ESTIMATES

PROJECT TITLE: PROPOSED 2 STOREY INPATIENT WARD BUILDING ESTIMATES
FLOOR AREA :
FORMULA L W A
A1 = L x W = 2.15 1.7 3.66 sq. m
A2 = L x W = 28 18.46 516.88 sq. m
A3 = L x W = 2.16 1.65 3.56 sq. m
A4 = L x W = 14.08 2.02 28.44 sq. m
A5 = L x W = 5.05 0.47 2.37 sq. m
A6 = L x W = 1.75 1.65 2.89 sq. m
AREA TOTAL = 557.80 sq. m
CONCRETING WORKS
BEAMS:
FROM STAAD RCDC ANALYSIS
MATERIALS UNIT QUANTITY PRICE

CONCRETE C28 cu.m 31.24 P 3500.00
SUB TOTAL cu.m 31.24 P 3500.00

REBAR #10 (GRADE 60) kg 1477.4 P 35.00
REBAR #12 (GRADE 60) kg 47.72 P 35.00
REBAR #16 (GRADE 60) kg 2932.34 P 35.00
REBAR #20 (GRADE 60) kg 842.9 P 35.00
REBAR #25 (GRADE 60) kg 297.88 P 35.00
SUB TOTAL kg 5598.24 P 175.00
SHUTTERINGS sq.m 231.41 P 194.62
SUB TOTAL sq.m 231.41 P 194.62
GRAND TOTAL
ROOF BEAMS:

CONCRETE C28 cu.m 26.09 P 3500.00

REBAR #10 (GRADE 60) kg 1355.06 P 35.00
REBAR #16 (GRADE 60) kg 2393.34 P 35.00
SUB TOTAL kg 3748.4 P 70.00

GRAND TOTAL
GRADE BEAMS:

CONCRETE C28 cu.m 31.98 P 3500.00

REBAR #10 (GRADE 60) kg 1335.71 P 35.00
REBAR #12 (GRADE 60) kg 47.16 P 35.00
REBAR #16 (GRADE 60) kg 3414.81 P 35.00
REBAR #20 (GRADE 60) kg 468.78 P 35.00
REBAR #25 (GRADE 60) kg 448.72 P 35.00
SUB TOTAL kg 5715.18 P 175.00

GRAND TOTAL
COLUMNS:

CONCRETE C28 cu.m 71.44 P 3500.00

REBAR #10 (GRADE 60) kg 3427.12 P 35.00
REBAR #16 (GRADE 60) kg 11029 P 35.00
SUB TOTAL kg 14456.12 P 70.00

GRAND TOTAL
SLAB ON GRADE:

CONCRETE C28 cu.m 68.19 P 3500.00

REBAR #10 (GRADE 60) kg 4608.65 P 35.00
SUB TOTAL kg 4608.65 P 35.00

GRAND TOTAL
SUSPENDED SLAB:

CONCRETE C28 cu.m 51.11 P 3500.00

REBAR #10 (GRADE 60) kg 4608.65 P 35.00
SUB TOTAL kg 4608.65 P 35.00

GRAND TOTAL
ROOF DECK SLAB:

CONCRETE C28 cu.m 52.88 P 3500.00

REBAR #10 (GRADE 60) kg 6092.79 P 35.00
SUB TOTAL kg 6092.79 P 35.00

GRAND TOTAL
COLUMN FOOTINGS:

CONCRETE C28 cu.m 21.2 P 3500.00

REBAR #10 (GRADE 60) kg 780.45 P 35.00
REBAR #25 (GRADE 60) kg 488.89 P 35.00
SUB TOTAL kg 1269.34 P 70.00

PCC cu.m 11.81 662
EXCAVATION cu.m 315 209
BACKFILLING cu.m 238.77 238.77
GRAND TOTAL
ILDING ESTIMATES
A
3.66 sq. m
516.88 sq. m
3.56 sq. m
28.44 sq. m
2.37 sq. m
2.89 sq. m
557.80 sq. m
REBAR #10 (GRADE 60).616kg/m

REBAR #12 (GRADE 60).888kg/m
COST REBAR #16 (GRADE 60)1.578kg/m
P 109340.00
P 109340.00
COST
P 51709.00
P 1670.20 CONCRETE 354.13
P 102631.90 CEMENT 3187.17
P 29501.50 SAND 177.065
P 10425.80 GRAVEL 354.13
P 195938.40 REBAR #10 23685.83
REBAR #12 94.88
COST REBAR #16 19769.49
P 45037.01 REBAR #20 1311.68
P 45037.01 REBAR #25 1235.49
G.I. WIRE 599.26581
SHUTTERING 2809.08
P 350315.41 PCC 11.81
EXCAVATION 315
BACKFILLIN 238.77
COST
P 91315.00
P 91315.00
COST
P 47427.10
P 83766.90
P 131194.00
COST
P 42876.73
P 42876.73
P 265385.73
COST
P 111930.00
P 111930.00
COST
P 46749.85
P 1650.60
P 119518.35
P 16407.30
P 15705.20
P 200031.30
COST
P 45994.54
P 45994.54
P 357955.84
COST
P 250040.00
P 250040.00
COST
P 119949.20
P 386015.00
P 505964.20
COST
P 100365.53
P 100365.53
P 856369.73
COST
P 238665.00
P 238665.00
COST
P 161302.75
P 161302.75
COST
P 88472.31
P 88472.31
P 488440.06
COST
P 178885.00
P 178885.00
COST
P 161302.75
P 161302.75
COST
P 88472.31
P 88472.31
P 428660.06
COST
P 185080.00
P 185080.00
COST
P 213247.65
P 213247.65
COST
P 89490.17
P 89490.17
P 487817.82
COST
P 74200.00
P 74200.00
COST
P 27315.75
P 17111.15
P 44426.90
COST
P
7818.22
P 65835.00
P 57011.11
P 45994.54
P 176658.88
P 295285.78
Masonry Works
CHB Walls #5, Incl. Plastering
Ground Floor
CHB pcs = Area of walls x 12.50 Area of walls = Length x Height
Area of walls = 143.00 x 2.80
CHB pcs = 355.22 x 12.5 Area of walls = 400.40 m^2
CHB pcs = 4440.25 pcs
Area of holes = 45.18 m^2
A= 355.22
Ground Floor
Total CHB pcs = 9804.00 pcs A= 429.10
Total Area = 784.32 m^2
Finding the mortar for block laying by Area Method

