Project Billboard

Unit of Measurement : ea
Output : 1
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)
A. Labor
a. Construction Foreman 1 4.00 -

b. Skilled Laborer 1 4.00 -
c. Unskilled Laborer 1 4.00 -
Sub - Total for A -
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
-
Minor Tools (10% of labor cost)
Sub - Total for B -

C. Total (A + B) -
D. Output = 1 each
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
a. 8' x 8' Tarpaulin sq.ft. 64.00 -

b. Good Lumber (Frames) bd-ft 48.00 -
c. Assorted Common Working Nails kg 1.00 -
Sub - Total for F -

G. Direct Unit Cost (E + F) -
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G -
I. Contractor's Profit (CP) 8% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K. Total Unit Cost (G + H + I + J) -
Prepared By:
DESIGNATION
Item No./Description : 1.02 Temporary Facility

Unit of Measurement : l.s.
Output : 1
Designation No. of Person/s No. of Month/s Hourly Rate Amount (PhP)
A. Labor
Sub - Total for A
Name and Capacity No of Unit/s No. of Month/s Monthly Rate Amount (PhP)
B. Equipment
Sub - Total for B -

C. Total (A + B) -
D. Output = 1 l.s.
F. Materials
a. Temporary Facility l.s. 1.00 -
-
Prepared By:
DESIGNATION
Item No./Description : 1.03 Mobilization/Demobilization

Output : 1
A. Labor
Sub - Total for A -
B. Equipment
a. Mobilization/ Demobilization (1.00% of Civil Works)
Sub - Total for B -

C. Total (A + B) -
D. Output = 1.00 l.s.
F. Materials

Prepared By:
DESIGNATION
Item No./Description : 1.04 Permits & Clearances

Output : 1.00
A. Labor
Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
D. Output = 1 l.s.
F. Materials
a) Contractor's tax, Certificate of Non-Coverage l.s. 1.00 -

(CNC), Zoning, Fire
-
Prepared By:
DESIGNATION
Item No./Description : 2.01 Structure Excavation

Unit of Measurement : cu.m.
Output per hour : 20.00
A. Labor

b. Unskilled Laborer 3 1.00 -
Sub - Total for A -
B. Equipment
Minor Tools (10% of Labor Cost) -

a. Backhoe (0.80 m³) 1 1.00 -
b. Dumptruck (12 yd³) 2 1.00 -
Sub - Total for B -

C. Total (A + B) -
D. Output per Hour = 20.00 cu.m.
F. Materials
Sub - Total for F

Prepared By:
DESIGNATION
Item No./Description : 2.02 Embankment from Structure Excavation

A. Labor

Sub - Total for A -
B. Equipment
a. Plate Compactor (5 hp) 1 0.75 -

b. Backhoe (0.80 m³) 1 0.75 -
Sub - Total for B -

C. Total (A + B) -
F. Materials

Prepared By:
DESIGNATION
Item No./Description : 2.02 Gravel Bedding

Unit of Measurement : m3
A. Labor

Sub - Total for A -
B. Equipment
a. Plate Compactor 1 0.50 -

Sub - Total for B -

C. Total (A + B) -
D. Output per Hour = 1.20 m3
F. Materials
a. Gravel Bedding (G1) m3 1.05 -

(w/ 5% Shrinkage Factor)
Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : 2.03 Soil Poisoning

Unit of Measurement : liters
A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
D. Output per Hour = 5.4 liters
F. Materials
a. Soil Poisoning liter 1.00 -
Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : 3.01 Structural Concrete

A. Labor

Sub - Total for A -
B. Equipment
a. One Bagger Mixer 1 1.00 -

Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Cement bag 9.100 -

b. Sand cu.m 0.50 -
c. Gravel cu.m 1.00 -
Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : 3.02 Reinforcing Steel

Unit of Measurement : kg.
A. Labor
a. Construction Foreman 1 1.00 94.05 94.05

b. Skilled Laborer 3 1.00 67.95 203.85
c. Unskilled Laborer 12 1.00 52.42 629.04
Sub - Total for A 926.94
B. Equipment
a. Bar Cutter 1 0.50 -

b. Bar Bender 1 0.50 -
Minor Tools (10% of Labor Cost) 92.69
Sub - Total for B 92.69

C. Total (A + B) 1,019.63
D. Output per Hour = 129.094 kg
E. Direct Unit Cost (C ÷ D) 7.90
F. Materials
a. Deformed Reinforcing Steel, Grade 40 kg 1.00 -

Grade
b. #16 60/GradeIron
Galvanized 40 Wire kg 0.015 -
c. Consumables (5% of Materials Cost) -
Sub - Total for F -

G. Direct Unit Cost (E + F) 7.90
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 0.95
I. Contractor's Profit (CP) 8% of G 0.63
J. Value Added Tax (VAT) 5% of (G + H + I) 0.47
K. Total Unit Cost (G + H + I + J) 9.95
Prepared By:
DESIGNATION
Item No./Description : 3.03 Formworks & Falsework

Unit of Measurement : sq.m.
A. Labor
Installation
Stripping
Sub - Total for A -
Name and Capacity Quantity No. of Day/s Daily Rental Rate Amount (PhP)
B. Equipment
Area = 205.01 m2
a. H-Frame 1.7 m x 1.2m, set 40 14.00 -
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
b. Shoring Jack, 3.8 m full extension 62 14.00 -
c. Adjustable U-head Jack, 0.6m 80 14.00 -
d. Adjustable Base Jack, 0.6m 80 14.00 -
e. 1-1/2" GI Pipe x 6.0 m 62 14.00 -
f. 1-1/2" GI Pipe x 3.0 m 16 14.00 -
g. 1-1/2" GI Pipe x 4.0 m 32 14.00 -
h. 1-1/2" GI Pipe x 1.0 m 216 14.00 -
i. Tie Rod x 0.60m 278 14.00 -
j. Round Wing Nut 558 14.00 -
Sub - Total for B -
C. Sub-Total for C (B/Area) -
D. Output per Hour = 4.5 sq.m.
E. Direct Unit Cost (A ÷ D) + C -
F. Materials
a. Phenolic Board (0.019 x 1.2 x 2.4) - 4 uses pc 0.347 -
b. Good Lumber - 3 uses bd ft 4.727 -
c. Consumables (5% of Materials Cost) -
Sub - Total for F -
Prepared By:
DESIGNATION
Item No./Description : 4.01 W8x48 Columns

Unit of Measurement : kgs
Output per hour : 85
A. Labor

Sub - Total for A -
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
a. Welding Machine 1 0.75 -

b. Cutting Outfit 1 0.25 -
c. Truck Mounted Crane (20-25mt) 1 0.49 -
Sub - Total for B -

C. Total (A + B) -
D. Output per Hour = 85
F. Materials
a. W8x48 kgs 1.00 -

b. Acetylene kgs 0.011 -
c. Oxygen kgs 0.02 -
d. Welding Rod kg 0.02 -
e. Consumables (5% of Material Cost) -
Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : 4.02 W12x35 Main Girder

A. Labor

Sub - Total for A -
B. Equipment

Sub - Total for B -

C. Total (A + B) -
F. Materials
a. W12x35 kgs 1.00 -

Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : 4.03 W8x31 Secondary Beams

A. Labor

Sub - Total for A -
B. Equipment

Sub - Total for B -

C. Total (A + B) -
F. Materials
a. W8x31 kgs 1.00 -

Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : 4.04 C4x7.25 Floor Joists and Bridging

A. Labor

Sub - Total for A -
B. Equipment

Sub - Total for B -

C. Total (A + B) -
F. Materials
a. C4x7.25 kgs 1.00 -

Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : 4.05 16'x16'x 1 1/4' Base Plate

Unit of Measurement : pcs
Output per hour : 5
A. Labor

Sub - Total for A -
B. Equipment

Sub - Total for B -

C. Total (A + B) -
F. Materials
a. 16"x16"x1 1/4" Base Plate kgs 1.00 -

b. Non Shrink Grout bags 0.100 -
c. Anchor Bolt pcs 6.00 -
Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : 4.06 4"x8"x1/4" thk Checkered Plate

Unit of Measurement : pcs
Output per hour : 5
A. Labor

Sub - Total for A -
B. Equipment

Sub - Total for B -

C. Total (A + B) -
F. Materials
a. 4"x8"x1/4 "thk Checkered Plate pcs 1.00 -

b. Welding Rod kg 0.20 -
c. Consumables (5% of Material Cost) -
Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : #REF! #REF!

Unit of Measurement : l.s
A. Labor

Sub - Total for A -
B. Equipment

Welding Machine 1 40.00 -
Sub - Total for B -

C. Total (A + B) -
D. Output per Hour = 1 sq.m.
F. Materials
a. HSS 4x4x11ga a500 lm 4.000 -

b. C8x11.5 lm 9.000 -
c. 1.5"x1.5" square tubular lm 18.000 -
d. 2"x3" Rectangular Tubular lm 9.000 -
e. L2x2x1/4 lm 88.4 -
f. Checkered plate pcs 5 -
g. Welding Rod kgs 5 -
g. Consumables (3% of Materials Cost) -
Sub - Total for F -

Prepared By:
DESIGNATION
Item No./Description : II.7 Occupational Safety and Health (20 CL)

Output : 1
Designation No. of Person/s No. of Day/s Daily Rate Amount (PhP)
A. Labor
a. Part Time Safety Officer 1 16.00 690.72 11,051.52
Sub - Total for A 11,051.52
Name and Capacity Unit Quantity Daily Rate Amount (PhP)
B. Equipment
Sub - Total for B

C. Total (A + B) 11,051.52
D. Output = 1 mo.
E. Direct Unit Cost (C ÷ D) 11,051.52
F. Materials
First Aid Kit l.s. 1.00 1,000.00 133.33
Personal Protective Equipment(PPE)

a. Safety Helmet man-days 21,362.00 0.25 5,340.50
b. Safety Shoes man-days 21,362.00 2.77 59,172.74
c. Safety Gloves man-days 21,362.00 7.67 163,846.54
Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 84.40
b. Safety First (4' x 4') set 1.00 270.87 45.15
c. Warning Signs (2' x 3') sets 35.00 123.68 721.47
d. Caution Tape, 100ft roll 1.00 800.00 133.33
Sub - Total for F 229,477.45

G. Direct Unit Cost (E + F) 240,528.97
I. Contractor's Profit (CP) 8% of G 19,242.32
J. Value Added Tax (VAT) 5% of (G + H + I) 12,988.56
K. Total Unit Cost (G + H + I + J) 272,759.86

Output : 1
A. Labor
B. Equipment
Sub - Total for B

C. Total (A + B) 11,051.52
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 142.86




Output : 1
A. Labor
B. Equipment
Sub - Total for B

C. Total (A + B) 9,670.08
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 153.85




Output : 1
A. Labor
B. Equipment
Sub - Total for B

C. Total (A + B) 6,907.20
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 200.00



Item No./Description : II.9 Mobilization/Demobilization (20 CL)

Output : 1
A. Labor
Sub - Total for A -
B. Equipment
#REF!
Sub - Total for B #REF!

