Вы находитесь на странице: 1из 10

JJ CONSTRUCTION & GENERAL MERCHANDISE

Project:
Location:
90 CD
Owner:
ABC:
BID:
-

Duration:

Floor Area:
BILL

OF QUANTITIES
DIV.
Total

DESCRIPTION
Mark=Up VAT

Indirect Cost

COST

QTY.
Total

UNIT
Labor &Materials
Mark - Up
TOTAL Unit
Direct Cost
OCM
Profit %
Value

Cost

1
GENERAL REQUIREMENT:
1.1
Building & Occupancy Permits
1.00 lot
50,000.00
4,500.0
0
5,000.00
9,500.00
7,140.00
16,640.00
66,640.00
66,640.00
1.2
Bonds & Insurance
1.00 lot
50,000.00
4,500.00
5,000.00
9,500.00
7,140.00
16,640.00
66,640.
00
66,640.00
1.3
CARI (Comprehensive All Risk Insurance) 1.00 lot
30,000.00
2,700.00
3,000.00
5,700.00
4,284.00
9,984.0
0
39,984.00
39,984.00
1.4
As-built Plan
1.00 lot
30,000.00
2,700.00
3,000.0
0
5,700.00
4,284.00
9,984.00
39,984.00
39,984.00
1.5
Temporary water, power and facilities
1.00 lot
35,000.00
3,150.00
3,500.00
6,650.00
4,998.00
11,648.
00
46,648.00
46,648.00
1.6
Mobilization/Demob (Inclusive of freight cost
1.00 lot
30,000.
00
2,700.00
3,000.00
5,700.00
4,284.00
9,984.00
39,984.00
39,984.00
1.7
General Cleaning/ Hauling of Debris
1.00 lot
30,000.00
2,700.00
3,000.00
5,700.00
4,284.00
9,984.0
0
39,984.00
39,984.00
1.8
Construction of Health & Safety 1.00 lot
15,000.00
1,350.0
0
1,500.00
2,850.00
2,142.00
4,992.00
19,992.00
19,992.00
255,000.00
22,950.00
27,000.00
51,300.00
38,556.00
89,856.00
359,856.00
Total Item 1: General Requirement
359,856.00
2
SITE WORKS:
2.2
Demolition of existing concrete line canal
2.00 days
20,000.
00
1,800.00
2,000.00
3,800.00
2,856.00
6,656.00
26,656.00
13,328.00
2.3
Temporary Enclosure
1.00 lot
10,000.00
900.00
1,000.00
1,900.00
1,428.00
3,328.00
13,328.
00
13,328.00
2.4
Drainage System 1.00 lot
7,500.00
675.00
750.00
1,425.00
1,071.00
2,496.00
9,996.00
9,996.00
37,500.00
3,375.00
3,750.00
7,125.00
5,355.00
12,480.00
49,980.00

