D E T A I L E D E S T I M A T E

Project: Construction of Mini-Hotel

Location Guihulngan Campus
Project Cost 20,818,383.94
Duration 180 Calendar Days

1.0 GENERAL REQUIREMENT Qty Unit Unit Cost Total Cost

Building and Other Permits 1 Lot P 100,000.00 P 100,000.00
Mobilization/Demobilization 1 Lot P 20,000.00 P 20,000.00
Temporary Facilities
Signboards 1 Lot P 5,000.00 P 5,000.00
Temp Office 1 Lot P 5,000.00 P 5,000.00
Fence 1 Lot P 5,000.00 P 5,000.00
Power and Water Uiltities 6 months P 10,000.00 P 60,000.00
Testing of Materials 1 Lot P 10,000.00 P 10,000.00
205,000.00
Mark-Up 41,000.00
VAT 29,520.00
ITEM COST 275,520.00
2.0 CONSTRUCTION SAFETY AND HEALTH
Personal Protective Equipment
Hard Hat 20 pc P 450.00 P 9,000.00
Safety Gloves 20 pc P 100.00 P 2,000.00
Ssfety Glasses 20 pc P 100.00 P 2,000.00
Safety Boots 20 pc P 1,500.00 P 30,000.00
Safety Officer 4 days P 1,200.00 P 4,800.00
Direct Cost P 47,800.00
Mark-Up P 9,560.00
VAT P 6,883.20
ITEM COST P 64,243.20
3.0 EARTHWORKS
Backfill ### m3 P 500.00 P 1,250,000.00
Gravel 42 m3 P 1,150.00 P 48,300.00
1,298,300.00
Equipment
Mobilization/Demobilization 1 lot 40,000.00 40,000.00
1 Back Hoe 30 hrs 3,000.00 90,000.00
2 Dump Truck 30 hrs 1,000.00 60,000.00
1 Roller 50 hrs 1,500.00 75,000.00
2 Tamping Machine 30 days 500.00 30,000.00
295,000.00
Labor
2 Skilled 30 days 500.00 30,000.00
10 Un-Skilled 30 days 380.00 114,000.00
144,000.00
Direct Cost P 1,737,300.00
Mark-Up P 347,460.00
VAT P 250,171.20
ITEM COST P 2,334,931.20
4.0 CONCRETE WORKS
4.1 Footings 29 m3
Portland Cement 287 bags P 240.00 P 68,880.00
Gravel G1 29 m3 P 1,200.00 P 34,440.00
Sand 14 m3 P 600.00 P 8,610.00
20 mm x 6 m 150 lnth P 739.80 P 110,970.00
Ties 17 kg P 65.00 P 1,105.00
224,005.00
Labor
2 Skilled 30 days P 500.00 P 30,000.00
10 Un-Skilled 30 days P 380.00 P 114,000.00
P 144,000.00
Equipment
2 1-Bag Mixer 15 day P 500.00 15,000.00
2 Concrete Vibrator 15 day P 300.00 9,000.00
24,000.00
Sub-Total 392,005.00

4.2 Columns 25 m3
Gravel G1 31 m3 P 1,000.00 P 31,360.00
Portland Cement 254 bags P 240.00 P 60,960.00
Sand 13 m3 P 600.00 P 7,596.00
20 mm x 7.5 m 356 lnth P 924.75 P 329,211.00
10 mm x 6 m ### lnth P 184.80 P 213,444.00
Ties 110 kg P 65.00 P 7,150.00
1/2" Mar. Plywood 36 shts P 900.00 P 32,400.00
Formworks, 733 bd. Ft. P 30.00 P 21,990.00
scaffpldings, staging ### bd. Ft. P 30.00 P 71,490.00
Assorted Nails 37 kg P 76.16 2,791.26
778,392.26
Labor
2 Skilled 45 days P 500.00 P 45,000.00
10 Un-Skilled 45 days P 380.00 P 171,000.00
P 216,000.00
Equipment
2 1-Bag Mixer 20 day P 500.00 P 20,000.00
2 Concrete Vibrator 20 day P 300.00 P 12,000.00
P 32,000.00
Sub-Total P 1,026,392.26