C. Total (A + B) #REF!
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) #REF!
F. Materials
G. Direct Unit Cost (E + F) #REF!

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G #REF!
I. Contractor's Profit (CP) 8% of G #REF!
J. Value Added Tax (VAT) 5% of (G + H + I) #REF!
K. Total Unit Cost (G + H + I + J) #REF!

Output : 1
A. Labor
Sub - Total for A -
B. Equipment
#REF!

F. Materials


Output : 1
A. Labor
Sub - Total for A -
B. Equipment
#REF!

F. Materials


Output : 1
A. Labor
Sub - Total for A -
B. Equipment
#REF!

F. Materials

Item No./Description : 801(1) Removal of Structures and Obstruction

A. Labor
a. Construction Foreman 1 15.85 94.05 1,490.74

b. Skilled Laborer 2 15.85 67.95 2,154.08
c. Unskilled Laborer 4 15.85 52.42 3,323.53
B. Equipment
a. Backhoe with Breaker (0.80 m3) 1 7.93 1,998.10 15,835.44

a. Backhoe (0.80 m3) 1 7.93 1,537.00 12,181.11
b. Dump Truck (12 yd3) 1 15.85 1,420.00 22,507.71
Sub - Total for B 51,221.10

C. Total (A + B) 58,189.45
D. Output per Hour = 1.00 l.s.
F. Materials
Sub - Total for F

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 8,728.42
Item No./Description : 807(13) Fence

A. Labor

B. Equipment
a. Welding Machine 1 1.00 371.00 371.00

b. One Bagger Mixer 1 1.00 172.00 172.00

C. Total (A + B) 1,257.24
F. Materials
Cyclone Wire Fence:

a. Cement bag 1.07 240.00 256.80
b. Sand cu.m 0.07 868.30 60.78
c. Gravel cu.m 0.07 753.30 55.88
d. Deformed Reinforcing Steel, Grade 40 kg 13.92 44.00 612.48
e. #16 Galvanized Tie Wire kg 0.19 75.00 14.41
f. Phenolic Board (0.019 x 1.2 x 2.4) pc 0.27 1,450.00 384.67
g. Good Lumber bd ft 3.61 42.00 151.78
h. 100 mm thk CHB (Non-Load Bearing) pc 4.46 13.00 57.94
i. Concrete Neutralizer gal 0.05 130.00 7.10
j. Concrete Sealer/Primer gal 0.03 644.00 17.59
k. Patching Compound gal 0.03 550.00 18.78
l. Semi Gloss Latex (two coats) gal 0.05 581.00 31.74
m. Red Oxide Primer gal 0.04 420.30 15.90
n. Enamel Paint gal 0.09 600.00 56.76
o. Paint thinner gal 0.24 350.00 82.78
p. GI Pipe 50mm dia. pc 0.19 2,400.00 463.11
q. 25mm x 4mm flat bar kg 2.01 57.33 115.32
r. Steel Plate kg 0.43 45.00 19.46
s. Cyclone Wire 5' l.m. 0.49 495.00 242.84
t. Anchor Bolts with Nuts and Washers kg 0.08 193.33 15.76
u. Welding Rod kg 0.77 120.00 92.62
v. Consumables (5% of Material Cost) 138.73
Gate:
a. GI Pipe 50mm dia. pc 0.05 2,400.00 125.59
b. 19mm sq. bar kg 1.52 55.00 83.46
c. Heavy Duty Hinge pc 0.10 2,350.00 245.94
d. Welding Rod kg 0.10 120.00 12.56
e. Red Oxide Primer gal 0.03 420.30 14.55
f. Enamel Paint gal 0.03 600.00 20.77
g. Paint thinner gal 0.03 300.00 10.38
h. Consumables (5% of Material Cost) 25.66

Item No./Description : 900(1)c1 Structural Concrete

A. Labor

b. Unskilled Laborer 6 1.00 52.42 314.52
B. Equipment
a. Concrete Vibrator 2 1.00 91.25 182.50

b. Pumpcrete 1 0.27 2,076.00 560.52

C. Total (A + B) 1,341.94
F. Materials
a. Ready Mix, Class A, 28 days cu.m. 1.00 5,065.00 5,065.00

Item No./Description : 901(1) Lean Concrete

A. Labor

B. Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00


C. Total (A + B) 580.85
F. Materials
a. Gravel cu.m. 1.00 1,053.30 1,053.30

b. Sand cu.m. 0.50 868.30 434.15
c. Portland Cement bags 6.00 240.00 1,440.00

Item No./Description : 902(1)b Reinforcing Steel (Deformed)

Unit of Measurement : kg
A. Labor

B. Equipment
a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75

C. Total (A + B) 1,305.26
F. Materials
a. Deformed Reinforcing Steel, Grade 60 kg 1.00 46.00 46.00

Grade
b. #16 60/GradeIron
Galvanized 40 Wire kg 0.015 75.00 1.13
c. Consumables (5% of Materials Cost) 2.36
Sub - Total for F 49.48

Item No./Description : 1052(29) Micro Piles in Drilled Holes, 0.2m Ø (Ordinary Soil Condition)
Unit of Measurement : m
A. Labor
Installation
Fabrication of Cage Bar
Hourly Rental
Name and Capacity Quantity No. of Day/s Amount (PhP)
Rate
B. Equipment
a. Drill Rig, Mechanical Rotary 1 0.74 3,932.00 2,909.68

b. Truck Mounted Crane (25T) 1 0.95 1,631.00 1,549.45
c. Bar Bender 1 0.04 351.50 12.33
d. Bar Cutter 1 0.04 219.75 8.79
e. Bentonite Mixer 1 0.50 173.00 86.50
f. Bentonite Bin 1 0.50 280.00 140.00
g. Water Pump 1 0.50 123.38 61.69
h.Water Truck 1 0.50 2,450.00 1,225.00
i. Welding Machine 1 0.50 371.00 185.50
j. Tremie Pipe Set 1 0.24 320.00 76.80
k. SPT & Desanding Machine 1 0.24 559.00 134.16
l. Tower Light 1 0.50 543.50 271.75
m. Minor Tools (10% of Labor Cost) 94.72

C. Total (A + B) 7,703.58
D. Output per Hour = 3.00 m.
F. Materials
a. Ready Mix m3 0.033 5,065.00 55.68

b. Reinforced Steel Bar* kg 12.626 44.00 555.54
c. Welding Rod (1kg/2000kg of RSB) kg 0.006 120.00 0.72
d. Miscellaneous (3% of Materials, Bentonite & etc.) 18.36

Item No./Description : 1000(1) Soil Poisoning

Unit of Measurement : li.
A. Labor

B. Equipment

C. Total (A + B) 293.52
D. Output per Hour = 5.40 li.
F. Materials
a. Soil Poisoning li. 1.00 320.00 320.00

Item No./Description : 1001(8) Sewer Line Works

Output : 1.00
A. Labor

B. Equipment
Minor Tools (10% of labor cost) 353.56
C. Total (A + B) 3,889.19
F. Materials
a. PVC Pipe, 50mm Ø x 3m, S-1000 lgths. 2.00 300.00 600.00
b. PVC Pipe, 101mm Ø x 3m, S1000 lgths. 5.00 652.00 3,260.00
c. Elbow, 50mm dia. x 90 deg. Bend pc 1.00 26.00 26.00
d. Elbow, 100mm dia. x 90 deg. bend pc 1.00 81.00 81.00
e. WYE, 50mm Ø pc 3.00 82.00 246.00
f. WYE, 100mm Ø pc 1.00 165.00 165.00
g.WYE Reducer, 100mm Ø x 50mm Ǿ pc 1.00 100.00 100.00
h. Clean Out w/ Cover, 100mm dia. pc 1.00 110.00 110.00
i. P-trap, 50mm dia. pc 1.00 120.00 120.00
j. PVC Solvent, 400cc cans 5.00 245.00 1,225.00
k. Consumables (5% of Material Cost) 296.65

Item No./Description : 1001(11) Septic Vault

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 3,593.50
F. Materials
a. Reinforcing Bars Grade 40 kg 63.96 44.00 2,814.24

b. Concrete cu.m. 0.81 5,065.00 4,102.65
c. Formworks sq.m. 6.75 #REF! #REF!
d. CHB Non-Load Bearing sq.m. 11.40 #REF! #REF!
f. Consumables (5% of Materials Cost) #REF!
Sub - Total for F #REF!