Find the area of the wall Refering to class "B" mixture,
Area of the wall = 784.32 m^ Cement: 784.320184 x 0.522 = 409.42

Sand: 784.320184 x 0.0435 = 34.12
Determine the number of Vertical and Horizontal Reinforcement

Vertical reinforcement spaced at 60 cm
Horizontal reinforcement spaced at every 3 layers
1. Solve for the area of the fence Refering to Table 3-5.reinforced spaced at 60 cm
A= 784.32 Vertical = 784.320184 x 2.13 = 1670.60
Horizontal = 784.320184 x 2.15 = 1686.29
Total reinforcement = 3356.89 m. long
10 mm dia ba 0.616 kg/m

reinforcement kgs = 2,067.84 kgs
Tie Wire in kilograms

1. Solve for the area of the fence

A= 784.32 m^ Refering to Table 3-6.0.30 cm long tie wire
weight = 784.320184 x 0.032 = 25.10
#16 - G.I Wire
Plastering (16mm thick); Class B
Portland Cement (40 kg)
Sand
Area = 784.32 m^ Volume = 784.320184 x 0.016 = 12.549
Cement = 12.549 x 12.00 = 150.589
Sand = 12.549 x 1.00 = 12.549
Masonry Works
Ground Floor
A= 112.62
Total CHB pcs = 1408.00 pcs


Sand: 112.6188 x 0.0435 = 4.90

A= 112.62 Vertical = 112.6188 x 2.13 = 239.88
Horizontal = 112.6188 x 2.15 = 242.13

reinforcement kgs = 296.92 kgs


weight = 112.6188 x 0.032 = 3.60
#16 - G.I Wire
Sand
Area = 112.62 m^ Volume = 112.6188 x 0.016 = 1.802
Cement = 1.802 x 12.00 = 21.623
Sand = 1.802 x 1.00 = 1.802
Masonry Works
Ground Floor
A= 210.24
Second Floor
Total CHB pcs = 5272.00 pcs A= 211.48


Sand: 421.71152 x 0.0435 = 18.34

A= 421.71 Vertical = 421.71152 x 2.13 = 898.25
Horizontal = 421.71152 x 2.15 = 906.68

reinforcement kgs = 1,111.83 kgs


weight = 421.71152 x 0.032 = 13.49
#16 - G.I Wire
Sand
Area = 421.71 m^ Volume = 421.71152 x 0.016 = 6.747
Cement = 6.747 x 12.00 = 80.969
Sand = 6.747 x 1.00 = 6.747
Length = 143.00 m. long
Height = 2.80 m. high

bags
cu.m
m. long
m. long
kgs
#16 - G.I Wire
m^3
bags
cu.m
bags
cu.m
m. long
m. long
kgs
#16 - G.I Wire
m^3
bags
cu.m

bags
cu.m
m. long
m. long
kgs
#16 - G.I Wire
m^3
bags
cu.m
PROJECT : COMPLETION OF PANDI DISTRICT HOSPITAL
LOCATION : BRGY. BUNSURAN 1ST, PANDI, BULACAN
UNIT COST DERIVATION General Requirements

ITEM NO.: __________ ITEM OF WORK: Informatory Signs
ESTIMATED QUANTITIES: 1 UNIT: lot
A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST
Informatory Signs 1 lot 4,347.00
DIRECT COST : MATERIALS Php.
B. LABOR
NO. OF
DESCRIPTION DAY/S DAILY RATE
MANPOWER
DIRECT COST : LABOR Php.
C. EQUIPMENT
NO OF
DESCRIPTION HOUR/S RATE/HOUR
EQUIPMENT
DIRECT COST : EQUIPMENT Php.
D. TOTAL DIRECT COST (A+B+C) PhP 4,347.00

E. VAT (5%) PhP 217.35
F. TOTAL COST (D+E) PhP 4,564.35
G. UNIT COST (F / Est. Qty.) PhP 4,564.35
SAY PhP 4,564.00
UNIT COST DERIVATION General Requirements

ITEM NO.: __________ ITEM OF WORK: Safety and Health
A. MATERIALS
Hard Hat, Safety Shoes, Gloves, Construction
1 lot 40,000.00
Signages, Caution Tape, Medicine, Cabinets, etc.

E. VAT (5%) PhP 2,000.00
SAY PhP 42,000.00
Page 17 of 133
(Note: Labor Cost is 30% of M
Page 18 of 133
UNIT COST DERIVATION Land Development

ITEM NO.: ITEM OF WORK: Clearing and Grubbing
ESTIMATED QUANTITIES: 100 UNIT: sq.m.
A. MATERIALS:
DIRECT COST: MATERIALS PhP
B. LABOR:
NO. OF
DESCRIPTION DAYS DAILY RATE
MANPOWER
Foreman 1 0.63 648.29
Laborer 2 0.63 465.23
DIRECT COST: LABOR PhP
C. EQUIPMENT
NO. OF
DESCRIPTION HOURS RATE/HOUR
EQUIPMENT
DIRECT COST: EQUIPMENT PhP
D. TOTAL DIRECT COST (A+B+C) PhP 994.61

E. VAT (5%) PhP 49.73
G. UNIT COST (F / Est. Qty.) PhP 10.44
SAY PhP 10.00

ITEM NO.: ITEM OF WORK: Subgrade Preparation
ESTIMATED QUANTITIES: 300 UNIT: sq.m.
A. MATERIALS:
B. LABOR:
NO. OF
DESCRIPTION HOURS HOURLY RATE
MANPOWER
Foreman 1 1 81.04
Laborer 2 1 58.15
Page 19 of 133
C. EQUIPMENT
NO. OF
EQUIPMENT
Motorized Road Grader 1 1 2,173.00
Vibratory Roller 1 1 1,507.00
Water Truck 1 0.25 1,065.00