4.3 Grade Beams 26 m3

Portland Cement 261 bags P 240.00 P 62,640.00
Gravel G1 26 m3 P 1,000.00 P 26,077.50
Sand 13 m3 P 600.00 P 7,823.25
20 mm x 6 m 120 lnth P 739.80 P 88,598.45
20 mm x 7.5 m 127 lnth P 924.75 P 117,184.32
10 mm x 6 m ### lnth P 184.80 P 260,383.20
Ties 200 kg P 65.00 P 13,000.00
Form Lumber 989 bd. Ft. P 30.00 P 29,670.00
 1/2" Mar. Plywood 53 shts P 800.00 P 42,400.00
Assorted Nails 100 kg P 70.00 P 7,000.00
P 654,776.72
Labor
2 Skilled 24 days P 500.00 P 24,000.00
10 Un-Skilled 24 days P 380.00 P 91,200.00
115,200.00
Equipment
2 1-Bag Mixer 24 day P 500.00 24,000.00
2 Concrete Vibrator 24 day P 300.00 14,400.00
38,400.00
Sub-Total 808,376.72
4.4 Septic Tanks (1 & 2)
CHB 6" 800 pcs P 18.00 14,400.00
Portland Cement 200 bags P 240.00 48,000.00
Sand 50 m3 P 600.00 30,000.00
Gravel 8 m3 P 1,000.00 8,000.00
Rebars 10 mm 200 lnth P 184.80 36,960.00
Ties 15 kg P 65.00 975.00
1/2" Mar. Plywood 12 shts P 900.00 10,800.00
Form Lumber 150 bd.ft. P 30.00 4,500.00
Scaffolds 50 bd.ft. P 30.00 1,500.00
Pipes & Fittings 1 lot P 20,000.00 20,000.00
175,135.00
Labor
1 Skilled 23 days P 500.00 P 11,500.00
4 Un-Skilled 23 days P 380.00 P 34,960.00
46,460.00
Sub-Total 221,595.00
4.5 MASONRY 61 m2
CHB 4" 765 pcs 12.00 9,180.00
Portland Cement 50 bags 240.00 12,000.00
Sand 3 m3 600.00 1,800.00
10 mm Rebars 40 lnth 184.80 7,392.00
Ties 5 kg 65.00 325.00
30,697.00
Labor
1 Skilled 12 days P 500.00 P 6,000.00
2 Un-Skilled 12 days P 380.00 P 9,120.00
15,120.00
Sub-Total P 45,817.00

