Вы находитесь на странице: 1из 13

BILL OF QUANTITIES

Office of Civil Defense Department of National Defense (OCD-DND)


Office of Civil Defense - DND
Camp General Emilio Aguinaldo
Quezon City

BUILDING COST BREAKDOWN


MATERIALS

LABOR COST

PARTICULAR

TOTAL
Qty

1. MOBILIZATION/
TEMP FACIL

Unit Cost

Sub Total

Qty

Unit Cost

Sub Total

50,000.00

50,000.00

15,000.00

15,000.00

65,000.00

600

30.00

17,992.80

600

9.00

5,397.84

23,390.64

15,000.00

15,000.00

4,500.00

4,500.00

19,500.00

II. SITE CLEARING


a.Clearing
b. Demolition and
Disposal
Sub-total

42,890.64

III. EARTHWORK
a. Excavation

300

350.00

105,152.50

300

105.00

31,545.75

136,698.25

b. Back Fill

100

175.00

17,525.42

100

52.50

5,257.63

22,783.04

c. Earth Fill

75

175.00

13,144.06

75

52.50

3,943.22

17,087.28

850.00

3,192.13

255.00

957.64

4,149.77

d. Gravel Fill
Sub-total

180,718.34

IV. SOIL
POISONING
a. Area

600

100.00

59,976.00

600

30.00

17,992.80

77,968.80

b. Perimeter

100

50.00

5,020.00

100

15.00

1,506.00

6,526.00

50

50.00

2,510.00

50

15.00

753.00

3,263.00

c. Column
Sub-total

87,757.80

V. CONCRETE
WORKS
a. Cement

3,897

220.00

857,340.00

3,897

66.00

257,202.00

1,114,542.00

b. Sand

215

750.00

161,250.00

215

225.00

48,375.00

209,625.00

c. Gravel

421

850.00

357,850.00

421

255.00

107,355.00

465,205.00

Sub-total

1,789,372.00

VI. FORMWORKS
a. Form Lumber
b. " thk Plywood
c. Asstd Nails

50

781.00

39,050.00

50

234.30

11,715.00

50,765.00

300

25.00

7,500.00

300

7.50

2,250.00

9,750.00

50

50.00

2,500.00

50

15.00

750.00

3,250.00

Sub-total

63,765.00

VII. REBARS
a. 25mm

2,207

832.32

1,836,930.24

2,207

249.70

551,079.07

2,388,009.31

b. 20mm

434

532.80

231,235.20

434

159.84

69,370.56

300,605.76

c. 16mm

71

340.92

24,205.32

71

102.28

7,261.60

31,466.92

d. 12mm

1,343

191.88

257,694.84

1,343

57.56

77,308.45

335,003.29

e. 10mm

1,613

133.20

214,851.60

1,613

39.96

64,455.48

279,307.08

15

1,705.00

25,575.00

15

511.50

7,672.50

33,247.50

f. Tie Wires
Sub-total

3,367,639.86

VIII. MASONRY
a. 4" CHB

9,173

12.00

110,076.00

9,173

3.60

33,022.80

143,098.80

b. 6" CHB

17,570

16.00

281,120.00

17,570

4.80

84,336.00

365,456.00

c. Cement

1,388

220.00

305,360.00

1,388

66.00

91,608.00

396,968.00

d. Sand

55

750.00

41,250.00

55

225.00

12,375.00

53,625.00

" Gravel

14

850.00

11,687.50

14

255.00

3,506.25

15,193.75

1,087

133.20

144,788.40

1,087

39.96

43,436.52

188,224.92

20

1,705.00

34,100.00

20

511.50

10,230.00

44,330.00

630

220.00

138,600.00

630

66.00

41,580.00

180,180.00

52

750.00

39,000.00

52

225.00

11,700.00

50,700.00

f. 10mmx6m rsb
g. Tie Wires
h. Plastering: Cement
Sand
Sub-total

1,437,776.47

IX. STEEL WORKS


a. Roof Framing
b. Purlins
c. LC
150mmx65mmx20mmx
d. Cleats L
50mmx50mmx3mm-30
e. Sag Rods 12mmx6m19