E. VAT (5%) PhP 207.18
SAY PhP 15.00
Page 20 of 133

ITEM NO.: ITEM OF WORK: Aggregate Base Course
ESTIMATED QUANTITIES: 50 UNIT: cu.m.
A. MATERIALS:
Aggregate Base Course 57.5 cu.m. 400.00
(w/ 15% shringkage factor)
B. LABOR:
NO. OF
MANPOWER
Foreman 1 1 81.04
Laborer 2 1 58.15
C. EQUIPMENT
NO. OF
EQUIPMENT
Water Truck 1 0.25 1,065.00

E. VAT (5%) PhP 1,357.18
SAY PhP 570.00

ITEM NO.: ITEM OF WORK: Aggregate Sub-base Course
ESTIMATED QUANTITIES: 50 UNIT: cu.m.
A. MATERIALS:
Aggregate Sub-base Course 57.5 cu.m. 410.00
(w/ 15% shringkage factor)
B. LABOR:
NO. OF
MANPOWER
Page 21 of 133
Foreman 1 1 81.04
Laborer 2 1 58.15
C. EQUIPMENT
NO. OF
EQUIPMENT
Water Truck 1 0.25 1,065.00

E. VAT (5%) PhP 1,385.93
SAY PhP 582.00
Page 22 of 133

ITEM NO.: ITEM OF WORK: PCC Pavement, 200mm thk.
ESTIMATED QUANTITIES: 80.50 UNIT: sq.m.
A. MATERIALS:
Reinforcing Steel Bars 31.395 kgs. 33.00
Curing Compound 23.345 ltr. 28.00
Asphalt Sealant 9.660 ltr. 44.00
Forms 37.03 l.m. 250.00
Ready Mix Concrete, 28Mpa @ 28 days 16.100 cu.m. 3,500.00
Diamond Blade 14" (Concrete Saw) 0.012075 pc 8,000.00
B. LABOR:
NO. OF
MANPOWER
Foreman 1 1 81.04
Skilled Laborer 4 1 72.36
Laborer 12 1 58.15
C. EQUIPMENT
NO. OF
EQUIPMENT
Concrete Vibrator 2 1 148.88
Payloader (1.50 cu.m.) 1 1 1,733.00
Concrete Screeder (5.5 Hp) 1 1 545.00
Water Truck (1,000 gal) 1 1 1,065.00
Concrete Saw, Blade 14" dia. 1 1 167.38
Bar Cutter, Single Phase, 25mm 1 0.1 219.75

E. VAT (5%) PhP 3,635.86
SAY PhP 948.00
Page 23 of 133

ITEM NO.: ITEM OF WORK: Concrete Curb and Gutter
ESTIMATED QUANTITIES: 10.30 UNIT: l.m.
A. MATERIALS:
Portland Cement 13.287 bags 205.00
Sand 0.721 cu.m. 700.00
Gravel 1.442 cu.m. 700.00
10mm dia. x 6m RSB 34.9 kgs. 33.00
2"x12"x1.2mm Channel 1 pc 1,600.00
#16 G.I. Tie Wire 1 kg 60.00
B. LABOR:
NO. OF
MANPOWER
Foreman 1 1 81.04
Skilled Laborer 4 1 72.36
Laborer 8 1 58.15
C. EQUIPMENT
NO. OF
EQUIPMENT
One Bagger Mixer 1 1 172.00
Concrete Vibrator 1 1 148.88
Water Truck (1,000 gal) 1 0.05 1,065.00
Minor Tools 5% of labor

E. VAT (5%) PhP 415.06
SAY PhP 846.00

ITEM NO.: ITEM OF WORK: Drainage System
A. MATERIALS:
Portland Cement 20 bags 205.00
Page 24 of 133
Sand 1.26 cu.m. 700.00
Gravel 1 cu.m. 700.00
10mm dia. x 6m RSB 46.84 kgs. 33.00
4" CHB 110 pcs. 8.00
#16 G.I. Tie Wire 0.63 kg 60.00
Miscellaneous 1 lot 2,500.00
B. LABOR:
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO. OF
EQUIPMENT

E. VAT (5%) PhP 691.96
SAY PhP 14,531.00
Page 25 of 133
UNIT COST DERIVATION Demolition/Removal of Existing

ITEM NO.: __________ ITEM OF WORK: Demolition of Existing Walls/C
Windows/Floor Tiles
A. MATERIALS
Demolition of existing walls/ceiling/windows/floor 1 lot 50,000.00

tiles

E. VAT (5%) PhP 2,500.00
SAY PhP 52,500.00
UNIT COST DERIVATION Masonry Works

ITEM NO.: __________ ITEM OF WORK: CHB Walls #5, Incl. Plastering
A. MATERIALS
4" CHB Ordinary 9804.00 pcs. 8.00
Cement 409.42 bags 205.00
Sand 34.12 cu.m 700.00
10mm dia. Bar 2,067.84 kgs. 33.00
G.I Tie Wire #16 25.10 kgs. 60.00
Plaster
Portland Cement (40 kg) 151 bags 225.00
Sand 12.549122944 cu.m. 650.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
DESCRIPTION DAY/S RATE/DAY
EQUIPMENT
Page 26 of 133

E. VAT (5%) PhP 19,371.88
SAY PhP 535.00
Page 27 of 133

A. MATERIALS
Sand 4.90 cu.m 700.00
10mm dia. Bar 296.92 kgs. 33.00
G.I Tie Wire #16 3.60 kgs. 60.00
Plaster
Sand 1.80 cu.m. 650.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 2,827.46
SAY PhP 527.00

A. MATERIALS
Page 28 of 133
Sand 18.34 cu.m 700.00
10mm dia. Bar 1,111.83 kgs. 33.00
G.I Tie Wire #16 13.49 kgs. 60.00
Plaster
Sand 6.75 cu.m. 650.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 10,758.83
SAY PhP 536.00
Page 29 of 133
UNIT COST DERIVATION Architectural Works

