Bs Covered Walk Main Gate Guardhouse Waiting Area and Concrete Road

PROJECT TITLE: PROPOSED CONSTRUCTION OF COVERED WALK, MAIN GATE, GUARDHOUSE WITH
WAITING AREA AND CONCRETE ROAD

LOCATION : Bicol Sanitarium, San Pedro, Cabusao, Camarines Sur
DURATION : 150 CALENDAR DAYS
DETAILED ESTIMATE
Item Description Total

No.
I GENERAL REQUIREMENTS
A MOBILIZATION/DEMOBILIZATION l.s. 1 200,000.00 200,000.00
Sub-total 200,000.00
B TEMPORARY FACILITIES
Materials: Unit Quantity Unit Price

Field Office, Barracks and Bunkhouse sq.m. 50 1,000.00 50,000.00
Site Fence l.m. 125 150.00 18,750.00
Labor: Days Rate

1- Foreman 2 550.00 1,100.00
4- Skilled 2 400.00 8,000.00
6-Laborers 2 279.00 4,464.00
Sub-total 82,314.00
C HEALTH AND SAFETY REQUIREMENTS

Hard Hat, Protective Skull Guard, White and yellow, Heavy Duty pcs 15 287.00 4,305.00
Safety Shoes, Steel toe, Assorted Sizes pcs 15 3,023.00 45,345.00
Gloves, Wearing Gloves, Leather pcs 15 190.00 2,850.00
Medical Kit unit 1 1,500.00 1,500.00
Labor: Days Rate

1- Safety Practitioner, Part-Time 30 700.00 21,000.00
1- First Aider 30 550.00 16,500.00
Sub-total 91,500.00
D PROJECT BILLBOARD, SIGNAGES AND PHOTOGRAPHS

(8' x 8') Project Information Billboards with Stand and Frame unit 2 2,500.00 5,000.00
(1 1/2' x 2') Assorted Precautionary and Directional unit 25 300.00 7,500.00
Project Photos pcs 100 12.00 1,200.00
Labor: Days Rate

1- Skilled 1 400.00 400.00
Sub-total 14,100.00
TOTAL I 387,914.00
A.1 SITEWORKS
I BATTERBOARD LAY-OUT AND STRUCTURE'S ALIGNMENT

Estimated Total Area = 8,643.81 sq.m.
2"x 4" Hard Coco Lumber bdft 700 20.00 14,000.00
2"x 3" Hard Coco Lumber bdft 1600 20.00 32,000.00
Assorted Common Wire Nail kgs 35 62.00 2,170.00
#16 G.I. Tie Wire kgs 20 75.00 1,500.00
2 mm. Nylon String mts. 500 2.00 1,000.00
Labor: Days Rate

1- Civil Engineer 7 700.00 4,900.00
1- Foreman 7 550.00 3,850.00
8 - Skilled 7 400.00 22,400.00
4- Laborers 7 300.00 8,400.00
Sub-total 90,220.00
II EXCAVATION WORKS. 402.73 cu.m.

includes foundation structures, septic vault and drainage system
Labor: Days Rate

1- Civil Engineer 11 700.00 7,700.00
1- Foreman 11 550.00 6,050.00
2 - Skilled 11 400.00 8,800.00
8- Laborers 11 300.00 26,400.00
Equipment Rental:
1-Backhoe 1.09-1.2 cu.m. days 11 19,200.00 211,200.00
1-Dump Truck 8.0-9.0 cu.m. days 11 12,826.00 141,086.00
III EARTH AND BOULDER WORKS

A GRAVEL/BOULDER FILLS
Estimated Volume =71.65 cu.m.
GRAVEL/BOULDER FILLS INCLUDES COLUMN & WALL FOOTINGS,

PATHWALK, CATCH BASINS, SEPTIC VAULTS AND DRAINAGE PIPE LINES.

4" - 6" Hard boulder cu.m. 57.00 700.00 39,900.00
Washed Gravel (2" - 3") cu.m. 15.00 800.00 12,000.00
Labor: Days Rate

1- Civil Engineer 6 700.00 4,200.00
1- Foreman 6 550.00 3,300.00
2 - Skilled 6 400.00 4,800.00
8- Laborers 6 300.00 14,400.00
Sub-Total 78,600.00
B EARTHFILL
Estimated Volume =6,482.86 cu.m.

ITEM no. 105 (Earth Fill Materials) cu.m. 6,482.00 400.00 2,592,800.00
Labor: Days Rate

1- Civil Engineer 21 700.00 14,700.00
1- Foreman 21 550.00 11,550.00
2 - Skilled 21 400.00 16,800.00
8- Laborers 21 300.00 50,400.00
Sub-Total 2,686,250.00
Equipment Rental:
1-Dump Truck hrs 22 1,603.25 35,271.50
1-Road Grader hrs 22 2,118.41 46,605.02
1-Road Roller hrs 22 2,703.51 59,477.22
1-Plate Compactor hrs 35 1,121.36 39,247.60
Sub-Total 180,601.34
Sub-Total A1 3,436,907.34
PART B CONCRETE AND STEEL WORKS
900 Concrete Works With Rebars: 831.80 cu.m.
POURING AND REBARS OF COLUMN FOOTINGS, COLUMNS, TIE