Total Item 2: Site Works


49,980.00
REHABILITATION OF BUILDING EXTERIOR
1
Masonry (Plastering)
55.75 sq.m.
12,000.00
1,080.00
1,200.00
2,280.00
1,713.60
3,993.60
15,993.
60
286.88
2
Aluminum Cladding
62.24 sq.m.
125,000.00
11,250.00
12,500.00
23,750.00
17,850.00
41,600.00
166,600
.00
2,676.74
3
Painting (includes scaffoldings)
1964.00
sq.m.
Permacoat Standard Color Semi-gloss
All areas, walls except with tiles,
finishes and claddings
Permacoat Semi-Gloss; White, Boysen
238.00
gal
216,580.00
19,492.20
21,658.00
41,150.20
30,927.
62
72,077.82
288,657.82
1,212.85
Easy Tite 12.00 gal
8,064.00
725.76
806.40
1,532.16
1,151.54
2,683.70
10,747.70
895.64
Sand Paper; Assorted
90.00 doz
28,980.00
2,608.2
0
2,898.00
5,506.20
4,138.34
9,644.54
38,624.54
429.16
Water Proofing
25.00 pails
43,750.00
3,937.50
4,375.00
8,312.50
6,247.50
14,560.00
58,310.
00
2,332.40
Skim Coat 50.00 bags
550.00
49.50 55.00
104.50
78.54 183.04
733.04
14.66
Roller Brush
25.00 pcs
2,975.00
267.75
297.50
565.25
424.83
990.08
3,965.0
8
158.60
Paint Brush
20.00 pcs
1,820.00
163.80
182.00
345.80
259.90
605.70
2,425.7
0
121.28
Spatula
5.00 pairs
315.00
28.35 31.50
59.85 44.98 104.83
419.83
83.97
Masking Tape
15.00 roll
945.00
85.05 94.50
179.55
134.95
314.50
1,259.50
83.97
4
Signages
1.00
lot
380,000.00
34,200.00
38,000.
00
72,200.00
54,264.00
126,464.00
506,464.00
506,464.00
5
Signages, frames & anchorage
700.35 kgs.
28,000.00
2,520.0
0
2,800.00
5,320.00
3,998.40
9,318.40
37,318.40
53.29
6
Seamless glass (Blue) with 3M Security Film
100.00 sq.m.
215,000
.00
19,350.00
21,500.00
40,850.00
30,702.00
71,552.00
286,552.00
2,865.52
7
Blue wall extension cladding
84.50 sq.m.
250,000.00
22,500.
00
25,000.00
47,500.00
35,700.00
83,200.00
333,200.00
3,943.20
8
Removal of existing mechanical aluminum louvers
7.00
days
25,000.00
2,250.00
2,500.00
4,750.00
3,570.0
0
8,320.00
33,320.00
4,760.00
at front facade
1,338,979.00
120,508.11
133,897.90
254,406.01
191,206.20
445,612.21
1,784,591.21
Total Items 1-8
1,784,591.21
3

Pre Painted Metal Roofing Sheets and Accessories


497.31 sq.m.
345,000.00
31,050.00
34,500.00
65,550.00
49,266.
00
114,816.00
459,816.00
924.61

345,000.00
31,050.00
34,500.00
65,550.00
49,266.00
114,816.00
459,816.00
Total Item 3: Pre Painted Metal Roofing Sheets and Acc.
459,816.00
4
Ceiling Works
4.1
Gypsum Board ( 5 Bedrooms/Hallway/Corridor/Kitchen)
323.00 sq.m.
81,880.50
7,369.25
8,188.05
15,557.30
11,692.
54
27,249.83
109,130.33
337.86
4.2
Borals (Training Room) incl echo stop on walls 111.80 sq.m.
55,000.
00
4,950.00
5,500.00
10,450.00
7,854.00
18,304.00
73,304.00
655.67
4.3
Gym
55.00 sq.m.
14,000.00
1,260.00
1,400.00
2,660.00
1,999.20
4,659.20
18,659.20
339.26
150,880.50
13,579.25
15,088.05
28,667.30
21,545.74
50,213.03
201,093.53
Total Item 4: Ceiling Works
201,093.53
5
Flooring Works
5.1
Training Room 115.76 sq.m.
5.2
Kitchen 8.19
sq.m.
5.3
Bedrooms (1, 4 and 5) 86.00 sq.m.
5.4
Gym
55.00 sq.m.
Total Item 5: Flooring Works
6
Tile Works
6.1
Toilets (6 units)
166.78 sq.m.
6.2
Stairs at Main Entrance (3 floors)
86.76 sq.m.
Total Item 6: Tile Works
7
Carpentry and Cabinetry
7.1
Kitchen (modular cabinet)
1.00
lot
7.2
Bedroom Cabintes/Hallway (include Painting)
359.93 sq.m.
7.3
Gym Walls
72.36 sq.m.
Total Item 7: Carpentry and Cabinet
8
Doors and Windows
8.1
Window Shades 9.00
sets
8.2
Doors Repair and Repainting
17.25 sq.m.
Total Item 8: Doors and Windows
9
Furniture and Accessories