ITEM NO.: __________ ITEM OF WORK: Doors
D-1 2.10m x 1.40m Double Sw
Flush Type Door
UNIT:
ESTIMATED QUANTITIES: 7 set
A. MATERIALS
2.10m x 1.40m Double Swing Door
20.58 sq.m. 850.00
Flush Type Door
Miscellaneous 1 lot 500.00
B. LABOR
NO. OF
MANPOWER
Skilled 1 5 578.84
Laborer 1 5 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 1,160.67
SAY PhP 3,482.00

D-2 2.10m x 0.60m PVC Type
ESTIMATED QUANTITIES: 26 UNIT: set
A. MATERIALS
2.10m x 0.60m PVC Type Door
32.76 sq.m 980.00
Page 30 of 133
32.76 sq.m 980.00
B. LABOR
NO. OF
MANPOWER
Skilled 1 9 578.84
Laborer 1 9 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 2,100.07
SAY PhP 1,696.00
Page 31 of 133

ITEM NO.: __________ ITEM OF WORK: D-3 2.10m x 1.30m Double Sw
Flush Type Door
UNIT:
A. MATERIALS
2.10m x 1.0m Hollow Core Door with
19.11 sq.m. 850.00
Marine Plywood and Fixed Glass Panel
B. LABOR
NO. OF
MANPOWER
Skilled 1 5 578.84
Laborer 1 5 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 1,098.19
SAY PhP 3,295.00

D-4 2.10m x 0.80m Metal Doo
RESISTANCE
A. MATERIALS
Page 32 of 133
2.10m x 0.80m Metal Door w/ 1 HR FIR Resistance 8.4 sq.m. 5,500.00
B. LABOR
NO. OF
MANPOWER
Skilled 1 13.5 578.84
Laborer 1 13.5 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 3,039.75
SAY PhP 12,767.00
Page 33 of 133

D-5 2.10m x 1.60m Double Sw
Flush Type Door
A. MATERIALS
2.10m x 1.60m Double Swing Door -
13.44 sq.m. 850.00
Flush Type Door
B. LABOR
NO. OF
MANPOWER
Skilled 1 4 578.84
Laborer 1 4 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 805.01
SAY PhP 4,226.00

D-6 2.10m x 0.80m Flush Type
A. MATERIALS
Page 34 of 133
2.10m x 1.2m Double Swing Door - Hollow Core
8.4 sq.m. 850.00
Door with Marine Plywood and Fixed Glass Panel
B. LABOR
NO. OF
MANPOWER
Skilled 1 2.5 578.84
Laborer 1 2.5 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 512.51
SAY PhP 2,153.00
Page 35 of 133

ITEM NO.: __________ ITEM OF WORK: Windows
W-1 1.20m x 1.40m Steel Case
UNIT:
A. MATERIALS
1.20m x 1.40m Steel Casement Window
67.2 sq.m. 1,800.00
B. LABOR
NO. OF
MANPOWER
Skilled 1 10 578.84
Laborer 1 10 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 6,595.04
SAY PhP 3,462.00

W-2 1.20m x1.40m Fixed Glas
A. MATERIALS
1.20m x1.40m Fixed Glass Window
6.72 sq.m. 440.00
Aluminum Frame
Page 36 of 133
B. LABOR
NO. OF
MANPOWER
Skilled 1 1 578.84
Laborer 1 1 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 225.04
SAY PhP 1,181.00
Page 37 of 133

W-3 1.00m x 1.80m Steel Awn
A. MATERIALS
1.00m x 1.80m Steel Awning Window
1.8 sq.m. 1,870.00
B. LABOR
NO. OF
MANPOWER
Skilled 1 1 578.84
Laborer 1 1 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 245.50
SAY PhP 5,156.00

W-4 0.60m x 0.60m Steel Awn
A. MATERIALS
1.20m x 1.20m Sliding Window with Glass
15.48 sq.m. 1,870.00
Page 38 of 133
15.48 sq.m. 1,870.00
on Aluminum Frame
B. LABOR
NO. OF
MANPOWER
Skilled 1 8.5 578.84
Laborer 1 8.5 465.23
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 1,916.11
SAY PhP 936.00
Page 39 of 133

ITEM NO.: __________ ITEM OF WORK: Painting Works
A. MATERIALS
40 t.c. 1,845.00
Latex Paint Flat
Latex Paint Gloss 108 t.c. 2,200.00
Flatwall Enamel 104 t.c. 2,090.00
Quick Drying Enamel 104 t.c. 2,330.00
Acry-Color 20 ltr. 175.00
Paint Thinner 3 gals. 230.00
Paint Roller 2 pcs. 85.00
Paint Brush #3 2 pcs. 70.00
Paint Brush #4 2 pcs. 100.00
Sand Paper 2000 pcs. 20.00
Calsomine 50 kgs. 30.00
Concrete Neutralizer 15.14 ltr. 103.00
Glazing Putty 5 bags 550.00
Scaffolding Works 1 lot 40,000.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT
D. TOTAL DIRECT COST (A+B+C) PhP 1,120,066.25

E. VAT (5%) PhP 56,003.31
F. TOTAL COST (D+E) PhP 1,176,069.56
SAY PhP 236.00
Page 40 of 133

ITEM NO.: __________ ITEM OF WORK: Tileworks and Finishes
A. MATERIALS
24" x 24" Wall Tiles 127.16 sq.m. 740.00
12" x 12" Floor Tiles 74.44 sq.m. 800.00
24"x24" Floor Tiles 933.08 sq.m. 800.00
Tile Adhesive 125 bags 90.00
Tile Grout 568 bags 47.50
Water Proofing 75 gals. 1,700.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 70,585.74
G. UNIT COST (F / Est. Qty.) PhP 1,482,300.46
SAY PhP 1,482,300.00