BEAMS, WALL FOOTINGS, CONCRETE PATHWALK, PEDESTRIAN

Porland cement, Type I bags 9150 250.00 2,287,500.00
Albay Sand cu.m. 665 550.00 365,750.00
3/4" Crushed Gravel cu.m. 832 1,200.00 998,400.00
16 mm x 6m RSB (G-60) pcs 614 335.00 205,690.00
12 mm x 6m RSB (G-40) pcs 232 194.00 45,008.00
10 mm x 6m RSB (G-40) pcs 566 135.00 76,410.00
#16 G.I. Tie Wire rolls 15 2,625.00 39,375.00
Construction Pail 30L Heavy duty pcs 10 205.00 2,050.00
Water Drum pcs 2 1,500.00 3,000.00
Labor: Days Rate

1- Civil Engineer 90 700.00 63,000.00
1- Foreman 90 550.00 49,500.00
12 - Skilled 90 400.00 432,000.00
20- Laborers 90 300.00 540,000.00
Equipment Rental:
1-Concrete Mixer,1-bagger day 90 1,376.00 123,840.00
1-Concrete vibrator day 90 437.60 39,384.00
1-bar cutter (10mm-25mm dia) day 90 300.00 27,000.00
Sub-Total 5,297,907.00
PART C MASONRY WORKS
1046 MASONRY WITH REBARS: 48.53 sq.m.

A. CHB Laying ( Using Class "A" 1 : 2 Mortar Mixture)

6"Thk.x 8" X 16" CHB pcs 571 18.00 10,278.00
4"Thk.x 8" X 16" CHB pcs 124 13.00 1,612.00
Porland cement, Type IP bags 88 250.00 22,000.00
Albay Sand cu.m. 9 550.00 4,950.00
10 mm x 6m RSB G-40 pcs 61 135.00 8,235.00
# 16 G.I. Tie wire kgs 5 75.00 375.00
Hacksaw Blade (Orange) pcs 5 55.00 275.00
Labor: Days Rate

1- Civil Engineer 6 700.00 4,200.00
1- Foreman 6 550.00 3,300.00
4 - Skilled 6 400.00 9,600.00
6- Laborers 6 300.00 10,800.00
Equipment Rental:
Sub-total A 83,881.00
B. Plastering Works 97.06 sq.m.
PLASTERING/FINISHING WORKS INCLUDES INTERIOR AND EXTERIOR

MASONRY (CHB) WALLS, COLUMNS AND BEAMS
Porland cement, Type IP bags 29 250.00 7,250.00

Albay Sand cu.m. 3 550.00 1,650.00
1/8" G.I. Wiremesh Screen mts. 15 105.00 1,575.00
Labor: Days Rate

1- Civil Engineer 8 700.00 5,600.00
1- Foreman 8 550.00 4,400.00
8 - Skilled 8 400.00 25,600.00
12- Laborers 8 300.00 28,800.00
Equipment Rental:
Sub-total B 85,883.00
1009-10 DOORS, WINDOWS
A DOORS
Fabrication Including Installation of Doors with Painted Finish and complete Hardware and accessories
D-1, 0.80mx2.10m Flush Door with louvers & vision panel set 2 7,560.00 15,120.00
D-2, 0.60mx2.10m PVC Flush door with louvers set 1 5,670.00 5,670.00
Sub-total 20,790.00
B WINDOWS
Fabrication Including Installation of Windows

W-1, 2.70mx1.25m Fixed Window set 1 6,075.00 6,075.00
W-2, 1.10mx1.25m Sliding Window set 2 2,475.00 4,950.00
W-3, 0.50mx0.50m Awning window set 1 450.00 450.00
Sub-total 11,475.00
Sub-total 32,265.00
1051 METAL RAILINGS
PROVISION/INSTALLATION OF METAL HANDRAILS AND RAILINGS AT PATHWALK

3" GI Pipe s-40 pcs 67 2,413.00 161,671.00
2" GI Pipe s-40 pcs 134 1,370.00 183,580.00
Welding Rod kgs 35 120.00 4,200.00
4" Grinding Pad/Disk pcs 4 60.00 240.00
Labor: Days Rate

1- Civil Engineer 8 700.00 5,600.00
1- Foreman 8 550.00 4,400.00
3 - Skilled 8 400.00 9,600.00
1- Laborers 8 300.00 2,400.00
Equipment Rental:
1-300Amp. Welding Machine W/ Mask day 4 4,493.68 17,974.72
1-Cut-off machine day 4 1,293.68 5,174.72
1-Electric Grinding Machine day 4 480.00 1,920.00
1003 CEILING WORKS: 10.91 sq.m.