Item No./Description : 1002(24) Cold Water Lines

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 1,467.62
F. Materials
a. PPRC Pipe, 20mm dia. X 4m, PN 16 lgths 14.00 275.50 3,857.00

b. PPRC Elbow, 20mm Ǿ pc 7.00 12.64 88.48
c. PPRC Tee, 20mm Ǿ pc 2.00 14.80 29.60
d. Water Meter 20mm dia. pc 1.00 11,500.00 11,500.00
e. PVC Solvent pc 3.00 245.00 735.00
f. Consumables (5% of Material Cost) 810.50

Item No./Description : 1005(5) Steel Window

Output per hour : 1
A. Labor

B. Equipment


C. Total (A + B) 2,001.67
D. Output per Hour = 1.00 l.s.
F. Materials
a. 12 mm x 12 mm square bar kg 477.28 55.00 26250.40

b. 25 x 4 mm flat bar kg 30.78 55.00 1692.90
c. Consumables (3% of Materials Cost) 838.30

PART C - Finishing and other Civil Works

Item No./Description : 1008(1)a Aluminum Glass Windows

A. Labor

B. Equipment

C. Total (A + B) 235.86
F. Materials
a. Aluminum Glass Window (Sliding) m2 1.00 2,850.00 2850.00

b. Ordinary Window & Sheet Glass m2 1.00 450.00 450.00
b. Consumables (3% of Materials Cost) 99.00


Item No./Description : 1008(1)c Aluminum Glass Windows

A. Labor

B. Equipment

C. Total (A + B) 235.86
F. Materials
a. Aluminum Glass Window (Awning) m2 1.00 2,550.00 2550.00

b. Ordinary Window & Sheet Glass m2 1.00 450.00 450.00


Item No./Description : 1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions)
Unit of Measurement : set
Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 471.72
D. Output = 1 set
F. Materials
a. Door Jambs set 1.00 2,000.00 2,000.00


Item No./Description : 1010(2)b Wooden Panel Door

Output : 0.36
A. Labor

B. Equipment

C. Total (A + B) 235.86
D. Output = 0.36 m2
F. Materials
a. Wooden Panel Door m2 1.00 5,250.00 5,250.00

Item No./Description : 1010(4) Wooden Doors and Windows

Output : 1
A. Labor

B. Equipment
Minor Tools (10% of Labor Cost) 10,946.14

C. Total (A + B) 120,407.55
D. Output = 0.36 m2
F. Materials
a. Wood Panel Doors m2 86.40 5,250.00 453,600.00

b. Hollow Core Flush Door m 2
52.80 650.00 34,320.00
c. Door Frames set 73.00 2,000.00 146,000.00
d. Bar Doors
d. Consumbale (5% of Material Cost of Door 7,300.00
Frames)


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 105,312.38
D. Output = 0.36 m2
F. Materials

52.80 650.00 34,320.00
c. Door Frames set 65.00 2,000.00 130,000.00
d. Bar Doors
Frames)


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 90,217.22
D. Output = 0.36 m2
F. Materials

d. Consumbale 650.00
b. Hollow
(5% Core Flush Door
of Material m 2
52.80 34,320.00
c. Door
Cost of Frames
Door set 57.00 2,000.00 114,000.00
Frames) 5,700.00
d. Bar Doors
d. Consumbale (5% of Material Cost of Door 285.00
Frames)
Item No./Description : 1006(3) Grille Door

A. Labor

B. Equipment


C. Total (A + B) 333.61
F. Materials
a. 19mm square bar kg 30.14 55.00 1657.86

b. Welding Rod kg 0.48 95.00 45.24
Consumables (3% of Materials Cost) 51.09



Output : 1
A. Labor

B. Equipment

C. Total (A + B) 45,167.57
D. Output = 0.36 m2
F. Materials

35.28 650.00 22,932.00
c. Door Frames set 29.00 2,000.00 58,000.00
d. Bar Doors
Frames)

Item No./Description : 1010(2)a Hollow Core Flush Door

Output : 0.32
A. Labor

B. Equipment

C. Total (A + B) 235.86
D. Output = 0.32 m2
F. Materials
a. Hollow Core Flush Door m2 1.00 650.00 650.00

Item No./Description : 1009(1)a Jalousie Window (Glass)

A. Labor

B. Equipment

C. Total (A + B) 235.86
F. Materials
a. Jalousie Window (Glass) m2 1.00 650.00 650.00


Item No./Description : 1006 (6) Steel Doors and Frames

Output : 1
A. Labor

B. Equipment

C. Total (A + B) 235.86
D. Output = 0.36 m2
F. Materials
a. Steel Door m2 3.04 2,350.00 7,144.00

b. Door Frames (0.8 x 1.9m) set 2.00 1,650.00 3,300.00
c. Consumable (5% of Material Cost of Door 165.00
Frames)

Item No./Description : 1003(9) Carpentry and Joinery Works

A. Labor
Installation
B. Equipment
Minor Tools (10 % of Labor Cost) 1,527.26

C. Sub - Total for C (B ÷ Area) 16,799.86
E. Direct Unit Cost (A ÷ D) + C 16,799.86
F. Materials
a. Blackboard set 20.000 3,100.00 62,000.00


A. Labor
Installation
B. Equipment

F. Materials
a. Blackboard set 16.000 3,100.00 49,600.00


A. Labor
Installation
B. Equipment
Minor Tools (10 % of Labor Cost) 916.36

F. Materials
a. Blackboard set 12.000 3,100.00 37,200.00


A. Labor
Installation
B. Equipment

F. Materials
a. Blackboard set 20.000 3,100.00 62,000.00


A. Labor
Installation
B. Equipment

F. Materials
a. Blackboard set 4.000 3,100.00 12,400.00

Item No./Description : 1053(2)a1 38 mm Ø G.I. Pipe Railings

Unit of Measurement : m
A. Labor

B. Equipment

b. Cutting Outfit 1 0.25 45.45 11.36

C. Total (A + B) 598.14
D. Output per Hour = 6.255 m
F. Materials
a. 38 mm Ø G.I. Pipe pc 0.330 1,100.00 363.00

c. Welding Rod pcs 0.015 120.00 1.80
d. Consumables (5% of material cost) 18.24

Item No./Description : 1038(1) Reflective Insulation

A. Labor

B. Equipment

C. Total (A + B) 293.52
F. Materials
a. Reflective Insulation, 10 mm thk sq.m. 1.000 135.00 135.00

b. Consumbles (5% of Materials Cost) 6.75

Item No./Description : 1047(2)a Structural Steel

A. Labor
Fabrication
Erection
a. Skilled Laborer 3 0.49 67.95 99.89
B. Equipment

b. Cutting Outfit 1 0.25 45.45 11.36
c. Truck Mounted Crane (20-25 mt) 1 0.49 1,631.00 799.19

C. Total (A + B) 1,651.71
F. Materials
a. Structural Steel Truss kg 1.05 50.00 52.50

b. Acetylene kg 0.011 65.00 0.72
c. Oxygen kg 0.022 55.00 1.21
d. Welding Rod kg 0.020 120.00 2.40
e. Consumables (5% of Materials Cost) 2.84

Item No./Description : 1047(2)b Structural Steel

A. Labor

B. Equipment


C. Total (A + B) 1,225.59
F. Materials
a. Structural Steel Purlins kg 1.05 55.00 57.75

b. Welding Rod kg 0.02 120.00 2.40

Item No./Description : 1047(6) Metal Structure Accessories

A. Labor

B. Equipment

C. Total (A + B) 235.86
F. Materials
a. Steel Plates kg 1.05 45.00 47.25


Item No./Description : 1047(7)b Metal Structure Accessories

Output : 12.995
A. Labor

B. Equipment

C. Total (A + B) 235.86
D. Output = 12.995 kg
F. Materials
a. Sagrod with nuts and bolts kg 1.05 37.88 39.77

Item No./Description : 1047(4) Metal Structure Accessories (Crossbracing)

A. Labor

B. Equipment

C. Total (A + B) 235.86
F. Materials
a. Cross Bracing kg 1.05 37.88 39.77

b. Consumables (3% of Material Cost) 1.19

Item No./Description : 1047(3)c Metal Structure Accessories (Turnbuckle)

Unit of Measurement : pc
A. Labor

B. Equipment

C. Total (A + B) 32.20
D. Output = 1 pc
F. Materials
a. Standard Turnbuckle pc 1.00 164.08 164.08

Item No./Description : 1047(10) Metal Structure Accessories

A. Labor

B. Equipment
a. Welding Machine 1 40.91 391.00 15,995.81


C. Total (A + B) 25,644.92
D. Output = 1 l.s.
F. Materials
Spiral Steel Staircase:
a. Checkered Plate kgs. 220.88 45.00 9,939.60
b. 25 x 25 x 4.5mm Angle Bar kgs. 44.06 50.00 2,203.00
c. 19mm square bar kgs. 175.99 55.00 9,679.18
d. 50mm dia. GI Pipe (Handrail) pcs. 3.00 2,400.00 7,200.00
f. 150mm dia. GI Pipe (Pole) pcs. 2.00 4,100.00 8,200.00
g. 100mm dia. GI Pipe (Strut) pcs. 1.00 9,900.00 9,900.00
f. 200 x 100mm C Purlins kgs. 8.40 55.00 462.00
g. Base Plate kgs. 46.83 50.15 2,348.52
h. Anchor Bolts with Washers kgs. 35.52 193.33 6,867.08
i. Welding Rod kgs. 18.00 120.00 2,160.00
Consumables (5% of Material Cost) 2,947.97

Item No./Description : 1001(8) Sewer Line Works (20 CL)

Output : 1.00
A. Labor

B. Equipment
Minor Tools (10% of labor cost) 2,268.14
C. Total (A + B) 24,949.54
D. Output = 1
F. Materials
a. PVC Pipe, 50mm Ø x 3m, S-1000 lgths. 6.00 300.00 1,800.00
b. PVC Pipe, 50mm Ø x 3m, S-1000 (Vent) lngths 40.00 300.00 12,000.00
c. PVC Pipe. 75mm dia. X 3m, S-1000 (Vent) lngths 9.00 435.00 3,915.00
d. PVC Pipe, 101mm Ø x 3m, S1000 lgths. 23.00 652.00 14,996.00
e. PVC Pipe, 150mm Ø x 3m, S-1000 lgths. 19.00 1,975.29 37,530.51
f. Elbow, 50mm dia. x 90 deg. Bend pc 16.00 26.00 416.00
g. Elbow, 150mm dia. x 90 deg. bend pc 5.00 538.33 2,691.65
h. WYE, 50mm Ø pc 18.00 82.00 1,476.00
i. WYE, 100mm Ø pc 20.00 165.00 3,300.00
j. WYE, 150mm Ø pc 4.00 1,136.21 4,544.84
k.WYE Reducer, 100mm Ø x 75mm Ǿ pc 2.00 120.00 240.00
l.WYE Reducer, 150mm Ø x 100mm Ǿ pc 4.00 807.29 3,229.16
m. PVC Tee, 50mm dia. X 50mm dia pc 48.00 60.00 2,880.00
n. PVC Tee,150mm x150mm pc 4.00 926.89 3,707.56
o. Clean Out w/ Cover, 50mm dia. pc 4.00 45.00 180.00
p. Clean Out w/ Cover, 100mm dia. pc 4.00 110.00 440.00
q. Clean Out w/ Cover, 150mm dia. pc 9.00 627.90 5,651.10
r. P-trap, 50mm dia. pc 63.00 120.00 7,560.00
s. PVC Solvent, 400cc cans 10.00 245.00 2,450.00
t. Consumables (5% of Material Cost) 3,512.08