9.1
Glassboard
5.76
sq.m.
25,000.00
2,250.00
2,500.0
0
4,750.00
3,570.00
8,320.00
33,320.00
5,784.72
9.2
Conference Table Repair and Repaint
36.00 units
9.3
Operator Modular booth and Table
4.70
sq.m.
9.4
Supply and Delivery of Junior Executive Chairs 50.00 units
Total Item 9: Furniture and Accessories
33,320.00
10
Painting
10.1
Walls 951.39 sq.m.
220,000.00
19,800.00
22,000.00
41,800.00
31,416.00
73,216.00
293,216.00
308.20
10.2
Ceilings
323.00 sq.m.
75,000.00
6,750.00
7,500.0
0
14,250.00
10,710.00
24,960.00
99,960.00
309.47
10.3
Stairs(incl. Ceiling, Walls and Railings)
114.11 sq.m.
35,000.
00
3,150.00
3,500.00
6,650.00
4,998.00
11,648.00
46,648.00
408.80
330,000.00
29,700.00
33,000.00
62,700.00
47,124.00
109,824.00
439,824.00
Total Item 10: Painting
439,824.00
11
Plumbing Works 1.00
lot
Total Item 11: Plumbing Works
12
Electrical Works
1.00
lot
12.1
175AT, 3P, MCB Industrial Type 1.00
pcs
10,000.00
900.00
1,000.00
1,900.00
1,428.00
3,328.00
13,328.
00
13,328.00
PPAC Panel: Main: 125AT/225AF, 2P, 230V
Branches: 40AT/100AF, 2P, 230V
4.00
pcs
3,200.00
288.00
320.00
608.00
456.96
1,064.9
6
4,264.96
1,066.24
30 AT/ 100AF, 2P, 230V
4.00
pcs
2,600.00
234.00
260.00
494.00
371.28
865.28
3,465.28
866.32
15AT/ 100AF, 2P, 230V
3.00
pcs
1,050.00
94.50 105.00
199.50
149.94
349.44
1,399.44
466.48
Electrical Panel
1.00
pc
13,500.00
1,215.00
1,350.00
2,565.00
1,927.80
4,492.80
17,992.
80
17,992.80
12.2
Wires & Cables
38 mm.sq. THWN Stranded 50.00 mtrs.
10,200.00
918.00
1,020.00
1,938.00
1,456.56
3,394.5
6
13,594.56
271.89
5.5 mm.sq. THWN Stranded 3.00
rolls
18,000.00
1,620.00
1,800.00
3,420.00
2,570.40
5,990.4
0
23,990.40
7,996.80
8.0 mm.sq. THWN Stranded 3.00
rolls
24,000.00
2,160.00
2,400.00
4,560.00
3,427.20
7,987.2
0
31,987.20
10,662.40
3.5 mm.sq. THWN Stranded 3.00
rolls
15,000.00