Direct Cost P 2,494,185.98

Mark-Up P 498,837.20
VAT P 359,162.42
ITEM COST P 3,352,185.60
4.4 Slab on Fill 61 m3
Portland Cement 612 bags P 240.00 P 146,880.00
Gravel G1 61 m3 P 1,000.00 P 61,200.00
Sand 31 m3 P 600.00 P 18,360.00
 10 mm x 6 m 571 lnth P 184.80 P 105,520.80
Ties 23 kg P 65.00 P 1,462.50
333,423.30
4.5 Elevated Slab 73 m3
Portland Cement 729 bags P 240.00 P 174,960.00
Gravel G1 73 m3 P 1,000.00 P 72,900.00
Sand 36 m3 P 600.00 P 21,870.00
Steel Deck 560 lm P 550.00 P 308,000.00
12 mm x 6 m 700 lnth P 266.40 P 186,480.00
ties 30 kg P 65.00 P 1,950.00
Portland Cement 729 bags P 240.00 P 174,960.00
Gravel 3/4" 73 m3 P 1,200.00 P 87,600.00
Sand 37 m3 P 600.00 P 22,200.00
2" x 3" Coco Lumber ### bd. Ft. P 25.00 P 52,225.00
1,103,145.00
4.6 Stairs and Landing 16 m3 P P
Portland Cement 160 bags P 240.00 P 38,400.00
Gravel 3/4" 16 m3 P 1,200.00 P 19,200.00
Sand 8 m3 P 600.00 P 4,800.00
16 mm X 6 M 208 lnth P 473.70 P 98,529.60
12 mm x 6 m 160 lnth P 266.40 P 42,624.00
10 mm X 6 m 88 lnth P 184.80 P 16,262.40
8 mm x 6 m 72 lnth P 100.00 P 7,200.00
ties 34 kg P 65.00 P 2,210.00
1/2" Mar. Plywood 20 shts P 800.00 P 16,000.00
Form lumber 150 bd. Ft. P 25.00 P 3,750.00
Scaffolds/staging 200 bd. Ft. P 25.00 P 5,000.00
Assorted nails 10 kg P 75.00 P 750.00
254,726.00
4.7 Concrete Canopy 16 m3
Portland Cement 160 bags P 240.00 P 38,400.00
Gravel 3/4" 16 m3 P 1,200.00 P 19,200.00
Sand 8 m3 P 600.00 P 4,792.79
10 mm x 6 m 430 lnth P 184.80 P 79,464.00
ties 77 kg P 65.00 P 5,005.00
2" x 3" Coco Lumber 468 bd. Ft. P 25.00 P 11,700.00
1/2" Mar. Plywood 19 shts P 800.00 P 15,200.00
Assorted nails 29 kg P 75.00 2,137.50
175,899.29
4.8 Septic Tank 1.2 m3
Portland Cement 12 bags P 240.00 P 2,880.00
Gravel 1" 1.2 m3 P 1,000.00 P 1,197.00
Sand 0.6 m3 P 600.00 P 359.10
10 mm x 6 m 100 lnth P 184.80 P 18,480.00
ties 3.2 kg P 65.00 P 208.00
23,124.10
2.0 1-Bag Mixer 60 days P 500.00 P 60,000.00
2.0 Concrete Vibrator 60 days P 350.00 P 42,000.00
2.0 Bar Cutter 120 days P 200.00 P 48,000.00
150,000.00
4.0 Skilled 150 days P 550.00 330,000.00
15.0 Un-Skilled 150 days P 380.00 855,000.00
1,185,000.00
Direct Cost P 4,882,491.67
Mark-Up P 976,498.33
VAT P 703,078.80
ITEM COST P 6,562,068.80
5.0 ROOFING WORKS
2" x 2" x 1/4" Angle Bars 200 lnth P 614.00 P 122,800.00
1-1/2" x 1-1/2" Angle Bars 400 lnth P 500.00 P 200,000.00
1" x 1" x 3/16" Angle Bars 40 lnth P 350.00 14,000.00
Purlins 2"x4"x 1.5 mm 250 lnth P 700.00 P 175,000.00
Long span Roofing Shts (0.5 mm thk) 620 lm P 500.00 P 310,000.00
Welding Rods 20 box P 2,500.00 P 50,000.00
Red Oxide 5 gal P 375.00 P 1,875.00
Brush 2" 20 pcs P 50.00 P 1,000.00
Hacksaw blade 20 pcs P 10.00 P 200.00
Fascia Board 1' x 8' x 1" 22 pcs P 500.00 11,000.00

874,675.00
2.0 Welding Machine 40 days P 550.00 44,000.00
2.0 Metal Cut off 40 days P 300.00 24,000.00
68,000.00
2.0 Skilled 40 days P 500.00 40,000.00
8.0 Un-Skilled 40 days P 380.00 121,600.00
161,600.00
Direct Cost 1,104,275.00
Mark-Up P 220,855.00
VAT P 159,015.60
ITEM COST P 1,484,145.60
6.0 MASONRY WORKS ### m2
CHN 6" ### pcs 15.00 25,312.50
CHB 4" ### pcs 12.00 156,000.00
Portland Cement 626 bags 240.00 150,240.00
Sand 52 m3 600.00 31,200.00
10 mm x 6 m 839 lnth 184.80 155,047.20
Ties 38 kg 65.00 2,444.00
494,931.20
4.0 Skilled 56 days P 500.00 112,000.00
8.0 Un-Skilled 56 days P 380.00 170,240.00
282,240.00
Direct Cost P 777,171.20
Mark-Up P 155,434.24
VAT P 111,912.65
ITEM COST P 1,044,518.09
7.0 PLASTER WORKS ### m2
Portland Cement ### bags 240.00 259,200.00
Sand 60 m3 600.00 36,000.00
295,200.00
4 Skilled 42 days 500.00 84,000.00
 8 Un-Skilled 42 days 380.00 127,680.00
211,680.00
Direct Cost 506,880.00
Mark-Up 101,376.00
VAT 72,990.72
ITEM COST 681,246.72