6 mm. Thk x 4' x 8' Hardiflex Board pcs 5 1,147.00 5,735.00
0.40 mm. thk x 19 mm. x 50 mm. x 5.0 m. Metal Furring pcs 7 125.00 875.00
1/8" Thk x 1" x 20' Flat Bar pcs 4 193.00 772.00
3/16" x 1" Metal Screw (Flat Head) pcs 200 1.50 300.00
5/32" x 3/4" Blind Rivet (500 pcs.) box 1 580.00 580.00
1/4" x 1 1/2" Metal Screw w/ PVC Tox pair 25 3.00 75.00
14" Cutting Disk Pad pcs 2 650.00 1,300.00
Assorted Masonry and Metal Drill Bit pcs 6 130.00 780.00
Welding Rod kgs 5 120.00 600.00
1 1/2x1 1/2 wooden moulding pcs 15 180.00 2,700.00
Labor: Days Rate
1- Civil Engineer 3 700.00 2,100.00
1- Foreman 3 550.00 1,650.00
4 - Skilled 3 400.00 4,800.00
2- Laborers 3 300.00 1,800.00
Equipment Rental:
1-Electric Cut-Off Machine day 1 200.00 200.00
1-300 Amp. Welding Machine w/ Mask day 1 4,493.60 4,493.60
1-Electric Drill Bit Machine day 3 160.00 480.00
Sub-total 29,240.60
SPCL TILE WORKS
A LAYING/INSTALLATION OF FLOOR TILES FOR THE GUARDHOUSE AND PEDESTAL POSTS OF PATHWALK
TOTAL FLOOR AREA = 96.36 sq.m. (Using Class "B" 1 : 3 Mortar Mixture)

0.30 m. x 0.30 m. Non-skid Ceramic Floor Tiles pcs 27 31.00 837.00
0.30 m. x 0.30 m. Ceramic Wall Tiles pcs 110 28.00 3,080.00
decorative stones/tiles sq.m. 85.2 450.00 38,340.00
Cement, 40kg./Type A/IP Portland bags 8 250.00 2,000.00
Sand, Albay/Black (Screened) cu.m. 4 550.00 2,200.00
Cement Grout kg. 5 40.00 200.00
Tile Cutter Pad w/ Diamond Tip (4") pcs 2 380.00 760.00
Spatula w/o Handle (Metal) pcs 2 15.00 30.00
tile trim pcs 10 35.00 350.00
0.05 m. x 0.30 m. Ceramic Capping Tile (Prime Color) pcs 10 30.00 300.00
Tile Adhesive Cement (25 kg.) bags 5 285.00 1,425.00
Labor: Days Rate

1- Civil Engineer 15 700.00 10,500.00
1- Foreman 15 550.00 8,250.00
6 - Skilled 15 400.00 36,000.00
8- Laborers 15 300.00 36,000.00
Equipment Rental:
1-Electric Grinding Machine day 10 480.00 4,800.00
SPCL STEEL WORKS:
WELDING/LAYING/INSTALLATION OF FABRICATED I-BEAM GIRDER AND I-BEAM STEEL POSTS, PURLINS, BRACINGS AND OTHER METAL
ACCESSORIES

16mm thk MS plate pcs 4 15,950.00 63,800.00
16mm dia anchor bolt pcs 964 249.00 240,036.00
Plain Round Bar 10mm x 6m pcs 24 199.10 4,778.40
Plain Round Bar 12mm x 6m pcs 49 299.20 14,660.80
Turn Buckle 16mm pcs 24 60.50 1,452.00
2"X3"x1.4mm C-Purlins pcs 261 579.70 151,301.70
2"X2"X1/4" thk Angle Bar pcs 19 948.20 18,015.80
14" Cutting Disk Pad pcs 9 650.00 5,850.00
Assorted Masonry and Metal Drill Bit lot 1 2,000.00 2,000.00
Welding Rod kgs 180 120.00 21,600.00
Oxy/acetylene cyl 8 5,000.00 40,000.00
Primer Zinc Chromate gal 30 600.00 18,000.00
Lacquer Thinner gal 15 220.00 3,300.00
4" Paint Brush pcs 10 65.00 650.00
Labor: Days Rate

1- Civil Engineer 35 700.00 24,500.00
1- Foreman 35 550.00 19,250.00
4 - Skilled 35 400.00 56,000.00
2- Laborers 35 300.00 21,000.00
Equipment Rental:
1-Electric Cut-Off Machine day 35 200.00 7,000.00
1-300 Amp. Welding Machine w/ Mask day 35 4,493.60 157,276.00
1-Electric Drill Bit Machine day 35 160.00 5,600.00
1-Oxy Acetyle Cutter day 25 600.00 15,000.00
Sub-total 1,699,460.70
SPCL ROOFING WORKS

LAYING/INSTALLATION OF LONG SPAN ROOFING AND PVC ROOFING

0.50mm thk x 4ftx9.8m corr. Gi long span colored roof (baguio green) m 3 305.00 915.00
6mm thk double sided heat insulation m2 28.91 360.00 10,407.60
6mm thk x 3m pvc roofing sheet sq.m. 836.97 500.00 418,485.00
Gutter, Pre-Painted, Ordinary,0.610m x 2.440m x 0.4mm thk pcs 72 540.00 38,880.00
Teckscrew 2-1/2" pcs 15000 2.00 30,000.00
Roof Sealant L 30 350.00 10,500.00
Blind Rivets pcs 1540 1.50 2,310.00
Assorted Masonry and Metal Drill Bit lot 1 1,500.00 1,500.00
Labor: Days Rate