Item No./Description : 1002(6) Waterline Works (20 CL)

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 5,797.10
D. Output = 1
F. Materials
c. PPRC Pipe, 20mm dia. X 4m, PN 16 lgths 10.00 275.50 2,755.00

b. PPRC Pipe, 25mm dia. X 4m, PN 16 lgths 13.00 425.92 5,536.96
d. PPRC Pipe, 38mm dia. X 4m, PN16 lgths 15.00 1,117.85 16,767.75
l. PPRC Elbow, 20mm Ǿ pcs. 20.00 12.64 252.80
n. PPRC Elbow, 25mm Ǿ pcs. 6.00 20.54 123.24
m. PPRC Elbow, 32mm Ǿ pcs. 2.00 31.60 63.20
y. PP-R Elbow 38mm dia. - 90deg pcs. 2.00 53.91 107.82
bb. PP- R Elbow Reducer 25mm x 20mm pcs 8.00 163.07 1,304.56
aa. PP- R Elbow Reducer 32mm x 25mm pcs 2.00 50.00 100.00
z. PP- R Elbow Reducer 38mm x 32mm pcs. 2.00 53.91 107.82
g. PPRC Tee, 20mm Ǿ pc. 22.00 14.80 325.60
y. Consumables (5% of Material Cost) 1,326.61

Item No./Description : 1001(9) Storm Drainage and Downspout (20 CL)

Output : 1.00
A. Labor

B. Equipment
a. Minor Tools (10% of labor cost) 3,506.05

b. Plate Compactor (5hp) 1 12.41 123.00 1,526.43

C. Total (A + B) 40,092.97
D. Output = 1
F. Materials
a.PVC 150mm dia x3m lgths. 40.00 1,975.29 79,011.60

b. Roof Drain ( Dome-type strainer) pcs. 26.00 1,500.00 39,000.00
c. PVC Pipe, 100mm Ø x 3m, S-1000 lgths. 66.00 652.00 43,032.00
d. Elbow, 100mm dia. x 90 deg. Bend pcs. 36.00 81.00 2,916.00
e. PVC Solvent, 400cc cans 7.00 245.00 1,715.00
f. Consumables (5% of Material Cost) 2,151.60

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures (20 CL)

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 60,793.43
D. Output = 1
F. Materials
a. Water Closet complete w/ fittings & accs. sets 20.00 5,500.00 110,000.00
b. Wall Hung Lavatory, complete w/ fittings & accs. sets 2.00 6,500.00 13,000.00
c. Urinal (trough) sets 4.00 9,500.00 38,000.00
d. Floor Drain pcs 63.00 280.00 17,640.00
e. Faucet pcs 24.00 195.00 4,680.00
f. Gate Valve 20mm pcs 4.00 450.00 1,800.00
g. Gate Valve 32mm pcs 8.00 627.00 5,016.00
h. Gate Valve 50mm pcs 3.00 980.00 2,940.00
i. Check Valve 50mm pcs 1.00 954.00 954.00
j. Concrete Sink 3 faucet sets 8.00 6,028.00 48,224.00
k. Mirror m2 40.00 500.00 20,000.00
l. PWD handrail sets 2.00 4,500.00 9,000.00
m. Consumables (5% of Materials Cost) 13,562.70

Item No./Description : SPL-3 Fire Protection System (20CL)

A. Labor

B. Equipment

C. Total (A + B) 418,791.54
D. Output per Hour = 1 ea
F. Materials
a. B.I. Pipe 100mm dia lm 30.00 1,889.00 56,670.00

b. B.I. Pipe 75mm dia lm 90.00 984.00 88,560.00
c. B.I. Pipe 65mm dia lm 150.00 708.00 106,200.00
d. B.I. Pipe 50mm dia lm 30.00 425.00 12,750.00
e. B.I. Pipe 40mm dia lm 540.00 317.00 171,180.00
f. B.I. Pipe 25mm dia lm 93.00 192.00 17,856.00
g. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 181,286.40 181,286.40
h. Pendent 12mm dia pc 177.00 503.00 89,031.00
i. Side Wall 12mm dia pc 8.00 518.00 4,144.00
j. Fire Hose Cabinet with Fire Extinguisher set 8.00 24,000.00 192,000.00
k. Fire Extinguisher, 10 lbs Capacity, Wall set 20.00 6,825.00 136,500.00
Mounted, HCFC 123
l. FP-1, Horizontal Split Case Centrifugal Pump
with A.C. Motor & Controller, UL/FM Approved, assy 1.00 1,116,923.00 1,116,923.00
350 GPM, 125psi, 40 HP, 230/3/60
m. JP-1 Vertical In-Line Centrifugal Pump with AC
Motor & Controller, UL/FM Approved, 10GPM, assy 1.00 300,000.00 300,000.00
5HP, 130psi, 230, 3/60
n. Gate Valve (OS & Y), 100mm dia unit 1.00 31,680.00 31,680.00
o. Y-Strainer unit 1.00 36,118.45 36,118.45
p.Check Valve unit 1.00 17,500.00 17,500.00
q. Alarm Check Valve Assembly unit 1.00 63,360.00 63,360.00
r. Globe Valve unit 1.00 9,114.00 9,114.00
s. Pressure Reducing Valve unit 1.00 104,099.33 104,099.33
t. Float Valve unit 1.00 77,396.68 77,396.68
u. Water Flow Switch unit 1.00 6,468.00 6,468.00
v.Floor Control Valve unit 1.00 8,303.00 8,303.00
w. Pressure Gauge unit 1.00 971.13 971.13
x. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
y. Isolation Valve unit 1.00 18,000.00 18,000.00
z. Water Flow Meter unit 1.00 58,084.99 58,084.99
aa. Drain Off Valve unit 1.00 19,557.51 19,557.51
bb. Roof Manifold unit 1.00 16,199.14 16,199.14
cc. Hangers and Support l.s. 1.00 45,321.60 45,321.60
dd. Electrical Works for Pumps from Main Breaker l.s. 1.00 15,000.00 15,000.00
ee. Miscellaneous and Consumables l.s. 1.00 5,000.00 5,000.00

ff. Testing and Commissioning l.s. 1.00 70,846.15 70,846.15
gg. Overhead Water Tank 2000 US Gal unit 2.00 167,000.00 334,000.00
hh. Fire Reserve Tank 11000 US gal unit 1.00 162,962.00 162,962.00
ii. End-Suction Centrifugal Water Pump, TDH 27m,
3.0HP, 80GPM unit 2.00 47,000.00 94,000.00
Sub - Total for F 3,673,582.38

G. Direct Unit Cost (E + F) 4,092,373.92
K. Total Unit Cost (G + H + I + J) 5,156,391.14
* Please Check the Summation for Sub-Total A, B,

and F
Item No./Description : SPL-3 Septic Vault Type E (20 CL)

A. Labor

B. Equipment

C. Total (A + B) 28,531.99
F. Materials
a. Reinforcing Bars Grade 40 kgs 1045.71 44.00 46,011.24

b. Concrete m3 14.92 5,065.00 75,569.80
c. Plaster Finish m2 137.38 84.25 11,574.27
d. Waterproofing, Sahara bag 332.00 45.00 14,940.00
e. 6" thk. CHB m2 8.00 187.50 1,500.00
f. 4" thk. CHB m2 4.00 162.50 650.00

Item No./Description : 1001(6)b1 Catch Basin -1 (20 CL)

A. Labor

B. Equipment

C. Total (A + B) 235.86
F. Materials
a. 10 mm dia x 6.0 Reinforcing Steel Bars kg 8.63 44.00 379.72

b. Concrete m3 0.07 5,065.00 354.55
c. Masonry m2 0.80 162.50 130.00
d. Plaster Finish m 2
1.76 84.25 148.28

Item No./Description : 1100(10) Conduit, Boxes, and Fittings

A. Labor

B. Equipment

C. Total (A + B) 3,124.11
F. Materials
a. 20mmØ PVC conduit length 51.00 69.00 3,519.00

b. 25mmØ PVC pipe length 25.00 92.00 2,300.00
c. 80mmØ RSC pipe length 3.00 2,961.70 8,885.10
d. 80mmØ RSC Elbow pc 3.00 1,483.35 4,450.05
b. 20mmØ PVC adapter pc 2.00 8.00 16.00
f. 25mmØ PVC Adapter pc 3.00 14.00 42.00
c. 20mmØ L&B pc 5.00 8.00 40.00
h. 25mmØ L&B pc 5.00 14.00 70.00
f. utility box, deep type pc 37.00 50.00 1,850.00
g. junction box, deep type pc 9.00 50.00 450.00
m. 80mmØ entrance cap pc 1.00 608.00 608.00
n. 16mmØ x 2.4m ground rod w/ connector pc 1.00 1,200.00 1,200.00

Item No./Description : 1102(1) Panelboard with Main & Branch Breakers

A. Labor

B. Equipment

C. Total (A + B) 2,054.67
F. Materials
LPA - Flush Mounted, NEMA 1 Enclosure w/ Ground Ter set 1.00 5,185.00 5,185.00
Main: 1 - 60 AMP, 2P
Branches: 4 - 30 AMP, 2P
2 - 30 AMP, 2P
1 - 40at, 100af, 3p, 240v
Automatic Transfer Switch set 0.00 128,000.00 -

Main: 700AT, 800AF, 240V, 65KAIC
LPB, LPC and LPD - Flush Mounted, NEMA 1 Enclosure set 0.00 14,346.80 -
Main: 50at, 2p, 240v, 1KAIC
Branches: 3 - 15at, 50af, 2p, 230v
7 - 20at, 50af, 2p, 240v
40at, 50af, 2p, 240v, in NEMA 3R enclosure set 0.00 1,200.00 -


Item No./Description : 1103(1) Lighting Fixtures (20 CL)

A. Labor

B. Equipment

C. Total (A + B) 17,904.96
D. Output = 1 l.s.
F. Materials
a. 2 x 36 watts FL fixture box type w/ canopy base

and stem 1.5 ft. (450mm) length similar to amco set 80.00 1,173.00 93,840.00
AP-113-1.5 or aproved equal.
b. 2 x 36 watts FL fixture. set 40.00 650.00 26,000.00
c. 1 x 36 watts FL fixture box type. set 78.00 355.00 27,690.00
d. 1 - 18 watts CFL w/ medium base keyless type
porcelain receptacle. set 7.00 320.00 2,240.00
e. Wall Fan with control Switch set 40.00 1,200.00 48,000.00