8.0 CEILING WORKS ###

Wall Angle 182 length 55.00 10,010.00
Double Furring Channel 290 length 120.00 34,800.00
Single Furring Channel 276 length 100.00 27,600.00
Carrying Channels 100 length 150.00 15,000.00
Tox 3/4" ### pcs 1.00 1,000.00
Screwn 3/4" ### pcs 1.50 1,500.00
1/8'' Blind Rivets 10 box 300.00 3,000.00
Hardiflex (4.5 mm) 325 shts 577.00 187,525.00
Hardiflex screw 500 pcs 1.50 750.00
Acoustic Board (1.2 x.6) 120 pcs 300.00 36,000.00
Main T 24 length 200.00 4,800.00
Cross t 26 length 150.00 3,900.00
325,885.00

4.0 Skilled 40 days 500.00 80,000.00

8.0 Un-Skilled 40 days 380.00 121,600.00
201,600.00
Direct Cost 527,485.00
Mark-Up 105,497.00
VAT 75,957.84
ITEM COST 708,939.84

9.0 DOORS AND WINDOWS

D1 (2.1 x 1.00) Wd Panel door with jamb 14 set 8,000.00 112,000.00
D2 (2.1 x 1.00) Frameless Swing Glass Dr 1 set 10,000.00 10,000.00
D3 (2.1 x 0.9) Wood Panel Door w/ jamb 4 set 8,000.00 32,000.00
D4 2.1 x 1.60 Frameless Double Swing Glass Dr)
5 set 25,000.00 125,000.00
D5 (1.8 x 1.00 x 1" Phenolic Board) 2 set 4,500.00 9,000.00
D6 (1.8 x 0.6 x 1" Phenolic Board) 13 set 3,000.00 39,000.00
Locksets, Hinges other Accessories 1 Lot 75,000.00 75,000.00
402,000.00
4.0 Skilled 30 days 500.00 60,000.00
8.0 Un-Skilled 30 days 380.00 91,200.00
151,200.00
W1 (1.5 x3.20) 4 Panel Sliding Glass Frame 125 m2 4,000.00 500,000.00
W2 (1.5 x 1.60) 2 Panel Sliding Glass Frame 10 m2 4,000.00 40,000.00
W3 (0.70 x 1.50) 2 Panel Sliding Glass Frame 3 m2 4,000.00 12,000.00
W4 (5.28 x 0.60) Fixed Window 6 m2 4,000.00 24,000.00
W5 (2.8 x 4.5) 5 Panel Fixed Window 25 m2 4,000.00 100,000.00
W6 (5.88 x 4.55) Curtain Wall with 2nDouble27Swing
m2 Dr. 4,000.00 108,000.00
 Accessories 1 Lot 100,000.00 100,000.00
884,000.00
Direct Cost 1,437,200.00
Mark-Up 287,440.00
VAT 206,956.80
ITEM COST 1,931,596.80

10.0 PLUMBING AND DRAINAGE WORKS

Water Closet 15 sets P 7,000.00 P 105,000.00
Urinals 6 sets P 5000 P 30,000.00
Lavatory 12 sets P 3500 P 42,000.00
Decorative Faucet 12 sets P 2000 P 24,000.00
4 Hole Counter Top 1 sets P 8000 P 8,000.00
3 Hole Counter Top 2 sets P 5000 P 10,000.00
2 Hole Counter Top 1 sets P 3000 P 3,000.00
1/2'' Gate Valve 6 pcs P 385.00 P 2,310.00
1'' Check Valve 2 pcs P 1,200.00 P 2,400.00
Pipes and Fittings
4'' PVC pipe S1000 20 length P 650.00 13,000.00
3'' PVC pipe S1000 35 length P 450.00 15,750.00
2'' PVC pipe S1000 30 length P 380.00 11,400.00
4''x4'' Sanitary Tee 22 pcs P 190.00 4,180.00
3''x3'' Sanitary Tee 30 pcs P 160.00 4,800.00
4''x4'' Sanitary Wye 35 pcs P 190.00 6,650.00
2''X2'' Sanitary Wye 45 pcs P 55.00 2,475.00
4'' Clean out 24 pcs P 95.00 2,280.00
2" Tee 30 pcs P 32.00 960.00
2" Elbow 20 pcs P 32.00 640.00
2'' P-trap 20 pcs P 40.00 800.00
4'' Floor Drain 20 pcs P 60.00 1,200.00
1/2'' Elbow 30 pcs P 20.00 600.00
1/2'' Tee 40 pcs P 80.00 3,200.00
1/2'' PVC Blue pipe 20 length P 200.00 4,000.00
Teflon tape 20 pcs P 15.00 300.00
Solvent cement 10 lit. P 250.00 2,500.00
301,445.00
4 Skilled 30 days 500.00 60,000.00
8 Un-Skilled 30 days 380.00 91,200.00
151,200.00
Direct Cost 452,645.00
Mark-Up 90,529.00
VAT 65,180.88
ITEM COST 608,354.88