ITEM NO.: __________ ITEM OF WORK: Stainless Steel Railings
A. MATERIALS
Stainless Steel Railings 1 lot 25,000.00
Page 41 of 133
E. VAT (5%) PhP 1,250.00

SAY PhP 26,250.00
Page 42 of 133
UNIT COST DERIVATION Electrical Works

ITEM NO.: __________ ITEM OF WORK: Roughing-In and Wiring
A. MATERIALS
3.5mm sq. THHN, Stranded Cu Wire 63 boxes 2,200.00
8.0mm sq. THHN, Stranded Cu Wire (100m/box) 3 boxes 5,384.50
14.0mm sq. THHN, Stranded Cu Wire 30 l.m. 88.00
200.0mm sq. THHN, Stranded Cu Wire 459 l.m. 1,232.00
2.0mm sq. TWG, Stranded Cu Wire 29 boxes 2,420.00
3.5mm sq. TWG, Stranded Cu Wire 77 l.m. 22.00
3" PVC Conduit 50 lgt. 1,089.00
3" PVC Elbow 12 pcs. 682.00
3" PVC Clamp 18 pcs. 66.00
3" PVC Endbell 6 sets 115.50
17 lgt. 737.00
2 1/2" PVC Conduit
2 1/2" PVC Elbow 7 pcs. 363.00
2 1/2" PVC Clamp 20 pcs. 49.50
2 1/2" PVC Endbell 6 sets 115.50
2" PVC Conduit 5 lgt. 528.00
2 sets 49.50
2" PVC Endbell
1" PVC Conduit 5 lgt. 40.67
1" PVC Endbell 2 sets 27.50
3/4" PVC Conduit 95 lgt. 30.67
38 pcs. 27.50
3/4" PVC Elbow
3/4" PVC Adaptor and Nuts 80 sets 14.00
1/2" PVC Conduit 1000 lgt. 20.67
1/2" PVC Elbow 315 pcs. 22.00
Page 43 of 133
1/2" PVC Adaptor and Nuts 875 sets 9.00
1/2" Flexible Hose 350 l.m. 15.40
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 67,715.22
SAY PhP 1,422,020.00
Page 44 of 133

ITEM NO.: __________ ITEM OF WORK: Electrical Fixtures, Outlets, Sw
and Accessories
A. MATERIALS
4" x 4" Junction Box 320 pcs. 21.00
2" x 4" Utility Box 330 pcs. 20.00
Splicing Box 1 pc. 550.00
Recessed Pinlight with Cover and Bulb 10 sets 561.00
Flourescent Light, 2x36W with Aluminum Reflector
172 sets 2,420.00
with Louver
Receptacle Socket with Bulb 50 sets 220.00
Emergency Light with Battery Back-Up 37 sets 1,815.00
Surface Mounted Exit Light 7 sets 968.00
Single Gang Switch 49 pcs. 110.00
Two Gang Switch 48 pcs. 214.50
Three Way Switch 4 pcs. 550.00
Simplex Convenience Outlet 37 pcs. 143.00
Duplex Convenience Outlet 145 pcs. 154.00
Air Conditioning Outlet 37 pcs. 236.50
Blank Cover Outlet 1 pc. 110.00
75 rolls 30.00
Electrical Tape
Guide Wire 8 kgs. 60.00
Cable Tie 10 packs 220.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT
Page 45 of 133
E. VAT (5%) PhP 37,696.65
SAY PhP 791,630.00
Page 46 of 133

ITEM NO.: __________ ITEM OF WORK: Panel Board and Circuit Break
A. MATERIALS
LPA 1 set/assy 76,670.00
Main: 250A 300AF 3P MCCB 22KAIC
Branches: 17 - 20AT 2P
1 - 200AT 3P
PPA 1 set/assy 46,310.00
4 - 40AT 2P
LPB 1 set/assy 31,680.00

PPB 1 set/assy 41,580.00
2 - 40AT 2P
1 set/assy 21,450.00
LPC
2 - 30AT 2P
LPD 1 set/assy 19,470.00
4 - 30AT 2P
MDP/ATS 1 set/assy 297,600.00
Main: 700A 3P MCCB 65KAIC
1 - 200AT 3P
1 - 150AT 3P
1 - 70AT 3P
1 - 50AT 3P
1 - 40AT 3P
B. LABOR
Page 47 of 133
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 34,759.40

SAY PhP 729,947.00
Page 48 of 133

ITEM NO.: __________ ITEM OF WORK: Overhead Service Entrance an
A. MATERIALS
700A 3P ECB in NEMA 3R 1 set/assy 63,580.66
3" RSC Conduit 2 lgt. 1,870.00
3" Metal Clamp with Bolt and Nut 4 sets 88.00
3" Locknut and Bushing 2 sets 55.00
2 pcs. 275.00
3" RSC Entrance Cap
Ball Insulator 8 pcs. 33.00
Eyebolt 1 pc. 275.00
Eyenut 1 pc. 165.00
12mm Grounding Rod 1 pc. 660.00
Grounding Clamp 1 pc. 82.50
Grounding Strip 1 pc. 550.00
200mm sq. THHN, Stranded Cu Wire 24 l.m. 1,232.00
22mm sq. THHN, Stranded Cu Wire 8 l.m. 115.50
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 6,553.38

SAY PhP 137,621.00
Page 49 of 133

ITEM NO.: __________ ITEM OF WORK: Site Development
A. MATERIALS
Single Arm Lamp Post 4 sets 28,344.13
Double Arm Lamp Post 6 sets 37,509.76
1/2" RSC Conduit 50 lgt. 225.00
1/2" RSC Elbow 22 pcs. 22.00
22 sets 7.00
1/2" RSC Locknut and Bushing
4 x 4 Junction Box 12 pcs. 21.00
2.0mm sq. THHN, Stranded Cu Wire 1 box 2,000.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 23,203.38
SAY PhP 487,271.00
UNIT COST DERIVATION Plumbing Works