1- Civil Engineer 12 700.00 8,400.00
1- Foreman 12 550.00 6,600.00
4 - Skilled 12 400.00 19,200.00
2- Laborers 12 300.00 7,200.00
Equipment Rental:
1-Electric Drill Bit Machine day 12 160.00 1,920.00
903 SCAFFOLDING, FORMS, HARDWARE AND OTHER MISCELLANEOUS MATERIALS

A. RENTAL OF STEEL SCAFFOLDING
Steel/Iron Scaffolding cu.m. 8 10,000.00 80,000.00
Sub-total 80,000.00
B. FORMS, MIXING BOARD AND MISCELLANEOUS MATERIALS
1/4"Thk x 4' x 8' Ordinary Plywood pcs 90 355.00 31,950.00

2" x 3" Hard Coco Lumber bd.ft. 2300 20.00 46,000.00
Assorted Common Wire Nails kgs 35 62.00 2,170.00
G.I. Cement Pail (Big) pcs 10 60.00 600.00
G.I. Cement Pail (Small) pcs 10 53.00 530.00
Used Motor Oil lit. 25 10.00 250.00
4" Paint Brush pcs 4 95.00 380.00
#16 G.I. Tie Wire kgs 10 75.00 750.00
Empty Drum (200 Lit. Cap.) pcs 2 750.00 1,500.00
Labor: Days Rate

1- Civil Engineer 10 700.00 7,000.00
1- Foreman 10 550.00 5,500.00
8 - Skilled 10 400.00 32,000.00
4- Laborers 10 300.00 12,000.00
Sub-total A-B 220,630.00
1032 PAINTING WORKS: 4,107.83 sq.m.

Note: 3 coatings shall be applied
PAINTINGS INCLUDES INTERIOR AND EXTERIOR MASONRY AND CONCRETE WALLS/PARTITIONS, CEILING, CEMENT BOARD, DOORS,
WINDOWS, STEEL STRUCTURES AND OTHER EXPOSED SURFACES

Skim Coat, Super Fine gals 10 585.00 5,850.00
Gloss Latex Paint gals 12 680.00 8,160.00
Concrete Putty gals 5 300.00 1,500.00
Concrete Neutralizer gals 5 350.00 1,750.00
Acry Colors cans 4 150.00 600.00
Epoxy Primer w/ Catalyst (Light Gray Color) gals 30 700.00 21,000.00
QDE (White, Class "A" & Leading Brand) gals 42 685.00 28,770.00
Body Filler w/ Hardener (Class "A" & Leading Brand) gals 6 492.00 2,952.00
Thinner, Paint (Class "A" & Leading Brand) gals 6 369.00 2,214.00
T/T Colot, Assorted (Oil) pint 18 133.00 2,394.00
Assorted sandpapers lot 1 6,000.00 6,000.00
Assorted brush and rollers lot 1 15,000.00 15,000.00
Labor: Days Rate

1- Civil Engineer 20 700.00 14,000.00
1- Foreman 20 550.00 11,000.00
8 - Skilled 20 400.00 64,000.00
4- Laborers 20 300.00 24,000.00
SPCL CONSTRUCTION OF ONE (1) UNIT SEPTIC TANK(1.80mx1.0m), 344 L.m. DRAINAGE SYSTEM AND CATCH BASINS
A. CONCRETE AND STEEL WORKS (Using Class "A" 1 : 2 : 4 Concrete

Porland cement, Type I bags 21 250.00 5,250.00
Albay Sand cu.m. 1.6 550.00 880.00
3/4" Crushed Gravel cu.m. 3.3 1,200.00 3,960.00
16 mm x 6m RSB (G-60) pcs 6 335.00 2,010.00
10 mm x 6m RSB (G-40) pcs 45 135.00 6,075.00
#16 G.I. Tie Wire kg 5 75.00 375.00
Labor: Days Rate

1- Civil Engineer 4 700.00 2,800.00
1- Foreman 4 550.00 2,200.00
2 - Skilled 4 400.00 3,200.00
2- Laborers 4 300.00 2,400.00
Sub-Total 29,260.00
B. MASONRY/PLASTERING WORKS (Using Class "A" 1 : 2 Mortar Mixture)

Albay Sand cu.m. 2.5 550.00 1,375.00
4" thick x 8" x 16",CHB cu.m. 177 13.00 2,301.00
1/8" G.I. Wiremesh Screen mts 4 105.00 420.00
Labor: Days Rate

1- Civil Engineer 4 700.00 2,800.00
1- Foreman 4 550.00 2,200.00
2 - Skilled 4 400.00 3,200.00
2- Laborers 4 300.00 2,400.00
Sub-Total 25,946.00
C. LAYING/INSTALLATION OF R.C. DRAINAGE PIPES

ESTIMATED LENGTH = 344 L.M.