11.0 TILEWORKS ### m2

Ceramic Tiles 60 x 60 cm (non-skid) ### pcs 180 501,120.00
Ceramic Tiles 40 x 40 cm (non-skid) 791 pcs 120 94,920.00
 Ceramic Tiles 40 x 40 cm glazed tiles 665 pcs 120 79,800.00
Stone cladding 150 m2 1500 225,000.00
Tile Adhesives 500 bags 400 200,000.00
Cutting disk 4" 50 pcs 370.00 18,500.00
1,119,340.00
4.0 Angle Grinder 50 days 250.00 50,000.00

8.0 Skilled 80 days 500.00 320,000.00

8.0 Un-Skilled 80 days 380.00 243,200.00
563,200.00
Direct Cost 1,732,540.00
Mark-Up 346,508.00
VAT 249,485.76
ITEM COST 2,328,533.76

12.0 ELECTRICAL WORKS

Conduits and Wires
2.0 mm sq. THW wire(black) 10 box P 2,300.00 23,000.00
2.0 mm sq. THW wire(white) 10 box P 2,300.00 P 23,000.00
3.5 mm sq. THW wire(black) 8 box P 3,500.00 P 28,000.00
3.5 mm sq. THW wire(white) 8 box P 3,500.00 P 28,000.00
5.5 mm sq. THHN wire (white) 10 box P 4,000.00 40,000.00
5.5 mm sq. THHN wire (black) 10 box P 4,000.00 40,000.00
20 mm Flexibe Conduit pipe 5 roll P 1,020.00 P 5,100.00
20 mm dia. PVC pipe 50 length P 190.00 9,500.00

Circuits Breakers
14 Hole Panel Board 2 sets P 5000 10,000.00
15 AT Circuit Breaker (G.E. bolt-on) 8 set. P 444.00 3,552.00
20 AT Circuit Breaker (G.E. bolt-on) 8 set. P 550.00 4,400.00
30 AT Circuit Breakers 9 set. P 600.00 5,400.00

Boxes, Switches and Outlets

Utility box 150 pcs. P 75.00 11,250.00
Junction box 150 pcs. P 95.00 14,250.00
1-gang switch (flush type) 20 set. P 150.00 3,000.00
2-gang switch (flush type) 20 set. P 190.00 3,800.00
FIXTURES
Pinlight Case 64 pcs. P 250.00 16,000.00
Pinlight bulb(2-U) 64 pcs. P 150.00 9,600.00
Double Louver lighting Lumanaire w/ lamp 48 set. P 2,800.00 134,400.00
Duplex Convenience Outlet 60 pcs. P 275.00 16,500.00
Ceiling Fan (Paddle type) 14 sets P 5,000.00 70,000.00
Energency Lights 20 sets P 2,000.00 40,000.00
Sundries and Consummables 1 lot P 20,000.00 20,000.00
P 558,752.00
Labor
4.0 - Skilled Worker 45 days P 500.00 /day 90,000.00
8.0 - Unskilled Worker 45 days 380.00 /day 136,800.00
P 226,800.00
 Direct Cost P 785,552.00
MARK-UP P 157,110.40
VAT (12%) P 113,119.49
ITEM COST 1,055,781.89