3,784

31.00

117,304.00

3,784

9.30

35,191.20

152,495.20

11

31.00

341.00

11

9.30

102.30

443.30

101

31.00

3,139.37

101

9.30

941.81

4,081.18

d. Trusses
L75mmx75mmx5mm522
L65mmx65mmx5mm858

4,370

31.00

135,460.08

4,370

9.30

40,638.02

176,098.10

5,964

31.00

184,884.00

5,964

9.30

55,465.20

240,349.20

5mm MS Plate-4

492

31.00

15,236.50

492

9.30

4,570.95

19,807.45

10mm MS Plate-1

31.00

9.30

e. 16mm x 300mm
Anchor Bolt

280

31.00

8,680.00

280

9.30

2,604.00

11,284.00

15

800.00

12,000.00

15.00

240.00

3,600.00

15,600.00

d. Metal Primer

Sub-total

620,158.44

Structural Frames
a. W14 x 68 -72

17,050

31.00

528,559.92

17,050

9.30

158,567.98

687,127.90

b. W10 x 54 -80

8,659

31.00

268,442.64

8,659

9.30

80,532.79

348,975.43

c. W12 x 79 -36

5,652

31.00

175,197.12

5,652

9.30

52,559.14

227,756.26

d. W10 x 45 -40

16,200

31.00

502,200.00

16,200

9.30

150,660.00

652,860.00

e. W12 x 65 -18

10,468

31.00

324,521.64

10,468

9.30

97,356.49

421,878.13

2,880

31.00

89,285.04

2,880

9.30

26,785.51

116,070.55

336

31.00

10,416.00

336

9.30

3,124.80

13,540.80

280

31.00

8,680.00

280

9.30

2,604.00

11,284.00

20

800.00

16,000.00

20

240.00

4,800.00

20,800.00

f. 25mm MS Plate-4
g. 25mm x 400mm
Anchor Bolt
h. 25mm x 300mm
Anchor Bolt
i. Metal Primer
Sub-total

2,500,293.06

Railings
a. 50mm GI Pipe x 6m

77

31.00

2,371.50

77

9.30

711.45

3,082.95

b. 38mm GI Pipe x 6m

648

31.00

20,088.00

648

9.30

6,026.40

26,114.40

d. 50mm GI Pipe x 6m

700

31.00

21,700.00

700

9.30

6,510.00

28,210.00

e. 12mm Sq bar - 72

300

31.00

9,300.00

300

9.30

2,790.00

12,090.00

15

800.00

12,000.00

15

240.00

3,600.00

15,600.00

c. Stair Railing

f. Metal Primer
Sub-total

85,097.35

Fire Escape
a. W4 x 13 -12
b. L65 x 65 x5 -12

1,750

31.00

54,237.60

1,750

9.30

16,271.28

70,508.88

500

31.00

15,500.00

500

9.30

4,650.00

20,150.00

c. 50mm x 6mm Flat


Bar -114

1,590

31.00

49,299.30

1,590

9.30

14,789.79

64,089.09

d. 50mm GI Pipe x 6m

50

31.00

1,550.00

50

9.30

465.00

2,015.00

e. 38mm GI Pipe x 6m

400

31.00

12,400.00

400

9.30

3,720.00

16,120.00

f. 16mm Round Bar - 24

227

31.00

7,045.68

227

9.30

2,113.70

9,159.38

g. 6mm MS Plate - 1

250

31.00

7,750.00

250

9.30

2,325.00

10,075.00

h. 16mm x 30mm
dynabolt

100

31.00

3,100.00

100

9.30

930.00

4,030.00

800.00

5,600.00

240.00

1,680.00

7,280.00

i. Metal Primer
Sub-total

203,427.35

IX.
WATERPROOFING
a. Concrete Gutter

181

100.00

18,072.00

181

30.00

5,421.60

23,493.60

b. Toilets

118

500.00

58,843.20

118

150.00

17,652.96

76,496.16

Sub-total
X. DOORS AND
JAMBS
a. D-1 G.I. Rool Up
Door on Steel Frame
b. D-2 Alum.Framed
Glass Door 1.30 x 2.50
c. D-3 Solid Core Flush
Door .80 x 2.10
d. D-3a Solid Core
Flush Door 90 x 2.10
e. D-4 PVC Door .70 x
2.10
f. D-5 PVC Door .75 x
2.10