Albay Sand cu.m. 11 550.00 6,050.00
600 mm. x 1.0 m. R.C. Pipe (24") pc. 344 1,160.00 399,040.00
Labor: Days Rate

1- Civil Engineer 19 700.00 13,300.00
1- Foreman 19 550.00 10,450.00
2 - Skilled 19 400.00 15,200.00
4- Laborers 19 300.00 22,800.00
D. LAYING/INSTALLATION OFCATCH BASIN

ESTIMATED QTY = 28 UNITS

Catch Basin unit 28 1,500.00 42,000.00
Labor: Days Rate

1- Civil Engineer 9 700.00 6,300.00
1- Foreman 9 550.00 4,950.00
2 - Skilled 9 400.00 7,200.00
4- Laborers 9 300.00 10,800.00
Sub-Total 71,250.00
Sub-Total A-D 604,796.00

1001-2 PLUMBING/SANITARY WORKS:
A. Laying/Installation of Sewage, and Downspout Pipe Lines and Fittings
Use Series 1000 uPVC Pipe & Fittings

uPVC Pipe, 4" x 10' (Orange) pcs 9 740.00 6,660.00
WYE, uPVC, 4" pcs 9 192.30 1,730.70
WYE, uPVC, 4" x 3" pcs 4 285.30 1,141.20
Coupling Reducer, uPVC, 4" x 3" pcs 8 86.00 688.00
Clean out w/ Plug, uPVC, 4" pcs 3 94.45 283.35
Elbow, uPVC, 4" x 90/45 (Orange) pcs 8 124.75 998.00
P-Trap, uPVC, 3" pcs 4 125.00 500.00
Hacksaw Blade (H.D.) pcs 3 55.00 165.00
PVC Solvent Cement qrt. 3 205.00 615.00
Labor: Days Rate

1- Sanitary Engineer 8 700.00 5,600.00
1- Master Plumber 8 550.00 4,400.00
3 - Skilled 8 400.00 9,600.00
1- Laborers 8 300.00 2,400.00
Sub-total A 45,648.71
B. Laying/Installation of Clean Water Pipe Lines and Fittings.

Use PN 20 PPR Pipes
Pipe, PPR, 50mm. x 4.0m. (1 1/2" dia.) PN20 pcs 15 2,220.00 33,300.00
Pipe, PPR, 40mm. x 4.0m. (1 1/4" di.a) PN20 pcs 10 1,415.00 14,150.00
Pipe, PPR, 32mm. x 4.0m. (1" dia.) PN20 pcs 5 932.00 4,660.00
Pipe, PPR, 25mm. x 4.0m. (3/4" dia.) PN20 pcs 12 538.00 6,456.00
Pipe, PPR, 20mm. x 4.0m. (1/2" dia.) PN20 pcs 9 348.00 3,132.00
Gate Valve, 50 mm. pcs 5 1,600.00 8,000.00
Gate Valve, 40 mm. pcs 1 1,417.00 1,417.00
Gate Valve, 32 mm. pcs 2 767.00 1,534.00
Gate Valve, 25 mm. pcs 1 650.00 650.00
Gate Valve, 20 mm. pcs 5 410.00 2,050.00
Equal Tee, PPR, 50 mm. pcs 3 164.00 492.00
Tee reducer, PPR, 50 mm. x 32 mm. pcs 1 165.00 165.00
Tee, PPR, 20 mm. w/ Thread pcs 8 163.00 1,304.00
Elbow, PPR, 32mm x 90/45 pcs 1 40.00 40.00
Elbow, PPR, 25mm x 90/45 pcs 5 26.00 130.00
Elbow, PPR, 20mm x 90/45 pcs 6 16.00 96.00
Elbow w/ thread, PPR, 20mm x 90/45 pcs 6 142.00 852.00
Coupling, PPR, 50mm pcs 6 77.00 462.00
Coupling Reducer, PPR, 50mm x 40mm pcs 2 62.00 124.00
Hacksaw Blade (H.D.) pcs 4 55.00 220.00
Fusion Machine, 20mm-63mm set 1 9,800.00 9,800.00
PPR Pipe Cutter, 20mm-63mm set 1 3,500.00 3,500.00
Labor: Days Rate
1- Master Plumber 5 550.00 2,750.00
3 - Skilled 5 400.00 6,000.00
1- Laborers 5 300.00 1,500.00
Sub-total B 108,953.00
C. Mounting/Installation of Plumbing Fixtures and Accessories

Water Closet with Tank and Complete Fittings, Lever Type Flush
(Prime Color/Std. Size) set 1 4,850.00 4,850.00
3/4" x 16" S/S Towel Holder set 1 280.00 280.00
Faucet, ", H.D. pcs 1 175.00 175.00
Soap Holder, Porcelain, 6 1/2" x 6 1/2" (Prime Color) pcs 1 360.00 360.00
Tissue Holder, Porcelain, 6 1/2" x 6 1/2" (Prime Color) pcs 1 360.00 360.00
Floor Drain S/S, 4" (H.D.) pcs 5 125.00 625.00
Lavatory Sink, 18", (wall hung) w/ Faucet & Complete Fittings set 1 4,500.00 4,500.00
Labor: Days Rate