1,350.00
1,500.00
2,850.00
2,142.00
4,992.0
19,992.00
6,664.00
2.0 mm.sq. THWN Stranded 3.00
rolls
12,000.00
1,080.00
1,200.00
2,280.00
1,713.60
3,993.6
0
15,993.60
5,331.20
12.3
Conduit, Fittings & Accessories
20 mm PVC Pipe 10.00 lgths. 2,000.00
180.00
200.00
380.00
285.60
665.60
2,665.6
0
266.56
20 mm PVC Adaptor & Locknut
50.00 pcs
2,500.0
0
225.00
250.00
475.00
357.00
832.00
3,332.00
66.64
25 mm PVC Pipe 30.00 lgths. 7,500.00
675.00
750.00
1,425.00
1,071.00
2,496.00
9,996.0
0
333.20
25 mm PVC Adaptor & Locknut
18.00 pcs
1,170.0
0
105.30
117.00
222.30
167.08
389.38
1,559.38
86.63
65 mm PVC Pipe 6.00
lgths. 4,080.00
367.20
408.00
775.20
582.62
1,357.82
5,437.8
2
906.30
65 mm PVC Elbow 2.00
pcs
200.00
18.00
20.00
38.00 28.56 66.56 266.56
133.28
65 mm IMC Locknut & Bushing
10.00 pcs
500.00
45.00 50.00
95.00 71.40 166.40
666.40
66.64
Grounding Rod 3/4 " x 3 m.
1.00
pc
3,500.0
0
315.00
350.00
665.00
499.80
1,164.80
4,664.80
4,664.80
Grounding Clamp 1.00
pc
350.00
31.50
35.00
66.50 49.98 116.48
466.48
466.48
Miscellaneous Materials (G.I. Wire,
1.00
lot
5,000.00
450.00
500.00
950.00
714.00
1,664.00
6,664.00
6,664.00
Tape, Hanger, & Support)
12.4
Boxes, Pullbox, & Wire Gutter
Junction Boxes w/ Cover #16
20.00 pcs
1,500.0
0
135.00
150.00
285.00
214.20
499.20
1,999.20
99.96
Utility Boxes #16 50.00 pcs
2,500.00
225.00
250.00
475.00
357.00
832.00
3,332.0
0
66.64
Square Boxes with Cover #16
10.00 pcs
2,500.0
0
225.00
250.00
475.00
357.00
832.00
3,332.00
333.20
Pullboxes #16
2.00
pcs
2,000.00
180.00
200.00
380.00
285.60
665.60
2,665.6
0
1,332.80
12.5
Switches & Outlets (wide series
2-Gang Switch w/ Plate
4.00
pcs
2,000.00
180.00
200.00
380.00
285.60
665.60
2,665.60
666.40
3-Gang Switch w/ Plate
3.00
pcs
1,500.00
135.00
150.00
285.00
214.20
499.20
1,999.20
666.40
Convenience Outlet (grounding type) 15.00 pcs
7,350.0
0
661.50
735.00
1,396.50
1,049.58
2,446.08
9,796.08
653.07
12.6
Lighting Fixtures
Philips 2cTLS5 28w Luminaire 20.00 pcs
50,000.00
4,500.00
5,000.00
9,500.00
7,140.00
16,640.
0