99,989.76

12,000.00

24,000.00

3,600.00

7,200.00

31,200.00

7,000.00

7,000.00

2,100.00

2,100.00

9,100.00

12

3,500.00

42,000.00

12

1,050.00

12,600.00

54,600.00

2,500.00

5,000.00

750.00

1,500.00

6,500.00

1,200.00

9,600.00

360.00

2,880.00

12,480.00

1,500.00

6,000.00

450.00

1,800.00

7,800.00

g. D-6 Steel Door with

6,000.00

12,000.00

1,800.00

3,600.00

15,600.00

h. Panic Hardware .90 x


2.10

3,000.00

18,000.00

900.00

5,400.00

23,400.00

i. Jambs 2 x 5

37

500.00

18,500.00

37

150.00

5,550.00

24,050.00

j. Hardwares

37

1,500.00

55,500.00

37

450.00

16,650.00

72,150.00

k. Locksets

37

800.00

29,600.00

37

240.00

8,880.00

38,480.00

111

150.00

16,650.00

111

45.00

4,995.00

21,645.00

l. Loose Pin Hinges


Sub-total

317,005.00

XI. WINDOWS
a.W-1 6mm Fixed Glass
on Alum Frame

7,938.00

23,814.00

2,381.40

7,144.20

30,958.20

4,312.00

21,560.00

1,293.60

6,468.00

28,028.00

Alum fixed louver


b. W-1a 6mm fixed
glass on Alum Frame

c. W-2 sliding glass on


Alum Frame 1.60 x 2.80
d. W-3 sliding glass on
Alum Frame 1.20 x 2.80
e. W-4 sliding glass on
Alum Frame 1.20 x .90
f. W-5 awning glass on
Alum Frame .40 x 2.80

3,136.00

12,544.00

940.80

3,763.20

16,307.20

19

2,352.00

44,688.00

19

705.60

13,406.40

58,094.40

756.00

3,024.00

226.80

907.20

3,931.20

784.00

784.00

235.20

235.20

1,019.20

Sub-total

138,338.20

X. TILE WORKS
a. .40 x .40 Vit. Floor
tiles
b. .30 x .30 Vit. Floor
tiles
c. .30 x .30 Vit. Wall
tiles

2,924

50.00

146,200.00

2,924

15.00

43,860.00

190,060.00

1,308

22.00

28,776.00

1,308

6.60

8,632.80

37,408.80

1,310

22.00

28,820.00

1,310

6.60

8,646.00

37,466.00

202

250.00

50,500.00

202

75.00

15,150.00

65,650.00

e. Tile Grout

61

218.00

13,298.00

61

65.40

3,989.40

17,287.40

f. Natural Granite finish

11

3,900.00

43,777.50

11

1,170.00

13,133.25

56,910.75

g. Fiberglass partitions

15,000.00

15,000.00

4,500.00

4,500.00

19,500.00

d. Tile Adhesive

Sub-total

404,782.95

XI. CEILING
WORKS
a. Wall angle x 3m

164

50.00

8,200.00

164

15.00

2,460.00

10,660.00

228

145.00

33,060.00

228

43.50

9,918.00

42,978.00

456

95.00

43,320.00

456

28.50

12,996.00

56,316.00

1,000

7.00

7,000.00

1,000

2.10

2,100.00

9,100.00

300

20.00

6,000.00

300

6.00

1,800.00

7,800.00

f. Rivets

2,633

1.00

2,632.50

2,633

0.30

789.75

3,422.25

g. Misc.