1- Master Plumber 2 550.00 1,100.00
2 - Skilled 2 400.00 1,600.00
2- Laborers 2 300.00 1,200.00
Sub-total C 16,450.00
PART E ELECTRICAL
A. Mounting/Installation of Electrical Rough-Ins ( For Lightings,Power , ACU and Equipments)

uPVC Pipe 90 mm pcs 4 697.00 2,788.00
uPVC Pipe 63 mm pcs 25 384.00 9,600.00
uPVC Pipe 40 mm pcs 2 170.00 340.00
uPVC Pipe 32 mm pcs 70 145.00 10,150.00
uPVC Pipe 25 mm pcs 750 125.00 93,750.00
Metal Flexible Conduit 20 mm mtrs 60 70.00 4,200.00
Elbow,uPVC Pipe 90 mm pcs 2 180.00 360.00
uPVC Adapter 90 mm pcs 9 65.00 585.00
uPVC Adapter 25 mm pcs 1200 12.00 14,400.00
Steel Locknut 90 mm pcs 9 30.00 270.00
Steel Locknut 25 mm pcs 1200 8.00 9,600.00
Pull Box,Ga. No. 16 pcs 10 1,000.00 10,000.00
Square Box, uPVC pcs 80 65.00 5,200.00
Junction Box w/ cover, uPVC pcs 280 30.00 8,400.00
Utility Box, uPVC pcs 250 30.00 7,500.00
Service Entrance cap 90mm pc 2 850.00 1,700.00
Tie wire Ga.# 16 kg 20 75.00 1,500.00
PVC solvent liter 4 125.00 500.00
Hacksaw blade pcs 10 55.00 550.00
Tox and screw # 6 box 5 100.00 500.00
Labor: Days Rate

1- Electrical Engineer 20 700.00 14,000.00
1- Master Electrician 20 550.00 11,000.00
4 - Skilled 20 400.00 32,000.00
2- Laborers 20 300.00 12,000.00
B. Laying/Installation of Wires and Cables ( For Lightings, Power, ACU's and Equipments)
250 mm.sq. THHN/THWN-2 copper wire (strndd) mtrs 120 1,500.00 180,000.00
100 mm.sq. THHN/THWN-2 copper wire (strndd) mtrs 30 550.00 16,500.00
22 mm.sq. THHN/THWN-2 copper wire (strndd) mtr 60.00 140.00 8,400.00
14 mm.sq. THHN/THWN-2 copper wire (strndd) mtr 120 85.00 10,200.00
8.0 mm.sq. THHN/THWN-2 copper wire (strndd) mtr 100 60.00 6,000.00
5.5 mm.sq. THHN/THWN-2 copper wire (strndd) rolls 10.00 4,950.00 49,500.00
3.5 mm.sq. THHN/THWN-2 copper wire (strndd) rolls 32.00 3,400.00 108,800.00
2.0 mm.sq. THHN/THWN-2 copper wire (strndd) rolls 12 2,200.00 26,400.00
Electrical tape 3/4" pcs 50 30.00 1,500.00
Rubber tape pcs 10 120.00 1,200.00
Labor: Days Rate

4 - Skilled 49 400.00 78,400.00
2- Laborers 49 300.00 29,400.00
C. Mounting/Installation of Panel Boards, Circuit Breakers, and Other Electrical Accessories

PANEL BOARD
MCB ( Main Circuit Breaker) set 1 45,000.00 45,000.00
1 x 275 AT/400 AF , 3P,230V, Moulded Case
Circuit Breaker, NEMA 1
LP
MAIN - 1 x 100 AT/400 AF , 3P,230V, Bolt-on Type set 1 16,000.00 16,000.00
12 Branches
PP
20 Branches
LP
22 Branches
100A CB Bolt on pcs 3 950.00 2,850.00
30A CB Bolt on pcs 33 550.00 18,150.00
20A CB Bolt on pcs 21 550.00 11,550.00
Electrical tape pcs 30 30.00 900.00
Rubber tape pcs 10 120.00 1,200.00
Cable tie 4 " (100 pcs/pack) packs 10 100.00 1,000.00
Expansion Bolts 3" X 10 mm. dia. w/ shield pcs 64 15.00 960.00
Labor: Days Rate

4 - Skilled 30 400.00 48,000.00
2- Laborers 30 300.00 18,000.00
D. Mounting/Installation of Electrical Lightings, Emergency Lights & Exit Signs

2x 36watts surface mounted flourescent lighting
units 70 2,500.00
fixture w/ HPF electric ballast aluminum housing, box 175,000.00
6" pin light sets 20 400.00 8,000.00
5.7w LED bulb sets 20 180.00 3,600.00
6" recessed type downlight, daylight sets 38 450.00 17,100.00
18w LED bulb sets 38 180.00 6,840.00
6W-LED Emergency lights,230 sets 4 2,000.00 8,000.00
5W-LED EXIT light,230V sets 4 2,000.00 8,000.00
CABLE TRAY,HANGERS & SUPPORTS
1,2 mm thk. x 2" x 5" Steel C-Purlins ln.m 100 115.00 11,500.00
Adjustable hanger pcs 100 250.00 25,000.00
Brackets pcs 150 50.00 7,500.00
Expansion Bolts 3" X 10 mm. dia. w/ shield pcs 120 15.00 1,800.00
Labor: Days Rate