Item No./Description : 1208(1) Fire Alarm System (20 CL)

A. Labor
a. Skilled Laborer 1 897.00 67.95 60,951.15

47,020.74
b. Unskilled Laborer 1 897.00 52.42
B. Equipment

C. Total (A + B) 118,769.08
D. Output = 1 l.s.
F. Materials
a. B.I. Pipe 100mm dia lm 30.00 1,889.00 56,670.00

b. B.I. Pipe 75mm dia lm 90.00 984.00 88,560.00
c. B.I. Pipe 65mm dia lm 150.00 708.00 106,200.00
d. B.I. Pipe 50mm dia lm 30.00 425.00 12,750.00
e. B.I. Pipe 40mm dia lm 540.00 317.00 171,180.00
f. B.I. Pipe 25mm dia lm 93.00 192.00 17,856.00
Mounted, HCFC 123
350 GPM, 125psi, 40 HP, 230/3/60
5HP, 130psi, 230, 3/60
o. Y-Strainer unit 1.00 36,118.45 36,118.45

ii. End-Suction Centrifugal Water Pump, TDH 27m,
3.0HP, 80GPM unit 2.00 47,000.00 94,000.00
a. Fire Alarm Control Panel set 1.00 13,890.00 13,890.00

b. Fire Alarm Bell set 8.00 1,350.00 10,800.00
c. Manual Pull Station Switch set 8.00 1,600.00 12,800.00
d. Smoke Detector set 20 1,150.00 23,000.00
e. Pull Box set 8 1,250.00 10,000.00
Item No./Description : 1001(8) Sewer Line Works (16CL)

Output : 1.00
A. Labor

B. Equipment
C. Total (A + B) 24,802.78
D. Output = 1
F. Materials
c. PVC Pipe, 150mm Ø x 3m, S-1001 lgths. 19.00 1,975.29 37,530.51
d. PVC Pipe, 50mm Ø x 3m, S-1000 vent lgths. 16.00 300.00 4,800.00
e. PVC Pipe, 75mm Ø x 3m, S-1000 vent lgths. 9.00 435.00 3,915.00
f. Elbow, 50mm dia. x 90 deg. Bend pc 16.00 26.00 416.00
g. Elbow, 150mm dia. x90 deg. Bend pc 5.00 538.33 2,691.65
h. WYE, 50mm Ø pc 18.00 82.00 1,476.00
i. WYE, 100mm Ø pc 20.00 165.00 3,300.00
j. WYE, 150mm Ø pc 4.00 1,136.21 4,544.84
k.WYE Reducer, 100mm Ø x 75mm Ǿ pc 2.00 120.00 240.00
l.WYE Reducer, 150mm Ø x 100mm Ǿ pc 4.00 807.29 3,229.16
m. Single Sweep Branch Tee, 50mm dia pc 48.00 60.00 2,880.00
n. Single Sweep Branch Tee,150mm x 150mm pc 4.00 926.89 3,707.56
r. P-trap, 50mm dia. pc 61.00 120.00 7,320.00

Item No./Description : 1002(6) Waterline Works (16CL)

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 4,182.72
D. Output = 1
F. Materials

c. PPRC Pipe, 38mm dia. X 4m, PN16 lgths 12.00 1,117.85 13,414.20
d. PPRC Pipe, 32mm dia. X 4m, PN16 lgths 2.00 736.28 1,472.56
e. PPRC Elbow, 20mm Ǿ pcs. 20.00 12.64 252.80
f. PPRC Elbow, 25mm Ǿ pc 6.00 20.54 123.24
g. PPRC Elbow, 32mm Ǿ pc 2.00 31.60 63.20
h. PPRC Elbow, 38mm Ǿ pc 2.00 53.91 107.82
i. PPRC Tee, 20mm Ǿ pc 22.00 14.80 325.60
j. PPRC Reducer, 25mm Ǿ x 20mm Ǿ pc 8.00 14.00 112.00
k. PPRC Reducer, 32mm Ǿ x 25mm Ǿ pc 2.00 15.80 31.60
l. PPRC Reducer, 38mm Ǿ x 32mm Ǿ pc 2.00 25.28 50.56
m. Consumables (5% of Material Cost) 1,085.31

Item No./Description : 1001(9) Storm Drainage and Downspout (16CL)

Output : 1.00
A. Labor

B. Equipment


C. Total (A + B) 35,896.07
D. Output = 1
F. Materials
a.PVC 150mm dia x 3m lgths. 35.00 1,975.29 69,135.15

b. PVC Pipe, 100mm Ø x 3m, S-1000 lgths. 66.00 652.00 43,032.00
c. Elbow, 100mm dia. x 45 deg. Bend pcs. 36.00 60.00 2,160.00
d. Roof Drain (Dome-type strainer) pcs. 22.00 1,500.00 33,000.00

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures (16CL)

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 71,937.91
D. Output = 1
F. Materials
c. Floor Drain pcs 61.00 280.00 17,080.00
d. Faucet pcs 24.00 195.00 4,680.00
e. Gate Valve 32mm sets 8.00 627.00 5,016.00
f. Mirror m2 40.00 500.00 20,000.00
g. Urinal (trough) set 4.00 9,500.00 38,000.00
h. Concrete Sink 3 faucet set 8.00 6,028.00 48,224.00
i. Gate Valve 50mm pcs 3.00 980.00 2,940.00
j. Gate Valve 20mm pcs 4.00 450.00 1,800.00
k. Check Valve 50mm pcs 1.00 954.00 954.00
l. PWD handrail set 2.00 4,500.00 9,000.00


A. Labor

B. Equipment

C. Total (A + B) 382,280.27
F. Materials
a. B.I. Pipe 100mm dia lm 30.00 1,889.00 56,670.00

b. B.I. Pipe 75mm dia lm 90.00 984.00 88,560.00
c. B.I. Pipe 65mm dia lm 150.00 708.00 106,200.00
d. B.I. Pipe 50mm dia lm 30.00 425.00 12,750.00
e. B.I. Pipe 40mm dia lm 129.00 317.00 40,893.00
f. B.I. Pipe 25mm dia lm 76.00 192.00 14,592.00
Mounted, HCFC 123
350 GPM, 125psi, 40 HP, 230/3/60
5HP, 130psi, 230, 3/60
o. Y-Strainer unit 1.00 36,118.45 36,118.45
ii. Concrete m³ 18.75 5,065.00 94,968.75
jj. Rebar kg 787.50 44.00 34,650.00
kk. Plaster Finish m² 78.00 84.25 6,571.50
ll. Cement Based Waterproofing bag 188.00 45.00 8,460.00
mm. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
nn. End-Suction Centrifugal Water Pump, TDH
unit 2.00 47,000.00 94,000.00
27m, 3.0HP, 80GPM


and F
Item No./Description : SPL-3 Septic Vault Type E (16CL)

A. Labor

B. Equipment

C. Total (A + B) 24,663.24
F. Materials

b. Concrete m3 12.64 5,065.00 64,021.60
d. Cement Based Waterproofing, Sahara bag 295.00 45.00 13,275.00
e. 6" thk. CHB m2 7.00 187.50 1,312.50
f. 4" thk. CHB m2 3.50 162.50 568.75

Item No./Description : 1001(6)b1 Catch Basin -1 (16CL)

A. Labor

B. Equipment

C. Total (A + B) 235.86
F. Materials

b. Concrete m3 0.07 5,065.00 354.55
c. Masonry m2 0.80 162.50 130.00
d. Plaster Finish m2 1.76 84.25 148.28

Item No./Description : 1100(19) Conduit, Boxes, and Fittings (16CL)

A. Labor

B. Equipment

C. Total (A + B) 21,847.93
D. Output = 1 l.s.
F. Materials
a. 80mmØ RSC pipe length 4.00 2,961.70 11,846.80

b. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
c. 40mmØ RSC L&B pc 2.00 30.70 61.40
d. 25mmØ PVC pipe length 13.00 92.00 1,196.00
e. 25mmØ PVC Adapter pc 10.00 14.00 140.00
f. 20mmØ PVC conduit length 606.00 69.00 41,814.00
g. 20mmØ PVC adapter pc 930.00 8.00 7,440.00
h. 20mmØ L&B pc 930.00 8.00 7,440.00
i. utility box, deep type pc 154.00 50.00 7,700.00
j. junction box, deep type pc 215.00 50.00 10,750.00
k. 80mmØ entrance cap pc 1.00 608.00 608.00
l. 16mmØX2.4m ground rod w/ connector pc 2.00 1,200.00 2,400.00
m. 40mmØ PVC pipe length 2.00 246.58 493.16
n. 40mmØ PVC Adapter pc 2.00 20.00 40.00
o. 25mmØ L&B pc 2.00 14.00 28.00
p. 20mmØ Flexible metal Conduit length 6.00 20.00 120.00
q. 20mmØ Connector pc 2.00 10.00 20.00

Item No./Description : 1100(18) Wires and Wiring Devices (16CL)

A. Labor

B. Equipment

C. Total (A + B) 28,737.72
D. Output = 1 l.s. .
F. Materials
a. 2.0mm2 TW wire,stranded m 264.00 24.00 6,336.00

b. 3.5mm2 THWN wire,stranded m 3,860.00 23.00 88,780.00
c. 3.5mm2 TW wire,stranded m 1,930.00 23.00 44,390.00
d. 5.5mm2 THWN wire,stranded m 36.00 24.00 864.00
e. 8.0mm2 THWN wire,stranded m 54.00 65.00 3,510.00
f. 14mm2 THWN wire,stranded m 6.00 86.00 516.00
g. 125mm2 THWN wire,stranded m 12.00 864.00 10,368.00
h. 150mm2 THWN wire,stranded m 112.00 1,031.04 115,476.48
i. 5.5mm2 TW wire,stranded m 66.00 24.00 1,584.00
j. 22mm2 TW wire,stranded m 30.00 156.00 4,680.00
k. one gang switch set 31.00 150.00 4,650.00
l. two gang switch set 24.00 230.00 5,520.00
m. one gang 3 way switch set 12.00 145.00 1,740.00
n. two gang 3 way switch set 8.00 175.00 1,400.00
o. duplex C.O. grounding type, 15A, 250V set 32.00 138.00 4,416.00
p. duplex C.O. grounding type, 15A, 250V, WP set 8.00 420.00 3,360.00
q. KWHR meter round with base set 1.00 2,200.00 2,200.00
r. Consumables (5% of Materials Cost) 1.00 14,989.52 14,989.52

Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards (16CL)
A. Labor

B. Equipment

C. Total (A + B) 5,283.43
D. Output = 1 l.s.
F. Materials
MDP - Flush Mounted, NEMA 1 Enclosure w/ Ground Te set 1.00 123,749.60 123,749.60
Main: 700at, 800af, 3p, 240v, 65KAIC
4 - 50at, 100af, 2p, 230v
1 - 30at, 100af, 2p, 230v
1 - 600at, 600af, 3p, 230v
Main: 60at, 2p, 240v (lugs only)
7 - 20at, 50af, 2p, 240v
2 - 30at, 50af, 2p, 240v
FPP set 1.00 63,442.60 63,442.60

Main: 600at, 600af, 3p, 240v, 42KAIC
Branches: 1 - 600at, 600af, 3p, 240v
3 - 40at, 100af, 2p, 240v
1 - 40at, 100af, 3p, 240v
Automatic Transfer Switch set 1.00 128,000.00 128,000.00

LPB, LPC and LPD - Flush Mounted, NEMA 1 Enclosure set 2.00 14,346.80 28,693.60
7 - 20at, 50af, 2p, 240v
40at, 50af, 2p, 240v, in NEMA 3R enclosure set 2.00 1,200.00 2,400.00

Item No./Description : 1103(1) Lighting Fixtures (16CL)

A. Labor

B. Equipment

C. Total (A + B) 14,969.72
D. Output = 1 l.s.
F. Materials

d. 1 - 18 watts CFL w/ medium base keyless type set 7.00 320.00 2,240.00
porcelain
e. Wall Fanreceptacle.
with control Switch set 32.00 1,200.00 38,400.00

Item No./Description : 1208(1) Fire Alarm System (16CL)

A. Labor

b. Unskilled Laborer 1 31.00 52.42 1,625.02
B. Equipment

C. Total (A + B) 4,104.62
D. Output = 1 l.s.
F. Materials



Output : 1.00
A. Labor

B. Equipment
C. Total (A + B) 17,611.44
D. Output = 1
F. Materials
c. PVC Pipe, 150mm Ø x 3m, S-1001 lgths. 13.00 1,975.29 25,678.77
d. PVC Pipe, 75mm Ø x 3m, S-1000 vent lgths. 9.00 435.00 3,915.00
e. PVC Pipe, 50mm Ø x 3m, S-1000 vent lgths. 16.00 300.00 4,800.00
f. Elbow, 150mm dia. x90 deg. Bend pc 3.00 538.33 1,614.99
g. Elbow, 50mm dia. x 90 deg. bend pc 16.00 26.00 416.00
h. WYE, 50mm Ø pc 18.00 82.00 1,476.00
i. WYE, 100mm Ø pc 20.00 165.00 3,300.00
j. WYE, 150mm Ø pc 2.00 1,136.21 2,272.42
k.WYE Reducer, 150mm Ø x 100mm Ǿ pc 4.00 807.29 3,229.16
l.WYE Reducer, 100mm Ø x 75mm Ǿ pc 2.00 120.00 240.00
m. Single Sweep Branch Tee,150mm x150mm pc 4.00 926.89 3,707.56
n. Single Sweep Branch Tee, 50mm dia pc 48.00 60.00 2,880.00
r. P-trap, 50mm dia. pc 59.00 120.00 7,080.00


Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 3,669.05
D. Output = 1
F. Materials

c. PPRC Pipe, 32mm dia. X 4m, PN16 lgths 2.00 736.28 1,472.56
d. PPRC Pipe, 38mm dia. X 4m, PN16 lgths 10.00 1,117.85 11,178.50
e. PPRC Elbow, 20mm Ǿ pcs. 20.00 12.64 252.80
g. PPRC Elbow, 32mm Ǿ pc 2.00 31.60 63.20
h. PPRC Elbow, 38mm Ǿ pc 2.00 53.91 107.82
i. PPRC Tee, 20mm Ǿ pc 22.00 14.80 325.60
j. PPRC Reducer, 25mm Ǿ x 20mm Ǿ pc 8.00 14.00 112.00
k. PPRC Reducer, 32mm Ǿ x 25mm Ǿ pc 2.00 15.80 31.60
l. PPRC Reducer, 38mm Ǿ x 32mm Ǿ pc 2.00 25.28 50.56
m. Consumables (5% of Material Cost) 1,047.15

Output : 1.00
A. Labor

B. Equipment


C. Total (A + B) 27,626.77
D. Output = 1
F. Materials
a.PVC 150mm dia x 3m lgths. 28.00 1,975.29 55,308.12

b. Roof Drain (Dome-type strainer) 18.00 1,500.00 27,000.00


Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 71,878.94
D. Output = 1
F. Materials
c. Floor Drain pcs 59.00 280.00 16,520.00
d. Faucet pcs 24.00 195.00 4,680.00
f. Mirror m2 40.00 500.00 20,000.00
g. Urinal (trough) set 4.00 9,500.00 38,000.00
h. Concrete Sink 3 faucet set 8.00 6,028.00 48,224.00
i. Gate Valve 50mm pcs 3.00 980.00 2,940.00
j. Gate Valve 20mm pcs 4.00 450.00 1,800.00
k. Check Valve 50mm pcs 1.00 954.00 954.00
l. PWD handrail set 2.00 4,500.00 9,000.00


A. Labor

B. Equipment

C. Total (A + B) 350,846.72
F. Materials
a. B.I. Pipe 100mm dia lm 30.00 1,889.00 56,670.00

b. B.I. Pipe 75mm dia lm 60.00 984.00 59,040.00
c. B.I. Pipe 65mm dia lm 66.00 708.00 46,728.00
d. B.I. Pipe 50mm dia lm 30.00 425.00 12,750.00
e. B.I. Pipe 40mm dia lm 180.00 317.00 57,060.00
f. B.I. Pipe 25mm dia lm 54.00 192.00 10,368.00
j.k.Fire
FireHose Cabinet with
Extinguisher, Fire
10 lbs Extinguisher
Capacity, Wall set 4.00 24,000.00 96,000.00
Mounted, HCFC 123 set 12.00 6,825.00 81,900.00
350 GPM, 125psi, 40 HP, 230/3/60
5HP, 130psi, 230, 3/60
o. Y-Strainer unit 1.00 36,118.45 36,118.45

ii. Concrete m³ 18.75 5,065.00 94,968.75
jj. Rebar kg 787.50 44.00 34,650.00
kk. Plaster Finish m² 78.00 84.25 6,571.50
ll. Cement Based Waterproofing bag 188.00 45.00 8,460.00
mm. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
nn. End-Suction Centrifugal Water Pump, TDH
27m, 3.0HP, 80GPM unit 2.00 47,000.00 94,000.00


and F

A. Labor

B. Equipment

C. Total (A + B) 21,278.09
F. Materials

b. Concrete m3 10.87 5,065.00 55,056.55
d. Water Based Waterproofing, Sahara bag 259.00 45.00 11,655.00
e. 6" thk. CHB m2 6.00 187.50 1,125.00
f. 4" thk. CHB m2 3.00 162.50 487.50


A. Labor

B. Equipment

C. Total (A + B) 235.86
F. Materials

b. Concrete m3 0.07 5,065.00 354.55
c. Masonry m2 0.80 187.50 150.00


A. Labor

B. Equipment

C. Total (A + B) 14,995.57
D. Output = 1 l.s.
F. Materials
a. 40mmØ PVC pipe length 2.00 246.58 493.16

b. 40mmØ PVC Adapter pc 2.00 20.00 40.00
c. 25mmØ PVC pipe length 13.00 92.00 1,196.00
d. 25mmØ PVC Adapter pc 10.00 14.00 140.00
e. 20mmØ PVC conduit length 412.00 69.00 28,428.00
f. 20mmØ PVC adapter pc 750.00 8.00 6,000.00
g. 20mmØ L&B pc 750.00 8.00 6,000.00
h. utility box, deep type pc 125.00 50.00 6,250.00
i. junction box, deep type pc 175.00 50.00 8,750.00
j. 80mmØ entrance cap pc 1.00 608.00 608.00
k. 16mmØX2.4m ground rod w/ connector pc 2.00 1,200.00 2,400.00
l. 20mmØ Flexible metal Conduit length 6.00 20.00 120.00
m. 20mmØ Connector pc 2.00 10.00 20.00
n. 25mmØ L&B pc 2.00 14.00 28.00
o. 40mmØ L&B pc 2.00 30.70 61.40
p. 80mmØ RSC Conduit length 4.00 2,961.70 11,846.80
q. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70


A. Labor

B. Equipment

C. Total (A + B) 22,075.68
F. Materials

c. 3.5mm2 TW wire,stranded m 1,335.00 23.00 30,705.00
d. 5.5mm2 THWN wire,stranded m 96.00 24.00 2,304.00
e. 5.5mm2 TW wire,stranded m 48.00 24.00 1,152.00
f. 22mm2 THWN wire,stranded m 30.00 156.00 4,680.00
g. 14mm2 THWN wire,stranded m 6.00 86.00 516.00
h. 125mm2 THWN wire,stranded m 12.00 864.00 10,368.00
i. 150mm2 THWN wire,stranded m 112.00 1,031.04 115,476.48
j. one gang switch set 27.00 150.00 4,050.00
k. two gang switch set 20.00 230.00 4,600.00
l. one gang 3 way switch set 12.00 145.00 1,740.00
m. two gang 3 way switch set 8.00 175.00 1,400.00
n. duplex C.O. grounding type, 15A, 250V set 24.00 138.00 3,312.00
o. duplex C.O. grounding type, 15A, 250V, WP set 4.00 420.00 1,680.00
p. KWHR meter round with base set 1.00 2,200.00 2,200.00
q. Consumables (5% of Materials Cost) 1.00 12,438.07 12,438.07