3,000.00

3,000.00

900.00

900.00

3,900.00

351

490.00

171,990.00

351

147.00

51,597.00

223,587.00

10,530

1.00

10,530.00

10,530

0.30

3,159.00

13,689.00

b. C Channel 12mm x
36mm
c. Metal Furring 13mm
x 37mm
d. Clip
e. Cross Joiner

h. 4.5mm Cement board


i. Ficem screw
Sub-total

371,452.25

Closet
a. " Plywood

20

700.00

14,000.00

20

210.00

4,200.00

18,200.00

b. x 2 x 8

100

25.00

2,500.00

100

7.50

750.00

3,250.00

c. Concealed Hinges

100

50.00

5,000.00

100

15.00

1,500.00

6,500.00

d. Cab Pull

100

50.00

5,000.00

100

15.00

1,500.00

6,500.00

e. Hanger Rod

70

75.00

5,250.00

70

22.50

1,575.00

6,825.00

f. Assorted Nails

50

70.00

3,500.00

50

21.00

1,050.00

4,550.00

130.00

1,040.00

39.00

312.00

1,352.00

g. Stickwell
Sub-total

47,177.00

ROOFING WORKS
a. Long Span PrePainted Roofing (0.40m

201

300.00

60,240.00

201

90.00

18,072.00

78,312.00

b. Ridge Roll

100

400.00

40,160.00

100

120.00

12,048.00

52,208.00

c. Flashing

100

350.00

35,140.00

100

105.00

10,542.00

45,682.00

d. Tek Screw

2,000

5.00

10,000.00

2,000

1.50

3,000.00

13,000.00

e. Tek 5 (Type S-10)

1,500

10.00

15,000.00

1,500

3.00

4,500.00

19,500.00

206

20.00

4,122.96

206

6.00

1,236.89

5,359.85

g. Basket Strainer

1,500.00

1,500.00

450.00

450.00

1,950.00

h. Silicon Sealant

100

140.00

14,000.00

100

42.00

4,200.00

18,200.00

i. Touch Up Paint

650.00

3,250.00

195.00

975.00

4,225.00

j. PE Foam w/ one sde


Foil. 10mm x 1.0m x

15

5,000.00

75,000.00

15

1,500.00

22,500.00

97,500.00

k.Contact Cement

50

220.00

11,000.00

50

66.00

3,300.00

14,300.00

l. PE Foam Tape

20

300.00

6,000.00

20

90.00

1,800.00

7,800.00

f. Blind Rivets

Sub-total

358,036.85

XIII. PAINTING
a. Neutralizer

45

350.00

15,750.00

45

105.00

4,725.00

20,475.00

b. Flat Latex paint

45

386.00

17,370.00

45

115.80

5,211.00

22,581.00

c. Semi Gloss Latex


Paint

45

600.00

27,000.00

45

180.00

8,100.00

35,100.00

d. Flat Wall Enamel

45

550.00

24,750.00

45

165.00

7,425.00

32,175.00

e. Q Drying Enamel

45

550.00

24,750.00

45

165.00

7,425.00

32,175.00

f. Paint Thinner

45

600.00

27,000.00

45

180.00

8,100.00

35,100.00

g. Patching Compound

20

350.00

7,000.00

20

105.00

2,100.00

9,100.00

h. Plasalux Glazing
Putty

20

450.00

9,000.00

20

135.00

2,700.00

11,700.00

i. Acri Color

45

500.00

22,500.00

45

150.00

6,750.00

29,250.00

j. Tinting Color

40

500.00

20,000.00

40

150.00

6,000.00

26,000.00

k. Sand Paper

50

150.00

7,500.00

50

45.00

2,250.00

9,750.00

l. Estopa

10

50.00

500.00

10

15.00

150.00

650.00

m. Misc.

3,000.00

3,000.00

900.00

900.00

3,900.00

Sub-total

267,956.00

XIV. PLUMBING
WORKS
Sanitary Lines
PVC Pipe x 3m S 1000
a. 100mm

1,530.00

7,650.00

459.00

2,295.00

9,945.00

b. 75mm

10

395.00

3,950.00

10

118.50

1,185.00

5,135.00

c. 50mm

10

280.00

2,800.00

10

84.00

840.00

3,640.00

d. PVC Wye. 100mm

20

150.00

3,000.00

20

45.00

900.00

3,900.00

30

193.00

5,790.00

30

57.90

1,737.00

7,527.00

25

236.00

5,900.00

25

70.80

1,770.00

7,670.00

20

226.00

4,520.00

20

67.80

1,356.00

5,876.00

20

193.00

3,860.00

20

57.90

1,158.00

5,018.00

25

160.00

4,000.00

25

48.00

1,200.00

5,200.00

15

180.00

2,700.00

15

54.00

810.00

3,510.00

40

180.00

7,200.00

40

54.00

2,160.00

9,360.00

35

150.00

5,250.00

35

45.00

1,575.00

6,825.00

45

120.00

5,400.00

45

36.00

1,620.00

7,020.00

50

120.00

6,000.00

50

36.00

1,800.00

7,800.00

p. P-Trap 50mm

30

100.00

3,000.00

30

30.00

900.00

3,900.00

q.