ITEM NO.: __________ ITEM OF WORK: Cold Water Line
A. MATERIALS
Page 50 of 133
PVC Pipe 3/4 250 pcs. 70.00
3/4 Gate Valve 40 pcs. 250.00
Moldex Blue Elbow 3/4" 90d. 90 pcs. 17.00
Moldex Blue Tee 3/4" 90d. 124 pcs. 9.00
Moldex Blue Coupling 3/4" 135 pcs. 9.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 2,038.47
SAY PhP 42,808.00
Page 51 of 133

ITEM NO.: __________ ITEM OF WORK: Drainage Line
A. MATERIALS
3" x 10' PVC Downspout 15 pcs. 447.00
PVC Solvent Cement(100cc) 3 cans 80.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 501.15
SAY PhP 10,524.00

ITEM NO.: __________ ITEM OF WORK: Sewer Line
A. MATERIALS
4" uPVC Sanitary Pipe 116 pcs. 770.00
2" uPVC Sanitary Pipe 64 pcs. 175.00
4" uPVC Clean Out 30 pcs. 60.00
2" P-Trap 76 pcs. 110.00
4" x 1/8 Bend uPVC Sanitary Elbow 88 pcs. 62.00
45 pcs. 21.00
2" x 1/8 Bend uPVC Sanitary Elbow
Page 52 of 133
4" x 4" uPVC Sanitary Wye 91 pcs. 130.00
2" x 4" uPVC Sanitary Wye 78 pcs. 103.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 8,901.43
SAY PhP 186,930.00
Page 53 of 133

ITEM NO.: __________ ITEM OF WORK: Plumbing Fixtures and Acces
A. MATERIALS
Water Closet 30 sets 7,055.00
Lavatory with Accessories 50 sets 6,695.00
4 x 4 Floor Drain Stainless 29 pcs. 85.00
Angle Valve 80 pcs. 420.00
Teflon Tape 25 rolls 12.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 37,879.73
SAY PhP 795,474.00

ITEM NO.: __________ ITEM OF WORK: Cistern Tank
A. MATERIALS
Aggregate Base Course 101.29 cu.m. 400.00
Washed Sand 6 cu.m. 700.00
Page 54 of 133
Crushed Gravel (3/4) 12 cu.m. 700.00
76 - 16mm dia. X 6.0m RSB Def. 719.72 kgs. 33.00
94 - 12mm dia. X 6.0m RSB Def. 500.73 kgs. 33.00
# 16 G.I. Tie Wire 13 kgs. 60.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 7,493.58
SAY PhP 157,365.00
Page 55 of 133

ITEM NO.: __________ ITEM OF WORK: Overhead Tank
A. MATERIALS
3 x 3 x 1/4 Angle Bar 1310.44 kgs. 50.00
2 x 2 x 1/4 Angle Bar 3447.03 kgs. 50.00
9.10 - 16mm dia. X 6.0m RSB def. 86.18 kgs. 33.00
3.95 - 12mm dia. X 6.0m RSB def. 21.05 kgs. 33.00
Cutting Disk 4 kgs. 110.00
Welding Rod 1 box 3,200.00
Acetylene/Oxygen 11 sets 1,500.00
Epoxy Primer 12 t.c. 2,350.00
1000 gal. Stainless Water Tank/Fittings 1 pc. 87,000.00
P.E. Pipe 3/4 270 l.m. 35.00
2 pcs. 250.00
Gate Valve 3/4" dia.
G.I. Pipe 1" dia. Sch.40 4 pcs. 710.00
G.I. Coupling 1" dia. 4 pcs. 85.00
G.I. Elbow 1" dia. 4 pcs. 95.00
G.I. Tee 1" dia 4 pcs. 105.00
10 rolls 12.00
Teflon Tape
Gate Valve 1" 2 pcs. 250.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 27,267.64

Page 56 of 133
SAY PhP 572,620.00
Page 57 of 133

ITEM NO.: __________ ITEM OF WORK: Pump House
A. MATERIALS
Washed Sand 3 cu.m. 700.00
Crushed Gravel (3/4) 5 cu.m. 700.00
13-16mm dia. X 6.0m RSB def. 123.11 kgs. 33.00
71-12mm dia. X 6.0m RSB def. 378.21 kgs. 33.00
13 kgs. 60.00
#16 GI Tie Wire
CHB #6 340 pcs. 9.00
2 hp Water pump 1 set 28,000.00
P.E. Pipe 3/4 140 l.m. 35.00
G.I. Pipe 1" dia. Sch.40 4 pcs. 710.00
2 pcs. 85.00
G.I. Coupling 1" dia.
G.I. Elbow 1" dia. 2 pcs. 95.00
G.I. Tee 1" dia. 2 pcs. 105.00
Teflon Tape 6 rolls 12.00
Gate Valve 1" 1 pc. 250.00
Roofing and Accessories 1 lot 10,000.00
Steel Grill Door 1 set 3,000.00
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 5,607.91
SAY PhP 117,766.00
Page 58 of 133
UNIT COST DERIVATION Fire Protection System

ITEM NO.: __________ ITEM OF WORK: Fire Detection and Alarm Sys
UNIT:
ESTIMATED QUANTITIES: 1 lot
A. MATERIALS
Boxes and Conduits
560 l.m. 930.46
EMT Pipe (20mm dia.)
FR Cable 4032 l.m. 119.63
Junction Box 142 pcs. 265.85
Square Box 20 pcs. 265.85
FMC (20mm dia.) 220 l.m. 332.31
DIA 210 pcs. 66.46
Ring Box 100 pcs. 664.61
Devices
Strobe Light with Horn 15 pcs. 7,551.49
Manual Pull Station 15 pcs. 7,551.49
Smoke Detector 90 pcs. 3,775.74
Monitor Module 26 pcs. 5,034.32
Fire Alarm Control 1 unit 352,402.75
Panel 1 set 50,343.25
Others
Pipe Supports 1 lot 33,077.95
1 lot 41,661.28
Scaffolding Works
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT
E. VAT (5%) PhP 157,049.71