00

66,640.00
3,332.00
13w LED SURFACED MOUNTED LIGHT 22.00 pcs
11,550.00
1,039.50
1,155.00
2,194.50
1,649.34
3,843.8
4
15,393.84
699.72
217,250.00
19,552.50
21,725.00
41,277.50
31,023.30
72,300.80
289,550.80
Total Item 12: Electrical Works
289,550.80
13
Audio System
1.00
lot
13.1
Speaker Ports
4.00
pcs
800.00
72.00 80.00
152.00
114.24
266.24
1,066.24
266.56
13.2
Overhead Projector Port
1.00
pc
200.00
18.00
20.00
38.00 28.56 66.56 266.56
266.56
13.3
Microphone/Vga Port
1.00
pc
200.00
18.00
20.00
38.00 28.56 66.56 266.56
266.56
13.4
Overhead Projector 1.00
pc
55,000.00
4,950.00
5,500.00
10,450.00
7,854.00
18,304.00
73,304.
00
73,304.00
13.5
AVR
1.00
pc
6,000.00
540.00
600.00
1,140.00
856.80
1,996.80
7,996.80
7,996.80
13.6
Speaker
4.00
pcs
120,000.00
10,800.00
12,000.
00
22,800.00
17,136.00
39,936.00
159,936.00
39,984.00
13.7
Vga Cable 70.00 mtrs.
3,500.00
315.00
350.00
665.00
499.80
1,164.80
4,664.80
66.64
13.8
RCA Cable 70.00 mtrs.
3,500.00
315.00
350.00
665.00
499.80
1,164.80
4,664.80
66.64
13.9
Speaker Cable
70.00 mtrs.
3,500.00
315.00
350.00
665.00
499.80
1,164.80
4,664.8
0
66.64
13.10
HDMI Cable 70.00 mtrs.
3,500.00
315.00
350.00
665.00
499.80
1,164.80
4,664.80
66.64
13.11
50mm dia. PVC Pipe 10.00 pcs
2,500.00
225.00
250.00
475.00
357.00
832.00
3,332.0
0
333.20
13.12
25mm dia. PVC Pipe 15.00 pcs
2,225.00
200.25
222.50
422.75
317.73
740.48
2,965.4
8
197.70
200,925.00
18,083.25
20,092.50
38,175.75
28,692.09
66,867.84
267,792.84
Total Item 13: Audio System
267,792.84
14
CCTV and Security System
4.00
sets
14.1
RG-6 Co-Axial Cable (Belden brand) 160.00 mtrs.
10,000.
00
900.00
1,000.00
1,900.00
1,428.00
3,328.00
13,328.00
83.30
14.2
Conduit, Fittings & Accessories
20 mm PVC Pipe
40.00 lgths. 4,000.00
360.00
400.00
760.00
571.20
1,331.20
5,331.2
0
133.28
20 mm Adaptor & Locknut 30.00 lot
600.00
54.00 60.00
114.00
85.68 199.68
799.68
26.66
Miscellaneous Materials (G.I. Wire,)
1.00
lot
3,300.00
297.00
330.00
627.00
471.24
1,098.24
4,398.24
4,398.24
14.3
Boxes & Pullbox
Junction Boxes w/ Cover #16 20.00 pcs
1,350.00
121.50
135.00
256.50
192.78
449.28
1,799.28
89.96

40.50

45.00

Square Boxes with Cover #16 6.00


85.50 64.26 149.76
Pullboxes #16
1.00
pc
342.00
257.04

pcs
450.00
599.76
99.96
1,800.00
162.00
599.04
2,399.0

180.00
4
2,399.04
14.4
CCTV Camera Accessories:
6 Channel DVR/NVR w/ 22" Monitor
1.00
lot
70,000.
00
6,300.00
7,000.00
13,300.00
9,996.00
23,296.00
93,296.00
93,296.00
Bullet Type CCTV Camera
4.00
sets
40,000.00
3,600.00
4,000.00
7,600.00
5,712.00
13,312.
00
53,312.00
13,328.00
131,500.00
11,835.00
13,150.00
24,985.00
18,778.20
43,763.20
175,263.20
Total Item 14: CCTV and Security System
175,263.20
15
Mechanical Works
15.1
Fire Alarm and Sprinkler System 1.00
lot
Fire Alarm
15.1.1
Heat Detector
1.00
pcs
3,000.00
270.00
300.00
570.00
428.40
998.40
3,998.4
0
3,998.40
15.1.2
Smoke Detector
14.00 pcs
39,200.00
3,528.00
3,920.00
7,448.00
5,597.76
13,045.76
52,245.
76
3,731.84
15.1.3
Strobe Light
1.00
pc
3,000.00
270.00
300.00
570.00
428.40
998.40
3,998.4
0
3,998.40
15.1.4
Bell/Sounder
1.00
pc
3,200.00
288.00
320.00
608.00
456.96
1,064.96
4,264.9
6
4,264.96
15.1.5
Manual Pull Switch 1.00
pc
3,200.00
288.00
320.00
608.00
456.96
1,064.96
4,264.9
6
4,264.96
15.1.6
Control Panel
1.00
pc
35,000.00
3,150.00
3,500.00
6,650.00
4,998.00
11,648.00
46,648.
00
46,648.00
15.1.7
Twisted Pair #16 wire
200.00 mtrs.
9,000.00
810.00
900.00
1,710.00
1,285.20
2,995.20
11,995.
20
59.98
15.1.8
G.I Pipe 1/2 inch 60.00 pcs
21,000.00
1,890.00
2,100.00
3,990.00
2,998.80
6,988.80
27,988.
80
466.48
15.1.9
G.I Fittings 1/2 inch
20.00 pcs
2,000.00
180.00
200.00
380.00
285.60
665.60
2,665.6
0
133.28
Sprinkler
15.1.10
BI Pipe 60mm dia x 6m S40 8.00
pcs
65,600.00
5,904.0
0
6,560.00
12,464.00
9,367.68
21,831.68
87,431.68
10,928.96
15.1.11
BI Pipe 50mm dia x 6m S40 8.00
pcs
59,200.00
5,328.0
0
5,920.00
11,248.00
8,453.76
19,701.76
78,901.76
9,862.72
15.1.12
BI Pipe 40mm dia x 6m S40 8.00
pcs
51,000.00
4,590.0
0
5,100.00
9,690.00
7,282.80
16,972.80
67,972.80
8,496.60
15.1.13
BI Pipe 32mm dia x 6m S40 8.00
pcs
27,200.00
2,448.0
0
2,720.00
5,168.00
3,884.16
9,052.16
36,252.16
4,531.52
15.1.14
BI Pipe 25mm dia x 6m S40 20.00 pcs
48,000.00
4,320.0