30

150.00

4,500.00

30

45.00

1,350.00

5,850.00

e. PVC Wye. 100mm x


75mm
f. PVC Wye. 100mm x
50mm
g. PVC Tee. 100mm x
50mm
h. PVC Tee. 100mm x
75mm
i. PVC Tee. 50mm
j. PVC Elbow. 100mm
x 90 degrees
k. PVC Elbow. 100mm
x 45 degrees
l. PVC Elbow.75mm x
45 degrees
m. PVC Elbow. 50mm
x 90 degrees
o. PVC Elbow. 50mm x
45 degrees

100mm
Sub-total

98,176.00

Water Line
GI Pipe SCH 40 x 6m
a. G.I. Pipe. SCH 40 x
6m x 2"
b. G.I. Pipe. SCH 40 x
6m x 1-"
c. G.I. Pipe. Schedule
40 x 6m x 1-"
d. G.I. Pipe. SCH 40 x
6m x "
e. G.I. Nipple. 12" x "

10

3,450.00

34,500.00

10

1,035.00

10,350.00

44,850.00

25

1,700.00

42,500.00

25

510.00

12,750.00

55,250.00

700.00

6,300.00

210.00

1,890.00

8,190.00

15

540.00

8,100.00

15

162.00

2,430.00

10,530.00

10

110.00

1,100.00

10

33.00

330.00

1,430.00

f. G.I. Elbow. 2" x 90


Degrees
g. G.I. Elbow. 1-" x
90 Degrees
h. G.I. Elbow. 1-" x
90 Degrees
i. G.I. Elbow. " x 90
Degrees

10

325.00

3,250.00

10

97.50

975.00

4,225.00

10

75.00

750.00

10

22.50

225.00

975.00

10

55.00

550.00

10

16.50

165.00

715.00

15

45.00

675.00

15

13.50

202.50

877.50

12

95.00

1,140.00

12

28.50

342.00

1,482.00

14

85.00

1,190.00

14

25.50

357.00

1,547.00

80.00

640.00

24.00

192.00

832.00

m. G.I. Tee. 1-"

10

155.00

1,550.00

10

46.50

465.00

2,015.00

n. G.I. Tee. 1-"

75.00

525.00

22.50

157.50

682.50

18

55.00

990.00

18

16.50

297.00

1,287.00

p. G.I. Coupling. 1-"

115.00

575.00

34.50

172.50

747.50

q. G.I. Coupling. 1-"

15

75.00

1,125.00

15

22.50

337.50

1,462.50

r. G.I. Coupling. "

20

40.00

800.00

20

12.00

240.00

1,040.00

s. Teflon Tape

20

100.00

2,000.00

20

30.00

600.00

2,600.00

t. Union. 2"

10

280.00

2,800.00

10

84.00

840.00

3,640.00

u. Union. 1-"

10

140.00

1,400.00

10

42.00

420.00

1,820.00

v. Union. 1-"

10

105.00

1,050.00

10

31.50

315.00

1,365.00

w. Union. "

10

70.00

700.00

10

21.00

210.00

910.00

x. Gate Valve. 2"

710.00

3,550.00

213.00

1,065.00

4,615.00

y. Gate Valve. 1-"

600.00

3,000.00

180.00

900.00

3,900.00

z. Gate Valve. 1-"

550.00

2,750.00

165.00

825.00

3,575.00

j. G.I. Reducer. 2" x "


k. G.I. Reducer 1-" x 1"
l. G.I. Reducer. 1-" x
"

o. G.I. Tee. "