Page 59 of 133
SAY PhP 3,298,044.00
Page 60 of 133
UNIT COST DERIVATION Fire Protection System

ITEM NO.: __________ ITEM OF WORK: Fire Sprinkler System
A. MATERIALS
Fire Protection System Equipments
Horizontal Spit Case Fire Pump 20HP 1 set 267,806.27
Jockey Pump 5HP 1 set 96,866.10
Concrete Pads 1 lot 13,675.21
1 lot 10,256.41
Electrical Loadside Works
Sensing Lines 1 lot 11,396.01
Fire Protection System Piping Works
B.I. Pipes, Sch.40
75mm dia. 12 pcs. 1,327.08
50mm dia. 140 pcs. 1,161.93
40mm dia. 20 pcs. 884.72
20 pcs. 759.39
32mm dia.
25mm dia. 440 pcs. 560.32
B.I. Elbow 90deg.
75mm dia. 5 pcs. 663.54
50mm dia. 16 pcs. 958.45
30 pcs. 611.93
40mm dia.
32mm dia. 30 pcs. 457.11
25mm dia. 350 pcs. 216.76
B.I. Tee
75mm dia. X 75mm dia. 10 pcs. 928.96
75mm dia. X 50mm dia. 5 pcs. 928.96
75mm dia. X 32mm dia. 5 pcs. 928.96
50mm dia. X 50mm dia. 120 pcs. 443.41
50mm dia. X 40mm dia. 50 pcs. 530.83
50mm dia. X 25mm dia. 50 pcs. 530.83
40mm dia. X 25mm dia. 50 pcs. 359.15
32mm dia. X 25mm dia. 50 pcs. 270.68
25mm dia. X 25mm dia. 250 pcs. 147.45
B.I. Reducer
75mm dia. X 50mm dia. 15 pcs. 486.60
75mm dia. X 40mm dia. 10 pcs. 486.60
50mm dia. X 40mm dia. 10 pcs. 253.62
50 pcs. 176.94
40mm dia. X 32mm dia.
32mm dia. X 25mm dia. 50 pcs. 132.71
Page 61 of 133
25mm dia. X 15mm dia. 120 pcs. 103.22
B.I. Union Patente 25mm dia 9 pcs. 589.81
B.I. Slip On Flanges 75mm dia. 20 pcs. 884.72
B.I. Blind Flanges 100mm dia. 6 pcs. 737.27
B.I. Cap Plug 40mm dia. 6 pcs. 589.81
O.S.Y. Valve 75mm dia. 3 pcs. 31,597.21
Alarm Check Valve 75mm dia. 1 set 49,502.30
Floor Control Bulb 50mm dia. 2 sets 12,638.89
1 set 25,277.77
Check Valve 75mm dia.
Check Valve 40mm dia. 1 set 12,638.89
Supervisory Switch 50mm dia. 2 pcs. 5,266.20
Water Flow Switch 50mm dia. 2 pcs. 10,532.40
I.T.C. Valves 25mm dia. 2 pcs. 2,633.10
4 pcs. 2,633.10
Sight Glass 25mm dia.
Drain Valve 25mm dia. 4 pcs. 1,895.83
Upright Sprinkler Heads 113 sets 521.35
Pendent Heads 10 sets 521.35
Grooved Coupling (Victaulic) 65mm dia. 2 pcs. 1,579.86
Others
Painting Works 1 lot 26,756.11
Pipe Supports 1 lot 33,221.62
Scaffolding Works 1 lot 29,342.31
Page 62 of 133
B. LABOR
NO. OF
MANPOWER
Labor Cost
C. EQUIPMENT
NO OF
EQUIPMENT