4 - Skilled 22 400.00 35,200.00
2- Laborers 22 300.00 13,200.00
E. Mounting/Installation of Electrical Wiring Devices and Other Fixtures

Single pole one- gang switch, sets 25 140.00 3,500.00
Single pole two- gang switch,15A, sets 37 150.00 5,550.00
Single pole three- gang switch, 15A, sets 4 200.00 800.00
One-gang three way switch, 15A, sets 2 150.00 300.00
Duplex convenience outlet,universal,w/ ground sets 75 160.00 12,000.00
Single convenience outlet,universal, w/ ground sets 63 160.00 10,080.00
Weather proof , Duplex outlet, universal w/ ground sets 3 220.00 660.00
Air conditioning , water heater, Range, Ref. sets 23 160.00 3,680.00
Labor: Days Rate

2 - Skilled 6 400.00 4,800.00
1- Laborers 6 300.00 1,800.00
Sub-total 50,670.00
F. Mounting/Installation of Fire Detectors and Alarm System (FDAS)

EMT Pipe 40 mm pcs 5 600.00 3,000.00
EMT Pipe 20 mm pcs 70 190.00 13,300.00
EMT Connector 40 mm pcs 10 50.00 500.00
EMT Connector 20 mm pcs 150 35.00 5,250.00
Locknut & Bushing 20 mm pcs 150 15.00 2,250.00
Locknut & Bushing 40 mm pcs 10 45.00 450.00
Metal Flexible Conduit 20 mm mtrs 60 70.00 4,200.00
Straight Connector 20 mm pcs 70 20.00 1,400.00
Pull Box,Ga. No. 16 pcs 3 1,000.00 3,000.00
Square Box, mettalic pcs 10 115.00 1,150.00
Juction Box w/cover,mettalic pcs 40 95.00 3,800.00
Utility Box pcs 3 95.00 285.00
1.25 mm Twisted Pair wire mtrs 250 30.00 7,500.00
FACP Panel (Addressable) set 1 50,000.00 50,000.00
Heat Detector set 4 2,000.00 8,000.00
Smoke detector set 39 1,600.00 62,400.00
Annunciator set 3 4,000.00 12,000.00
Fire Alarm Bell set 3 1,600.00 4,800.00
Manual Pull Station set 3 1,600.00 4,800.00
Clamps, mettalic pcs 100 25.00 2,500.00
Adjustable hanger pcs 100 250.00 25,000.00
Expansion Bolts 3" X 12 mm. dia. w/ shield pcs 120 20.00 2,400.00
Tie wire Ga.# 16 kg 4 75.00 300.00
Labor: Days Rate

4 - Skilled 20 400.00 32,000.00
2- Laborers 20 300.00 12,000.00
G. Mounting/Installation of Voice and Data System

uPVC Pipe, 25 mm pcs 20 125.00 2,500.00
uPVC Adaptor 25 mm pcs 16 12.00 192.00
Utility Box, uPVC pcs 8 30.00 240.00
4-Pairs UTP, CAT 6 mtrs 80 45.00 3,600.00
Patch cord 2M set 7 320.00 2,240.00
Pull Box,Ga. No. 16 pcs 3 1,000.00 3,000.00
Data/Voice Outlet (Wall mounted) set 6 980.00 5,880.00
Voice Outlet ( Wall mounted) set 1 550.00 550.00
Data Outlet (Wall mounted) set 1 550.00 550.00
Hacksaw blade pc 1 75.00 75.00
Tox and screw # 6 box 1 100.00 100.00
Labor: Days Rate

2 - Skilled 3 400.00 2,400.00
1- Laborers 3 300.00 900.00
Sub-total 26,230.00
H. Mounting/Installation of Security Access/CCTV/MATV/CATV and Other Fixtures

uPVC Pipes 40 mm pcs 2 170.00 340.00
uPVC Pipes 25 mm pcs 120 125.00 15,000.00
Steel locknut 40 mm pcs 2 16.00 32.00
Junction box w/ cover, uPVC pcs 40 30.00 1,200.00
4 pairs CAT-6 UTP Cable mtrs 500 35.00 17,500.00
Coaxial Cable RG59 mtrs 150 80.00 12,000.00
Utility Box, uPVC pcs 10 30.00 300.00
Pull Box,Ga. No. 16 pcs 3 1,000.00 3,000.00
DVR (w/ complete accessories) set 1 30,000.00 30,000.00
Monitors (w/ complete accessories) set 2 8,500.00 17,000.00
Power Supply (w/ complete accessories) set 1 6,500.00 6,500.00
Dome type CCTV Camera set 17 7,500.00 127,500.00
1 Gang TV Terminal outlet set 3 95.00 285.00
Cable TV Socket outlet set 3 75.00 225.00
Tie wire Ga.# 16 kg 5 75.00 375.00
C-Clamps, 25 mm pcs 100 5.00 500.00
C-Clamps, 40 mm pcs 20 30.00 600.00
Tox and screw # 6 box 1 100.00 100.00
Labor: Days Rate