Sub-total

160,563.00

a. Pressure Tank 315


Gal Cap

31,250.00

31,250.00

9,375.00

9,375.00

40,625.00

b. Cent. Pump 1 Hp

65,000.00

65,000.00

19,500.00

19,500.00

84,500.00

c. Controller Switch

300.00

300.00

90.00

90.00

390.00

d. Gate Valve. 32mm

13

710.00

9,230.00

13

213.00

2,769.00

11,999.00

1,700.00

5,100.00

510.00

1,530.00

6,630.00

f. Union. 32mm

20

115.00

2,300.00

20

34.50

690.00

2,990.00

g. Elbow. 32mm

15

14.00

210.00

15

4.20

63.00

273.00

h. Nipple. 32mm x 8"

15

48.00

720.00

15

14.40

216.00

936.00

e. Check Valve. 32mm

Sub-total

148,343.00

Plumbing Fixtures
a. Water Closet

18

4,000.00

72,000.00

18

1,200.00

21,600.00

93,600.00

b. Lavatory

15

2,500.00

37,500.00

15

750.00

11,250.00

48,750.00

c. Urinal

2,500.00

15,000.00

750.00

4,500.00

19,500.00

d. Shower set

3,000.00

24,000.00

900.00

7,200.00

31,200.00

e. TP Holder

18

500.00

9,000.00

18

150.00

2,700.00

11,700.00

f. Soap Holder

26

500.00

13,000.00

26

150.00

3,900.00

16,900.00

g. Towel rack

500.00

4,000.00

150.00

1,200.00

5,200.00

h.Stainless Floor Drain

32

150.00

4,800.00

32

45.00

1,440.00

6,240.00

i. Faucet

15

80.00

1,200.00

15

24.00

360.00

1,560.00

Sub-total

233,090.00

XV. DRAINAGE
SYSTEM
Down Spout

20

200.00

4,000.00

20

60.00

1,200.00

5,200.00

a. PVC Pipe. 3" x 3m S600

10

765.00

7,650.00

10

229.50

2,295.00

9,945.00

b. PVC Elbow. 3"

20

75.00

1,500.00

20

22.50

450.00

1,950.00

c. PVC Coupling. 3"

100

5.00

500.00

100

1.50

150.00

650.00

d. PVC Cement. 400


c.c.

30

185.00

5,550.00

30

55.50

1,665.00

7,215.00

e. PVC Holder/Support

50

5.00

250.00

50

1.50

75.00

325.00

10

500.00

5,000.00

10

150.00

1,500.00

6,500.00

10

500.00

5,000.00

10

150.00

1,500.00

6,500.00

1,500.00

1,500.00

450.00

450.00

1,950.00

f. Concrete Pipe.
200mm
g. Concrete Pipe.
150mm
h. Catch Basin
Sub-total

40,235.00

XVI. SEPTIC TANK


a. 5.45m x 2m x 2.15m
b. PVC Tee. 100mm

40

147.00

5,880.00

40

44.10

1,764.00

7,644.00

c. PVC Clean Out.


100mm

50

65.00

3,250.00

50

19.50

975.00

4,225.00

Sub-total

92,339.00

XVII. ELECTRICAL WORKS


a. Fixtures

1.0

1,500.00

1,500.00

450.00

450.00

1,950.00

b. 400 Watts Metal


Halide, Dome
c. Reflector with
Tempered Glass Cover
d.250 Watts Metal
Halide Security Light
complete w/ housing
e. 2-40 Watts
Flourescent Lamp
Fixtures w/ Louver
Reflector,
Flush mtd.
f. 1-40 Watts
Flourescent Lamp
Fixtures w/ Louver
Reflector,
Flush mtd.
g. 2-20 Watts
Flourescent Lighting
h. 7"dia Pin Light w/ 18
Watts ESL
i. Emergency Light. 12
Volts x 100 Watts
j. Daylight
k. Ceiling mtd. Exhaust
Fan
l. Industrial Type
Exhaust Fan