4,800.00
9,120.00
6,854.40
15,974.40
63,974.40
3,198.72
15.1.15
BI Elbow 60x90-Welded
3.00
pcs
6,600.00
594.00
660.00
1,254.00
942.48
2,196.48
8,796.4
8
2,932.16
15.1.16
BI Elbow 50x90-Welded
3.00
pcs
5,400.00
486.00
540.00
1,026.00
771.12
1,797.12
7,197.1
2
2,399.04
15.1.17
BI Elbow 40x90-Welded
3.00
pcs
3,600.00
324.00
360.00
684.00
514.08
1,198.08
4,798.0
8
1,599.36
15.1.18
BI Elbow 32x90-Welded
10.00 pcs
5,000.00
450.00
500.00
950.00
714.00
1,664.00
6,664.0
0
666.40
15.1.19
BI Elbow 25x90-Welded
10.00 pcs
3,500.00
315.00
350.00
665.00
499.80
1,164.80
4,664.8
0
466.48
15.1.20
BI Flange #3
4.00
pcs
1,480.00
133.20
148.00
281.20
211.34
492.54
1,972.5
4
493.14
15.1.21
BI Flange #25
20.00 pcs
9,000.00
810.00
900.00
1,710.00
1,285.20
2,995.20
11,995.
20
599.76
15.1.22
BI Flange #32
6.00
pcs
4,200.00
378.00
420.00
798.00
599.76
1,397.76
5,597.7
6
932.96
15.1.23
BI Flange #40
6.00
pcs
5,100.00
459.00
510.00
969.00
728.28
1,697.28
6,797.2
8
1,132.88
15.1.24
BI Flange #50
6.00
pcs
6,000.00
540.00
600.00
1,140.00
856.80
1,996.80
7,996.8
0
1,332.80
15.1.25
BI Flange #60
6.00
pcs
7,200.00
648.00
720.00
1,368.00
1,028.16
2,396.16
9,596.1
6
1,599.36
15.1.26
GI Bell Reducer 1x 1/2
40.00 pcs
3,600.00
324.00
360.00
684.00
514.08
1,198.08
4,798.0
8
119.95
15.1.27
Plain Round Bars 10mm
6.00
lgths. 2,020.00
181.80
202.00
383.80
288.46
672.26
2,692.2
6
448.71
15.1.28
5/8x2-1/2 Bolt with nuts 70.00 pcs
400.00
36.00
40.00
76.00 57.12 133.12
533.12
7.62
15.1.29
Welding Rod
25.00 kls.
25,000.00
2,250.00
2,500.00
4,750.00
3,570.00
8,320.00
33,320.
00
1,332.80
15.1.30
Red Oxide Primer 2.00
gals.
1,200.00
108.00
120.00
228.00
171.36
399.36
1,599.3
6
799.68
15.1.31
Paint Thinner
1.00
gals.
500.00
45.00 50.00
95.00 71.40 166.40
666.40
666.40
15.1.32
Paint Brush
2.00
pcs
116.00
10.44 11.60
22.04 16.56 38.60 154.60
77.30
15.1.33
5/16 anchor bolt 20.00 pcs
1,200.00
108.00
120.00
228.00
171.36
399.36
1,599.3
6
79.97
15.1.34
Drill bit 5.00
pcs
2,000.00
180.00
200.00
380.00
285.60
665.60
2,665.60
533.12
15.1.35
60mm dia. Ball valve
2.00
pcs
10,000.00
900.00
1,000.00
1,900.00
1,428.00
3,328.00
13,328.