13.0 PAINTING WORKS ### m2

Skim Coat 20 kgs. 200 bags P 500.00 100,000.00
Flat Latex White 200 gals P 550.00 110,000.00
Semi-Gloss Latex Paint 300 gals P 700.00 210,000.00
Enamel Paint 50 gals P 700.00 35,000.00
Spot Putty 20 gals P 500.00 10,000.00
Body Filler 10 lit. P 143.00 1,430.00
Sand Paper 100 pcs P 14.00 1,400.00
Paint Roller w/ tray 50 pcs P 120.00 6,000.00
2" Paint Brush 50 pcs P 34.00 1,700.00
4" Paint Brush 50 pcs P 34.00 1,700.00
Putty Knife 20 sets P 30 600.00
477,830.00
Labor
5.0 - Skilled Worker 40 days P 500.00 /day 100,000.00
5.0 - Unskilled Worker 40 days P 380.00 /day 76,000.00
176,000.00
Direct Cost 653,830.00
Mark-Up 130,766.00
VAT 94,151.52
ITEM COST 878,747.52

14.0 FABRICATED MATERIALS AND HARDWARE

2" x 3" x 1.5 mm Tubes 7 lngth 3,000.00 21,000.00
2" x 2" x 1.5 mm Tubes 5 lngth 2,500.00 12,500.00
1" x 1" x 1.5 mm Tubes 35 lngth 2,000.00 70,000.00
2" x 1/4" Flat Bar 44 lngth 1,500.00 66,000.00
2" dia. Stainless steel pipe 4 lngth 2,500.00 10,000.00
179,500.00
Labor
2.0 - Skilled Worker 30 days P 500.00 /day 30,000.00
4.0 - Unskilled Worker 30 days P 380.00 /day 45,600.00
75,600.00
Direct Cost 255,100.00
Mark-Up 51,020.00
VAT 36,734.40
ITEM COST 342,854.40

15.0 FIRE PREVENTION SYSTEM

Smoke Detector 30 sets 1,900.00 57,000.00
Sound and Light 4 sets P 5,500.00 22,000.00
Manual Pull Down Switch 4 sets P 4,500.00 18,000.00
#16 AWG Twisted wire 10 rolls P 4,800.00 48,000.00
 Panel Board 1 set 50,000.00 50,000.00
Fire Extinguisher with glass box 8 sets P 8,000.00 64,000.00
Rough-ins 1 lot P 50,000.00 50,000.00
Material Cost 309,000.00

Labor
2.0 - Skilled Worker 30 days P 500.00 /day 30,000.00
4.0 - Unskilled Worker 30 days 380.00 /day 45,600.00
75,600.00
Direct Cost 384,600.00
Mark-Up 76,920.00
VAT 55,381.24
ITEM COST 516,901.24
PROJECT COST 20,818,383.94
 35 32 TOTAL
F1 F2 F3

w 2 2.2 3
l 2 2.2 3
D 1.6 1.6 1.6
V 6.4 7.744 14.4
Q 2 26 2
12.8 201.344 28.8 242.9
 F1 F2 F3
w 1.4 1.6 2.4
l 1.4 1.6 2.4
t 0.35 0.35 0.35
2,219.40 V 0.686 0.896 2.016
Q 2 26 2
1.372 23.296 4.032 28.7
R 7 125 18 150

35
C1 C2 C3
w 0.3 0.4 0.50
l 0.3 0.35 0.4 Found Ground
5,267.38 h 6 6 6 Plywood 11 25
4,268.88 V 0.54 0.84 1.2 Formworks 224 509
9,536.26 Q 2 26 2 Staging/Scaff 732 1780
1.08 21.84 2.4 25.32
R 16 312 28 356

a.3) Columns
1.02 m3/MD

GB-1 GB-1 GB-3 Total

w 0.25 0.25 0.25
h 0.45 0.45 0.45
l 132 91.3 8.5
1,771.97 V 14.85 10.2713 0.95625 26.08
2,343.69 R 126.72 109.56 10.2 246.5

5,207.66
 9,323.32

#REF!