A. Labor

B. Equipment

C. Total (A + B) 5,283.43
D. Output = 1 l.s.
F. Materials
Main: 700at, 800af, 3p, 240v, 65KAIC
4 - 40at, 100af, 2p, 230v
1 - 600at, 600af, 3p, 230v
6 - 20at, 50af, 2p, 240v
2 - 30at, 50af, 2p, 240v
FPP set 1.00 57,605.60 57,605.60

Main: 600at, 600af, 3p, 240v, 42KAIC
Branches: 1 - 600at, 600af, 3p, 240v
3 - 40at, 100af, 2p, 240v
1 - 40at, 100af, 3p, 240v
Automatic Transfer Switch set 1.00 128,000.00 128,000.00

LPB, LPC and LPD - Flush Mounted, NEMA 1 Enclosure set 2.00 9,677.20 19,354.40
4 - 20at, 50af, 2p, 240v


A. Labor

B. Equipment

C. Total (A + B) 16,143.82
D. Output = 1 l.s.
F. Materials

porcelain
e. Wall Fanreceptacle.
with control Switch set 24.00 1,200.00 28,800.00


A. Labor

B. Equipment

C. Total (A + B) 4,104.62
D. Output = 1 l.s.
F. Materials


Item No./Description : 1002(26) Cistern

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 48,359.30
D. Output = 1
F. Materials

b. Concrete m3 58.83 5,065.00 297,993.80
c. Phenolic Board (0.019 x 1.2 x 2.4) - 4 uses pc 89.00 1,450.00 129,050.00
d. Good Lumber - 3 uses bd ft 1,809.37 42.00 75,993.54
d. 0.60 x 0.60 Manhole Cover pc 2.00 5,000.00 10,000.00
e. Waterproofing bags 588.30 46.00 27,061.80
f. Gravel Fill cu.m 12.84 614.75 7,893.39
g. G.I. Tie Wires kgs 87.02 75.00 6,526.50
h. 25mm Stainless Steel (Ladder) m. 20.00 2,000.00 40,000.00


A. Labor

B. Equipment

C. Total (A + B) 16,804.86
F. Materials

b. Concrete m3 8.27 5,065.00 41,887.55
d. Cement Based Waterproofing, SaharaSahara bag 200.00 45.00 9,000.00
e. 6" thk. CHB m2 5.00 187.50 937.50
f. 4" thk. CHB m2 2.50 162.50 406.25


Output : 1.00
A. Labor

SEPTIC VAULT
B. Equipment

C. Total (A + B) 59,731.74
D. Output = 1
F. Materials
c. Floor Drain pcs 48.00 280.00 13,440.00
d. Faucet pcs 24.00 195.00 4,680.00
f. Mirror m2 24.00 500.00 12,000.00
g. Consumables 5,256.40
h. Urinal (trough) set 4.00 9,500.00 38,000.00
i. Concrete Sink 3 faucet set 3.00 6,028.00 18,084.00
j. Concrete Sink 1 faucet set 5.00 2,895.00 14,475.00
k. Gate Valve 50mm pcs 2.00 980.00 1,960.00
l. Gate Valve 20mm pcs 4.00 450.00 1,800.00
m. Check Valve 50mm pcs 1.00 954.00 954.00
n. PWD handrail set 1.00 4,500.00 4,500.00
o. Sink Drain pcs 4.00 280.00 1,120.00
SEPTIC VAULT
b. Concrete m3 8.27 5,065.00 41,887.55
e. 6" thk. CHB m2 5.00 187.50 937.50
f. 4" thk. CHB m2 2.50 162.50 406.25
CISTERN TANK
b. Concrete m3 8.27 5,065.00 41,887.55


A. Labor

B. Equipment

C. Total (A + B) 10,783.26
D. Output = 1 l.s.
F. Materials
a. 32mmØ PVC pipe length 2.00 120.00 240.00

b. 32mmØ PVC Adapter pc 2.00 16.00 32.00
c. 32mmØ L&B pc 2.00 16.00 32.00
d. 25mmØ PVC pipe length 10.00 92.00 920.00
g. 20mmØ PVC conduit length 284.00 69.00 19,596.00
h. 20mmØ PVC adapter pc 500.00 8.00 4,000.00
i. 20mmØ L&B pc 500.00 8.00 4,000.00
j. utility box, deep type pc 85.00 50.00 4,250.00
k. junction box, deep type pc 115.00 50.00 5,750.00
l. 40mmØ entrance cap pc 1.00 304.00 304.00
m. 16mmØX2.4m ground rod w/ connector pc 2.00 1,200.00 2,400.00
n. 20mmØ Flexible metal Conduit length 6.00 20.00 120.00
o. 20mmØ Connector pc 2.00 10.00 20.00
p. 25mmØ L&B pc 2.00 14.00 28.00
q. 40mmØ RSC pipe length 4.00 1,069.50 4,278.00
r. 40mmØ RSC Elbow pc 2.00 289.80 579.60


A. Labor

B. Equipment

C. Total (A + B) 11,921.26
F. Materials

c. 3.5mm2 TW wire,stranded m 920.00 23.00 21,160.00
e. 5.5mm2 TW wire,stranded m 30.00 24.00 720.00
f. 14.0mm2 TW wire,stranded m 12.00 86.00 1,032.00
g. 8.0mm2 TW wire,stranded m 12.00 65.00 780.00
h. 14mm2 THWN wire,stranded m 6.00 86.00 516.00
i. 38mm2 THWN wire,stranded m 24.00 292.60 7,022.40
j. one gang switch set 14.00 150.00 2,100.00
k. two gang switch set 16.00 230.00 3,680.00
l. one gang 3 way switch set 14.00 145.00 2,030.00
m. duplex C.O. grounding type, 15A, 250V set 16.00 138.00 2,208.00
n. duplex C.O. grounding type, 15A, 250V, WP set 4.00 420.00 1,680.00
o. KWHR meter round with base set 1.00 2,200.00 2,200.00
p. n. Tape, bolt&nut, mica tube, terminal lugs, JB
lot 1.00 4,431.47 4,431.47
cover clamps, screw and anchors

Item No./Description : 1102(1) Panelboard with Main & Branch Breakers 8CL
A. Labor

B. Equipment

C. Total (A + B) 3,815.81
D. Output = 1 l.s.
F. Materials
Main: 150at, 225af, 2p, 240v, 22KAIC
2 - 40at, 50af, 2p, 230v
6 - 20at, 50af, 2p, 240v
2- 30at, 50af, 2p, 240v
LPB - Flush Mounted, NEMA 1 Enclosure w/ Ground Ter set 1.00 14,346.80 14,346.80
Main: 40at, 50af, 2p, 240v
6 - 20at, 50af, 2p, 240v

Item No./Description : 1200(5)b Exhaust Fan

Unit of Measurement : set
A. Labor

B. Equipment

C. Total (A + B) 293.52
D. Output = 0.5 set
F. Materials
a. Wall mounted Exhaust Fan set 1.00 1,419.00 1,419.00


A. Labor
FIRE ALARM SYSTEM

FIRE PROTECTION SYSTEM

B. Equipment

C. Total (A + B) 20,909.47
D. Output = 1 l.s.
F. Materials
FIRE ALARM SYSTEM

d. Smoke / Heat Detector set 8.00 5,891.83 47,134.64
e. Close Circuit Television (CCTV ) set 2.00 14,202.80 28,405.60
FIRE PROTECTION SYSTEM

a
b.Fire
FireHose Cabinet with
Extinguisher, Fire
10 lbs Extinguisher
Mounted, HCFC 123 set 12.00 6,825.00 81,900.00
c. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
d. Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
e. End-Suction Centrifugal Water Pump, TDH 22m,
2.0HP, 60GPM unit 2.00 36,780.00 73,560.00
f. Booster Pump, TDH 25m, 3HP, 80GPM unit 1.00 39,300.00 39,300.00


A. Labor

Sub - Total for A -
B. Equipment
Minor Tools (10% of labor cost) -
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. B.I. Pipe 75mm dia lm 20.00 984.00 19,680.00

b. B.I. Pipe 65mm dia lm 30.00 708.00 21,240.00
c. Fittings (Elbow, Tee, Reducer, etc) 4,092.00
d. Fire Hose Cabinet with Fire Extinguisher set 4.00 24,000.00 96,000.00
e. Fire Extinguisher, 10 lbs Capacity, Wall set 12.00 6,825.00 81,900.00
Mounted, HCFC 123
f. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
g. Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
h. Concrete m³ 5,065.00 -
i. Rebar kg 44.00 -
j. Plaster Finish m² 84.25 -
k. Cement Based Waterproofing bag 45.00 -
l. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
m. End-Suction Centrifugal Water Pump, TDH
22m, 2.0HP, 60GPM unit 2.00 36,780.00 73,560.00
n. Booster Pump, TDH 25m, 3HP, 80GPM unit 1.00 39,300.00 39,300.00
Sub - Total for F -


and F
Item No./Description : 1106 (1) CCTV System

A. Labor

B. Equipment

C. Total (A + B) 12,808.32
D. Output = 1 l.s.
F. Materials
a. Bullet Camera pc. 2.00 1,280.00 2,560.00

Turbo HD720P IR, 1.0 Megapixel high
Performance CMOS, Analog HD Output, up to
720P resolution, True day/night, Digital Noise
reduction (DNR), Smart Infrared (IR)
b. Dome Camera pc. 2.00 1,359.50 2,719.00

Turbo HD720P IR, 1.0 Megapixel high
Performance CMOS, Analog HD Output, up to
720P resolution, True day/night, Digital Noise
reduction (DNR), Smart Infrared (IR)
c. Power Supply , 12V, 1.5Amp pc. 4.00 200.00 800.00
d. Turbo HD Digital Video Recorder (DVR) pc. 1.00 8,000.00 8,000.00
e. Hard Drive Disc (4TB) pc. 1.00 9,500.00 9,500.00
f. LED Monitor (19.5 Screen Size) pc. 1.00 9,923.20 9,923.20
g. Other Work Materials (Cables, cable ties, plastic 6,700.44
moulding, silicone glue etc.)