00
6,664.00
15.1.36
50mm dia. Ball valve
2.00
pcs
10,000.00
900.00
1,000.00
1,900.00
1,428.00
3,328.00
13,328.
00
6,664.00
15.1.37
Fire Department connection
1.00
pc
1,050.00
94.50 105.00
199.50
149.94
349.44
1,399.44
1,399.44
15.1.38
Check valve
2.00
pcs
10,000.00
900.00
1,000.00
1,900.00
1,428.00
3,328.00
13,328.
00
6,664.00
15.1.39
Fire hose Cabinet 3.00
unit
90,000.00
8,100.00
9,000.00
17,100.00
12,852.00
29,952.00
119,952
.00
39,984.00
15.1.40
Jockey pump 3hp w/ control 1.00
unit
165,000.00
14,850.
00
16,500.00
31,350.00
23,562.00
54,912.00
219,912.00
219,912.00
15.1.41
Fire Pump 15hp w/ control 1.00
unit
295,000.00
26,550.
00
29,500.00
56,050.00
42,126.00
98,176.00
393,176.00
393,176.00
15.1.42
Sprinkler Head w/ Plate
40.00 units
16,000.00
1,440.0
0
1,600.00
3,040.00
2,284.80
5,324.80
21,324.80
533.12
15.2
Air Conditioning System 9.00
units
15.2.1 Multi Split 4.0hp (Koppel Brand)
1.00
unit
68,900.00
6,201.00
6,890.00
13,091.00
9,838.92
22,929.
92
91,829.92
91,829.92
15.2.2 Window Type
a. 2.0hp (Koppel Brand)
2.00
units
66,000.00
5,940.00
6,600.00
12,540.00
9,424.80
21,964.
80
87,964.80
43,982.40
b. 1.5hp (Koppel Brand)
4.00
units
131,600.00
11,844.00
13,160.00
25,004.00
18,792.48
43,796.
48
175,396.48
43,849.12
15.2.3 Cassette Type 5.0hp/4tons (Koppel Brand)
2.00
units
156,000
.00
14,040.00
15,600.00
29,640.00
22,276.80
51,916.80
207,916.80
103,958.40
1,363,666.00
122,729.94
136,366.60
259,096.54
194,731.50
453,828.04
1,975,564.12
Total Item 15: Mechanical Works
1,975,564.12
16
Replacement of Existing Room Amenities
16.1
Bedroom Furniture and Furnishings
1.00
lot
16.2
Bedroom Appliances
4.00
sets
16.3
Cable Wires and Devices 1.00
lot
25,000.00
2,250.00
2,500.00
4,750.00
3,570.00
8,320.00
33,320.
00
33,320.00
16.4
Training Room Furniture 56.00 units
25,000.00
2,250.00
2,500.00
4,750.00
3,570.00
8,320.00
33,320.00
Total Item 16: Replacement of Existing Room Amenities
33,320.00
TOTAL COST
6,069,971.71
Prepared/Submitted by:

ENGR. NOEL C. PABATAO


Authorized Managing Officer,
Junjing Construction and General Merchandise
Date Prepared:

Вам также может понравиться