Slab on Fill 1.36 m3/MD

 2,110.42

Bottom Bars
12x 7.5 110.00
12x 7.6 285.00
Top 304.00
699.00
120.00 420.00 20
3,729.60
Conc pour on elev.
0.34 Slabm3/MD

Main Fire
16 mm x 6 104 104 208
0.81 12 mm x 6 80 80 160
4.94 0.13725 36.00 10 mm x 6 44 44 88
5.75 8 mm x 6 36 36 72
ties kg 17 17 34
3.29 0.183 18.00
3.29 0.37 9.00
1,970.59 6.59
852.48
325.25 3.04
216.00
3,364.32 9.63

1,589.28

Placing Footing
95.74 kg/MD
Slab on Grade
95.74 kg/MD
Columns, Beams
85 andkg/MD
R.C. Wall

369.60

1-Bagger Mixing
3.81 m3/MD
 32,242.19 Fabrication68
rebars kg/MD 474.14987 MD
94.829975

T-1 T-2
2" x 2"
1-1/2" x 1-1/2"

Walls #### m2
Parafet #### m2
Septic Tank 25.00 m2
Pillar #### m2
####
####
a) CHB Laying
a.1)chb 4" 5.1 m2/MD 203.922 MD
a.2) CHB 6"4.25 m2/MD 5.88235 MD

10.00 m2/MD 300 MD

 103,320.00

Interior ####
Classroom
Hallways Lobby Cr
WALL Angle 50.00 132

Double Furring#### 70 40 290.00

Single Furring#### 60 36 276.00
Rivets 0.00
Acoustic Board (1.2 x.6) 120 0.00
Main T 24 0.00
Hardiflex (4.5####
mm) 60 55 325.00

Cross t 26
Tex screw 1/2"
#REF! pcs P 3 #REF!

Ceiling Frame 5.1 m2/MD 218.039

Plywood Installation
6.8 shts/MD 47.7941
265.833 44.305556

a) Doors
1. Hollow Core
Fabrication
1.03 m2/MD
Installation
1.89 m2/MD
2. Panel Door
1.89 m2/MD 29.62963 MD
7.4074074
p p
Water Closet 12 sets 5,000.00 60,000.00
Urinal 6 sets 7,000.00 42,000.00
Urinal push botton6faucet sets 1,500.00 9,000.00

Lavatory 13 sets 3,500.00 45,500.00

Faucets 16 sets 200.00 3,200.00
Grab bar 1 pc 2,000.00 2,000.00

Gr Flr #### m2 94.5 94.5 94.5 49 40.5 40.5 90

2nd Flr #### m3 84 94.5 94.5 63 40.5 40.5 10.5
CR Flr 77.00 m4 31.5 45.5
CR Wall #### m5

Landing 26.10
Riser 20.76
Run 28.80
####

a) Ceramic Glazed
5 Tilesm2/MD
b) Ceramic unglazed
1.56 Tiles
m2/MD 723.5
90.4375

a) Conduits 36 lm/MD
b) Boxes and Fittings
28 pc/MD

- Wire and Wiring Devices

a) Wiring 15 lm/MD
b) Devices 10 set/MD
m
- Power Load Center, Switch Gear and Panel Boards
a) Lighting 8 set/MD
b) Panel Boards8 set/MD
p

a) Plain Cement
16.7 Paint
m2/MD
Exterior149.432 29.886432
g) Wood Paint
23.1 m2/MD

Railings
2" x 3" x 1.5 mm Tubes
1" x 1" x 1.5 mm Tubes
2" x 1/4" Flat Bar
2" dia. Stainless steel pipe

53,850.00

57,000.00
22,000.00
18,000.00
48,000.00
 50,000.00
64,000.00
50,000.00
309,000.00
Second
25 61
509 1242
1780 4292

32 16 8 1 16 28 9 16
GB1 GB2 GB3 B1 B2 B3 B4 B5

Concrete 16.6 10.64 2.12 0.625 8.3 14.875 3.5775 15.96

20 mm x 6 m 128 80 224
20 mm x 7.5 m 96 24 4 9 128
16 mm x 6 m
16 mm x 7.5 m 18 80
10 mm x 6 m 192 144 40 19 96 196 304
Ties (kg) 16 22.4 6.4 1.8 11.2 33.6 6.66 41.6
Plywood 32 22 5 16 28 6 26
Forms 598 411 94 299 523 112 486
Scaffold/Staging 0 0 0 357 637 114 571
22.5 526
10.5 12 450
 1 28 16 8 25
CB1 RB1 RB2 RB3 CRB Total

11.62 10.64 2.12 2.35 99.4275

432
261
140 140
96 24 25 243
168 176 24 50 1409
22.96 27.2 3.28 8.75 201.85
24 22 5 186
448 411 94 3476
623 571 114 2987