4 - Skilled 33 400.00 52,800.00
2- Laborers 33 300.00 19,800.00
I. Mounting/Installation of Public Address (PA) and Sound Sytem

uPVC Pipes 40 mm pcs 5 170.00 850.00
uPVC Pipes 25 mm pcs 90 125.00 11,250.00
Junction box w/ cover, uPVC pcs 20 30.00 600.00
Utility box, uPVC pcs 16 30.00 480.00
Square Box, uPVC pcs 1 65.00 65.00
Pull Box,Ga. No. 16 pcs 5 1,000.00 5,000.00
1.25 mm TF wire (twisted pair) mtrs 250 30.00 7,500.00
Amplifier set 2 15,000.00 30,000.00
Ceiling Type Speaker set 16 1,000.00 16,000.00
Wall type Speaker(PA System) set 6 1,000.00 6,000.00
Wall type Speaker,100 w(Sound System) set 8 4,500.00 36,000.00
Volume Control set 10 450.00 4,500.00
Tie wire Ga.# 16 kg 5 75.00 375.00
C-Clamps, 25 mm pcs 50 5.00 250.00
C-Clamps, 40 mm pcs 20 30.00 600.00
Tox and screw # 6 box 2 100.00 200.00
Labor: Days Rate

2 - Skilled 19 400.00 15,200.00
1- Laborers 19 300.00 5,700.00
Sub-total A-I 2,359,542.00
TOTAL DIRECT COST #REF!

INDIRECT COST #REF!
GRAND TOTAL PHP #REF!
Prepared by:
128 368.64
380.44 760.88 836.968
836.97 16739.4
7.6 177.84
#REF!

Bs Covered Walk Main Gate Guardhouse Waiting Area and Concrete Road

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Bs Covered Walk Main Gate Guardhouse Waiting Area and Concrete Road

Diunggah oleh

Hak Cipta:

Format Tersedia

PROJECT TITLE: PROPOSED CONSTRUCTION OF COVERED WALK, MAIN GATE, GUARDHOUSE WITH

WAITING AREA AND CONCRETE ROAD

Item Description Total

A MOBILIZATION/DEMOBILIZATION l.s. 1 200,000.00 200,000.00

Materials: Unit Quantity Unit Price

Labor: Days Rate

C HEALTH AND SAFETY REQUIREMENTS

Labor: Days Rate

D PROJECT BILLBOARD, SIGNAGES AND PHOTOGRAPHS

Labor: Days Rate

I BATTERBOARD LAY-OUT AND STRUCTURE'S ALIGNMENT

Labor: Days Rate

II EXCAVATION WORKS. 402.73 cu.m.

Labor: Days Rate

III EARTH AND BOULDER WORKS

GRAVEL/BOULDER FILLS INCLUDES COLUMN & WALL FOOTINGS,

Materials: Unit Quantity Unit Price

Labor: Days Rate

Materials: Unit Quantity Unit Price

Labor: Days Rate

900 Concrete Works With Rebars: 831.80 cu.m.

POURING AND REBARS OF COLUMN FOOTINGS, COLUMNS, TIE

Materials: Unit Quantity Unit Price

Labor: Days Rate

1046 MASONRY WITH REBARS: 48.53 sq.m.

Materials: Unit Quantity Unit Price

Labor: Days Rate

B. Plastering Works 97.06 sq.m.

PLASTERING/FINISHING WORKS INCLUDES INTERIOR AND EXTERIOR

Materials: Unit Quantity Unit Price

Porland cement, Type IP bags 29 250.00 7,250.00

Labor: Days Rate

Materials: Unit Quantity Unit Price

Materials: Unit Quantity Unit Price

Materials: Unit Quantity Unit Price

Labor: Days Rate

1003 CEILING WORKS: 10.91 sq.m.

Materials: Unit Quantity Unit Price

Labor: Days Rate

Materials: Unit Quantity Unit Price

Labor: Days Rate

SPCL ROOFING WORKS

Materials: Unit Quantity Unit Price

Labor: Days Rate

903 SCAFFOLDING, FORMS, HARDWARE AND OTHER MISCELLANEOUS MATERIALS

1/4"Thk x 4' x 8' Ordinary Plywood pcs 90 355.00 31,950.00

Labor: Days Rate

Sub-total A-B 220,630.00

1032 PAINTING WORKS: 4,107.83 sq.m.

Materials: Unit Quantity Unit Price

Labor: Days Rate

Materials: Unit Quantity Unit Price

Labor: Days Rate

B. MASONRY/PLASTERING WORKS (Using Class "A" 1 : 2 Mortar Mixture)

Materials: Unit Quantity Unit Price

Labor: Days Rate

C. LAYING/INSTALLATION OF R.C. DRAINAGE PIPES

Materials: Unit Quantity Unit Price

Labor: Days Rate

D. LAYING/INSTALLATION OFCATCH BASIN

Materials: Unit Quantity Unit Price

Labor: Days Rate

Sub-Total A-D 604,796.00

Materials: Unit Quantity Unit Price