16.0

1,500.00

24,000.00

16

450.00

7,200.00

31,200.00

82.0

1,000.00

82,000.00

82

300.00

24,600.00

106,600.00

7.0

3,000.00

21,000.00

900.00

6,300.00

27,300.00

61.0

300.00

18,300.00

61

90.00

5,490.00

23,790.00

90.00

300.00

5.0

300.00

1,500.00

90.00

450.00

1,950.00

37.0

75.00

2,775.00

37

22.50

832.50

3,607.50

8.0

1,500.00

12,000.00

450.00

3,600.00

15,600.00

1.0

500.00

500.00

150.00

150.00

650.00

12.0

2,000.00

24,000.00

12

600.00

7,200.00

31,200.00

6.0

5,000.00

30,000.00

1,500.00

9,000.00

39,000.00

Sub-total

282,847.50

Wiring Device
a. Duplex CO

70.0

199.75

13,982.50

70

59.93

4,194.75

18,177.25

b. ACU Outlet

12.0

262.00

3,144.00

12

78.60

943.20

4,087.20

c. Emer Light Outlet

8.0

145.00

1,160.00

43.50

348.00

1,508.00

d. Roll Up Door Switch

1.0

8,000.00

8,000.00

2,400.00

2,400.00

10,400.00

e. Exhaust Fan Control


Unit

18.0

1,500.00

27,000.00

18

450.00

8,100.00

35,100.00

f. 1-Gang Switch

30.0

100.00

3,000.00

30

30.00

900.00

3,900.00

g. 2-Gang Swich

30.0

175.00

5,250.00

30

52.50

1,575.00

6,825.00

h. 3-Gang Switch

30.0

220.00

6,600.00

30

66.00

1,980.00

8,580.00

Tel. Outlet

20.0

250.00

5,000.00

20

75.00

1,500.00

6,500.00

Sub-total

95,077.45

Ro-Ins
a. 15mm PVC Pipe x
3m

50.0

42.75

2,137.50

50

12.83

641.25

2,778.75

b. 15mm PVC Coupling

100.0

15.00

1,500.00

100

4.50

450.00

1,950.00

c. 15mm PVC Elbow

100.0

25.00

2,500.00

100

7.50

750.00

3,250.00

d. 15mm PVC L&B


Adapter

500.0

3.00

1,500.00

500

0.90

450.00

1,950.00

e. 20mm PVC Pipe x


3m

80.0

57.00

4,560.00

80

17.10

1,368.00

5,928.00

f. 20mm PVC Coupling

60.0

20.00

1,200.00

60

6.00

360.00

1,560.00

120.0

30.00

3,600.00

120

9.00

1,080.00

4,680.00

30.0

5.00

150.00

30

1.50

45.00

195.00

i. Utility Box

100.0

40.00

4,000.00

100

12.00

1,200.00

5,200.00

j. Junction Box

100.0

50.00

5,000.00

100

15.00

1,500.00

6,500.00

k. Square Box

1.0

500.00

500.00

150.00

150.00

650.00

l. Wire

1.0

1,000.00

1,000.00

300.00

300.00

1,300.00

m. 40mm RSC Pipe

50.0

135.00

6,750.00

50

40.50

2,025.00

8,775.00

n. 40mm L&B

65.0

40.00

2,600.00

65

12.00

780.00

3,380.00

o. 50mm RSC Pipe

87.0

245.00

21,315.00

87

73.50

6,394.50

27,709.50

p. 50mm L&B

45.0

80.00

3,600.00

45

24.00

1,080.00

4,680.00

q. 75mm RSC Pipe

89.0

331.00

29,459.00

89

99.30

8,837.70

38,296.70

r. 75mm Coupling

65.0

50.00

3,250.00

65

15.00

975.00

4,225.00

s. 75mm Elbow

70.0

70.00

4,900.00

70

21.00

1,470.00

6,370.00

t. 75mm L&B

50.0

77.00

3,850.00

50

23.10

1,155.00

5,005.00

u. 75mm Entrance Cap

20.0

450.00

9,000.00

20

135.00

2,700.00

11,700.00

v. Ground Clamp

5.0

500.00

2,500.00

150.00

750.00

3,250.00