Item No./Description : 1711(1) Stone Masonry

A. Labor

B. Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00

a. Water Truck/Pump (16000 L) 1 0.05 2,450.00 122.50
b. Backhoe (Wheel Type, 0.28 cu.m.) 1 0.10 922.00 92.20

C. Total (A + B) 1,100.94
F. Materials
a. Cement bag 5.50 240.00 1,320.00

b. Sand m 3
0.30 868.30 260.49
c. Gravel Fill m3 0.02 753.30 15.07
d. Weep holes (PVC) m 0.30 145.00 43.50
e. Filter Cloth m2 0.015 280.00 4.20
f. Stones m 3
1.05 903.30 948.47
Miscellaneous (1% of Materials Cost) 25.92


Output : 1.00
A. Labor

B. Equipment
C. Total (A + B) 8,071.91
D. Output = 1
F. Materials
b. PVC Pipe, 50mm Ø x 3m, S-1000 VENT 24.00 300.00 7,200.00
d. PVC Pipe, 101mm Ø x 3m, S1000 lgths. 20.00 652.00 13,040.00
e. Elbow, 50mm dia. x 90 deg. Bend pc 16.00 26.00 416.00
f. Elbow, 100mm dia. x 90 deg. bend pc 8.00 81.00 648.00
g. WYE, 50mm Ø pc 8.00 82.00 656.00
h. WYE, 100mm Ø pc 12.00 165.00 1,980.00
i.WYE Reducer, 100mm Ø x 75mm Ǿ pc 3.00 120.00 360.00
j.WYE Reducer, 100mm Ø x 50mm Ǿ pc 13.00 100.00 1,300.00
k. Tee, 100mm dia pc 4.00 180.00 720.00
l. Tee REDUCER 75 X 50mm dia pc 4.00 89.00 356.00
m. Single Branch Sweep Tee, 50mm dia pc 28.00 60.00 1,680.00
n. Clean Out w/ Cover, 100mm dia. pc 8.00 110.00 880.00
o. P-trap, 50mm dia. pc 34.00 120.00 4,080.00
p. PVC Solvent, 400cc cans 7.00 245.00 1,715.00
q. Consumables (5% of Material Cost) 1,339.00


Unit of Measurement : pc
Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 1,761.14
D. Output = 1
F. Materials

c. PPRC Pipe, 32mm dia. X 4m, PN 16 lgths 4.00 736.28 2,945.12
d. PPRC Elbow, 20mm Ǿ pc 20.00 12.64 252.80
e. PPRC Elbow, 25mm Ǿ pc 3.00 20.54 61.62
g. PPRC Tee, 20mm Ǿ pc 16.00 14.80 236.80
h. PPRC Reducer, 25mm Ǿ x 20mm Ǿ pc 3.00 14.00 42.00
i. PPRC Reducer, 32mm Ǿ x 25mm Ǿ pc 2.00 15.80 31.60
j. Consumables (5% of Material Cost) 456.64

Output : 1.00
A. Labor

B. Equipment
a. Minor Tools (10% of labor cost) 901.24

b. Plate Compactor (5hp) 1 3.07 123.00 378.22

C. Total (A + B) 10,291.88
D. Output = 1
F. Materials
a.PVC Pipe 150mm dia x 3m lgths. 13.00 1,975.29 25,678.77

e. PVC Solvent, 400cc cans 4.00 245.00 980.00
g. Roof Drain Dome Type pcs. 8.00 1,500.00 12,000.00


Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 38,150.68
D. Output = 1
F. Materials
c. Floor Drain pcs 34.00 280.00 9,520.00
d. Faucet pcs 14.00 195.00 2,730.00
f. Mirror m2 24.00 500.00 12,000.00
g. Consumables 4,962.90
h. Urinal (trough) set 4.00 9,500.00 38,000.00
i. Concrete Sink 3 faucet set 3.00 6,028.00 18,084.00
j. Concrete Sink 1 faucet set 5.00 2,895.00 14,475.00
k. Gate Valve 50mm pcs 2.00 980.00 1,960.00
l. Gate Valve 20mm pcs 4.00 450.00 1,800.00
m. Check Valve 50mm pcs 1.00 954.00 954.00
n. PWD handrail set 1.00 4,500.00 4,500.00


A. Labor

B. Equipment

C. Total (A + B) 62,987.99
F. Materials
a. B.I. Pipe 75mm dia lm 20.00 984.00 19,680.00

b. B.I. Pipe 65mm dia lm 30.00 708.00 21,240.00
c. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 4,092.00 4,092.00
d.
e. Fire
Fire Hose Cabinet10
Extinguisher, with
lbsFire Extinguisher
Mounted, HCFC 123 set 4.00 6,825.00 27,300.00
f. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
g. Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
h. Concrete m³ 18.75 5,065.00 94,968.75
i. Rebar kg 787.50 44.00 34,650.00
j. Plaster Finish m² 78.00 84.25 6,571.50
k. Cement Based Waterproofing bag 188.00 45.00 8,460.00
l. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
m. End-Suction Centrifugal Water Pump, TDH
22m, 2.0HP, 60GPM unit 2.00 36,780.00 73,560.00
n. Booster Pump, TDH 25m, 3HP, 80GPM unit 1.00 39,300.00 39,300.00


and F

A. Labor

B. Equipment

C. Total (A + B) 12,089.83
F. Materials

b. Concrete m3 5.28 5,065.00 26,743.20
d. Cement Based Waterproofing, Sahara bag 131.00 45.00 5,895.00
e. 6" thk. CHB m2 5.00 187.50 937.50
f. 4" thk. CHB m2 2.50 162.50 406.25


A. Labor

B. Equipment

C. Total (A + B) 235.86
F. Materials

b. Concrete m3 0.07 5,065.00 354.55
c. Masonry m2 0.80 162.50 130.00


A. Labor

B. Equipment

C. Total (A + B) 8,072.97
D. Output = 1 l.s.
F. Materials
a. 32mmØ RSC pipe length 4.00 883.75 3,535.00

b. 32mmØ RSC Elbow pc 2.00 320.00 640.00
c. 25mmØ RSC L&B pc 2.00 14.00 28.00
d. 25mmØ PVC pipe length 17.00 92.00 1,564.00
f. 20mmØ PVC conduit length 195.00 69.00 13,455.00
g. 20mmØ PVC adapter pc 350.00 8.00 2,800.00
h. utility box, deep type pc 65.00 50.00 3,250.00
i. junction box, deep type pc 75.00 50.00 3,750.00
j. 32mmØ entrance cap pc 1.00 243.20 243.20
k. 20mmØX2.4m ground rod w/ connector pc 2.00 1,200.00 2,400.00
l. 20mmØ locknut and bushing pc 350.00 8.00 2,800.00
m. 20mmØ Flexible metal Conduit length 6.00 20.00 120.00
n. 20mmØ Connector pc 2.00 10.00 20.00


A. Labor

B. Equipment

C. Total (A + B) 8,693.70
F. Materials

c. 3.5mm2 TW wire,stranded m 621.00 23.00 14,283.00
e. 5.5mm2 TW wire,stranded m 27.00 24.00 648.00
f. 8.0mm2 THWN wire,stranded m 6.00 65.00 390.00
g. 8.0mm2 TW wire,stranded m 24.00 65.00 1,560.00
h. 30mm2 THWN wire,stranded m 24.00 210.00 5,040.00
i. one gang switch set 11.00 150.00 1,650.00
j. two gang switch set 11.00 230.00 2,530.00
j. one gang 3 way switch set 14.00 145.00 2,030.00
k. duplex C.O. grounding type, 15A, 250V set 8.00 138.00 1,104.00
l. duplex C.O. grounding type, 15A, 250V, WP set 4.00 420.00 1,680.00
m. KWHR meter round with base set 1.00 2,200.00 2,200.00
n. Consumables (5% of Materials Cost) lot 1.00 3,235.25 3,235.25

A. Labor

B. Equipment

C. Total (A + B) 3,815.81
D. Output = 1 l.s.
F. Materials
Main:100at, 100af, 2p, 240v
1 - 50at, 50af, 2p, 230v
5 - 20at, 50af, 2p, 240v
2 - 30at, 50af, 2p, 240v
LPB - Flush Mounted, NEMA 1 Enclosure w/ Ground Ter set 1.00 12,012.00 12,012.00
Main: 40at, 50af, 2p, 240v
5 - 20at, 50af, 2p, 240v
30at, 50af, 2p, 240v, in NEMA 3R enclosure 2.00 1,200.00 2,400.00

20at, 50af, 2p, 240v, in NEMA 3R enclosure 1.00 1,200.00 1,200.00


A. Labor

B. Equipment

C. Total (A + B) 6,440.69
D. Output = 1 l.s.
F. Materials

porcelain
e. Wall fanreceptacle.
with controlswitch set 8.00 1,200.00 9,600.00


A. Labor

B. Equipment

C. Total (A + B) 4,104.62
D. Output = 1 l.s.
F. Materials



Dce Dupa CP Doh Co Warehouse 23 XML

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Dce Dupa CP Doh Co Warehouse 23 XML

Uploaded by

Copyright:

Available Formats

INSERT NAME AND LOGO OF BIDDER HERE

DETAILED COST ESTIMATE

ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

1.00 GENERAL REQUIREMENTS

TOTAL APPROVED BUDGET FOR CONTRACT : 0.00

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1.01 Project Billboard

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

a. Construction Foreman 1 4.00 -

Sub - Total for A -

Sub - Total for B -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

a. 8' x 8' Tarpaulin sq.ft. 64.00 -

Sub - Total for F -

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1.02 Temporary Facility

Designation No. of Person/s No. of Month/s Hourly Rate Amount (PhP)

Sub - Total for A

Sub - Total for B -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

a. Temporary Facility l.s. 1.00 -

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1.03 Mobilization/Demobilization

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Sub - Total for A -

a. Mobilization/ Demobilization (1.00% of Civil Works)

Sub - Total for B -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

G. Direct Unit Cost (E + F) -

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1.04 Permits & Clearances

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Sub - Total for A -

Sub - Total for B -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

a) Contractor's tax, Certificate of Non-Coverage l.s. 1.00 -

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.01 Structure Excavation

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

a. Construction Foreman 1 1.00 -

Sub - Total for A -

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Sub - Total for F

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.02 Embankment from Structure Excavation

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

a. Construction Foreman 1 1.00 -

Sub - Total for A -

a. Plate Compactor (5 hp) 1 0.75 -

Sub - Total for B -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

G. Direct Unit Cost (E + F) -

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.02 Gravel Bedding

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

a. Construction Foreman 1 1.00 -

Sub - Total for A -

a. Plate Compactor 1 0.50 -

Sub - Total for B -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

a. Gravel Bedding (G1) m3 1.05 -