w. Electrical tape

20.0

35.00

700.00

20

10.50

210.00

910.00

x. Meter Base

3.0

500.00

1,500.00

150.00

450.00

1,950.00

y. TTC Cabinet

6.0

4,700.00

28,200.00

1,410.00

8,460.00

36,660.00

300.0

5.00

1,500.00

300

1.50

450.00

1,950.00

g. 20mm PVC Elbow


h. 20mm PVC L&B
Adapter

z. cable Ties
Sub-total

190,802.95

Wires
a. 3.5mm2 THHN

0.5

3,260.00

1,630.00

978.00

489.00

2,119.00

b. 5.5mm2 THHN

0.5

4,926.00

2,463.00

1,477.80

738.90

3,201.90

c. 2.0mm2 THHN

0.5

2,106.00

1,053.00

631.80

315.90

1,368.90

d. 14mm2 THHN

0.5

11,550.00

5,775.00

3,465.00

1,732.50

7,507.50

f. 30mm2 THHN

0.5

26,400.00

13,200.00

7,920.00

3,960.00

17,160.00

h. 38mm2 THHN

0.5

29,355.00

14,677.50

8,806.50

4,403.25

19,080.75

i. 80mm2 THHN

0.3

61,800.00

15,450.00

0.3

18,540.00

4,635.00

20,085.00

j. 200mm2 THW

0.1

154,500.0

15,450.00

0.10

46,350.00

4,635.00

20,085.00

k. 300mm2 THW

0.1

231,750.0

11,587.50

0.05

69,525.00

3,476.25

15,063.75

35.0

416.00

14,560.00

35.00

124.80

4,368.00

18,928.00

l. Tel. Wire
Sub-total

124,599.80

Panel Board
a. LP
b. Main: 125AT / 225
AF; 2P
c. BRS: 9-15AT /
50AF; 2P
d.
7-20AT /
50AF; 2P
f.
5-30AT / 50AF;
2P
g.

1- Spare

22,162.00

22,162.00

6,648.60

6,648.60

28,810.60

8,000.00

8,000.00

2,400.00

2,400.00

10,400.00

8,000.00

8,000.00

2,400.00

2,400.00

10,400.00

8,000.00

8,000.00

2,400.00

2,400.00

10,400.00

10,000.00

10,000.00

3,000.00

3,000.00

13,000.00

10,000.00

10,000.00

3,000.00

3,000.00

13,000.00

Sub-total

86,010.60

PP
a. Main: 175AT /
225AF; 2P
b. BRS: 21 - 30AT
/50AF; 2P

20,000.00

20,000.00

6,000.00

6,000.00

26,000.00

4,500.00

4,500.00

1,350.00

1,350.00

5,850.00

Sub Total Cost

31,850.00

MDP
a. Main: 350AT /
400AF; 2P
b. BRS: 1 - 125AT /
225AF; 2P
1 - 175AT /
225AF; 2P

25,000.00

25,000.00

7,500.00

7,500.00

32,500.00

10,000.00

10,000.00

3,000.00

3,000.00

13,000.00

10,000.00

10,000.00

3,000.00

3,000.00

13,000.00

Sub-total

58,500.00

XVI. OUTSIDE ELECTRICAL


a. Concrete Pole. 45
Feet

10,000.00

10,000.00

3,000.00

3,000.00

13,000.00

b. Fuse Cut-Out

500.00

500.00

150.00

150.00

650.00

c. Pole Line Hardwares

2,500.00

2,500.00

750.00

750.00

3,250.00

d. Grounding Assy

1,500.00

1,500.00

450.00

450.00

1,950.00

e. Guying Assy

1,500.00

1,500.00

450.00

450.00

1,950.00

2,000.00

2,000.00

600.00

600.00

2,600.00

2,000.00

2,000.00

600.00

600.00

2,600.00

f. # 60mm ACSR Bare


Wire
g. # 30mm ACSR Bare
Wire

Sub-total

26,000.00

PROJECT DIRECT
COST
CONTRACTOR'S
PROFIT (10%)

14,117,068.63
1,411,706.86

EWT (2%)

282,341.37
TOTAL

Name:

15,811,116.86
Mrs. Nimfa O. Murallo

Signature:
Position:

Attorney-In-Fact

Name of Bidder:

D.C.E. Construction

Date:

January 11, 2012

Вам также может понравиться