E. VAT (5%) PhP 111,796.86
SAY PhP 2,347,734.00
Prepared & Submitted by: Checked & R
WILHELMINO M. SY-ALVARADO RAMON S

Provincial Governor Manager,
Recommending Approval:
Page 63 of 133
AMOUNT
4,347.00
4,347.00
AMOUNT
AMOUNT
4,347.00
AMOUNT
40,000.00
40,000.00
40,000.00
Page 64 of 133
(Note: Labor Cost is 30% of Materials Cost)
Page 65 of 133
AMOUNT
AMOUNT
408.42
586.19
994.61
AMOUNT
9.95
AMOUNT
AMOUNT
81.04
116.30
197.34
Page 66 of 133
AMOUNT
2,173.00
1,507.00
266.25
3,946.25
13.81
Page 67 of 133
AMOUNT
23,000.00
23,000.00
AMOUNT
81.04
116.30
197.34
AMOUNT
2,173.00
1,507.00
266.25
3,946.25
542.87
Aggregate Sub-base Course
AMOUNT
23,575.00
23,575.00
AMOUNT
Page 68 of 133
81.04
116.30
197.34
AMOUNT
2,173.00
1,507.00
266.25
3,946.25
554.37
Page 69 of 133
PCC Pavement, 200mm thk.
AMOUNT
1,036.04
653.66
425.04
9,257.50
56,350.00
96.60
67,818.84
AMOUNT
81.04
289.44
697.80
1,068.28
AMOUNT
297.76
1,733.00
545.00
1,065.00
167.38
21.98
3,830.12
903.32
Page 70 of 133
AMOUNT
2,723.84
504.70
1,009.40
1,151.70
1,600.00
60.00
7,049.64
AMOUNT
81.04
289.44
465.20
835.68
AMOUNT
172.00
148.88
53.25
41.78
415.91
805.94
AMOUNT
4,100.00
Page 71 of 133
882.00
700.00
1,545.72
880.00
37.80
2,500.00
10,645.52
AMOUNT
3,193.66
3,193.66
AMOUNT
13,839.18
Page 72 of 133
Demolition/Removal of Existing Structures
Demolition of Existing Walls/Ceiling/
AMOUNT
50,000.00
50,000.00
50,000.00
AMOUNT
78,432.02
83,930.10
23,882.55
68,238.87
1,505.89
33,882.63
8,156.93
298,029.00
AMOUNT
89,408.70
89,408.70
AMOUNT
Page 73 of 133
509.77
Page 74 of 133
AMOUNT
11,968.00
12,051.34
3,429.24
9,798.27
216.23
4,865.13
1,171.24
43,499.44
AMOUNT
13,049.83
13,049.83
AMOUNT
502.13
AMOUNT
47,448.00
Page 75 of 133
45,127.35
12,841.12
36,690.52
809.69
18,217.94
4,385.80
165,520.41
AMOUNT
49,656.12
49,656.12
AMOUNT
510.25
Page 76 of 133
D-1 2.10m x 1.40m Double Swing Door -
AMOUNT
17,493.00
500.00
17,993.00
AMOUNT
2,894.20
2,326.15
5,220.35
AMOUNT
3,316.19
D-2 2.10m x 0.60m PVC Type Door
AMOUNT
32,104.80
Page 77 of 133
32,104.80
500.00
32,604.80
AMOUNT
5,209.56
4,187.07
9,396.63
AMOUNT
1,615.44
Page 78 of 133
AMOUNT
16,243.50
500.00
16,743.50
AMOUNT
2,894.20
2,326.15
5,220.35
AMOUNT
3,137.69
D-4 2.10m x 0.80m Metal Door w/ 1 HR FIR
Page 79 of 133
AMOUNT
46,200.00
500.00
46,700.00
AMOUNT
7,814.34
6,280.61
14,094.95
AMOUNT
12,158.99
Page 80 of 133
AMOUNT
11,424.00
500.00
11,924.00
AMOUNT
2,315.36
1,860.92
4,176.28
AMOUNT
4,025.07
D-6 2.10m x 0.80m Flush Type Door
AMOUNT
Page 81 of 133
7,140.00
500.00
7,640.00
AMOUNT
1,447.10
1,163.08
2,610.18
AMOUNT
2,050.04
Page 82 of 133
W-1 1.20m x 1.40m Steel Casement Window
AMOUNT
120,960.00
500.00
121,460.00
AMOUNT
5,788.40
4,652.30
10,440.70
AMOUNT
3,297.52
W-2 1.20m x1.40m Fixed Glass Window
AMOUNT
2,956.80
500.00
Page 83 of 133
3,456.80
AMOUNT
578.84
465.23
1,044.07
AMOUNT
1,125.22
Page 84 of 133
W-3 1.00m x 1.80m Steel Awning Window
AMOUNT
3,366.00
500.00
3,866.00
AMOUNT
578.84
465.23
1,044.07
AMOUNT
4,910.07
W-4 0.60m x 0.60m Steel Awning Window
AMOUNT
28,947.60
Page 85 of 133
28,947.60
500.00
29,447.60
AMOUNT
4,920.14
3,954.46
8,874.60
AMOUNT
891.21
Page 86 of 133
AMOUNT
73,800.00
237,600.00
217,360.00
242,320.00
3,500.00
690.00
170.00
140.00
200.00
40,000.00
1,500.00
1,559.42
2,750.00
40,000.00
861,589.42
AMOUNT
258,476.83
258,476.83
AMOUNT
224.40
Page 87 of 133
AMOUNT
94,098.40
59,552.00
746,464.00
20,090.00
11,250.00
26,980.00
127,500.00
1,085,934.40
AMOUNT
325,780.32
325,780.32
AMOUNT
1,411,714.72
AMOUNT
25,000.00
Page 88 of 133
25,000.00
25,000.00
Page 89 of 133
AMOUNT
138,600.00
7,500.00
16,153.50
2,640.00
17,490.00
34,188.00
32,868.00
565,488.00
70,180.00
1,694.00
385.00
4,549.60
19,057.50
54,450.00
8,184.00
1,188.00
693.00
12,529.00
2,541.00
990.00
693.00
2,640.00
330.00
198.00
99.00
203.35
110.00
132.00
55.00
2,913.65
1,045.00
1,120.00
20,670.00
6,930.00
Page 90 of 133
7,875.00
5,390.00
1,041,772.60
AMOUNT
312,531.78
312,531.78
AMOUNT
1,354,304.38
Page 91 of 133
Electrical Fixtures, Outlets, Switches
AMOUNT
6,720.00
6,600.00
550.00
5,610.00
416,240.00
11,000.00
67,155.00
6,776.00
5,390.00
10,296.00
2,200.00
5,291.00
22,330.00
8,750.50
110.00
2,250.00
480.00
2,200.00
579,948.50
AMOUNT
173,984.55
173,984.55
AMOUNT
Page 92 of 133
753,933.05
Page 93 of 133
Panel Board and Circuit Breaker
AMOUNT
76,670.00
46,310.00
31,680.00
41,580.00
21,450.00
19,470.00
297,600.00
534,760.00
Page 94 of 133
AMOUNT
160,428.00
160,428.00
AMOUNT
695,188.00
Page 95 of 133
Overhead Service Entrance and Accessories
AMOUNT
63,580.66
3,740.00
352.00
110.00
550.00
264.00
275.00
165.00
660.00
82.50
550.00
29,568.00
924.00
100,821.16
AMOUNT
30,246.35
30,246.35
AMOUNT
131,067.51
Page 96 of 133
AMOUNT
113,376.52
225,058.56
11,250.00
484.00
154.00
252.00
4,400.00
2,000.00
356,975.08
AMOUNT
107,092.52
107,092.52
AMOUNT
464,067.60
AMOUNT
Page 97 of 133
17,500.00
10,000.00
1,530.00
1,116.00
1,215.00
31,361.00
AMOUNT
9,408.30
9,408.30
AMOUNT
40,769.30
Page 98 of 133
AMOUNT
6,705.00
765.00
240.00
7,710.00
AMOUNT
2,313.00
2,313.00
AMOUNT
10,023.00
AMOUNT
89,320.00
11,200.00
1,800.00
8,360.00
5,456.00
945.00
Page 99 of 133
11,830.00
8,034.00
136,945.00
AMOUNT
41,083.50
41,083.50
AMOUNT
178,028.50
Page 100 of 133

Plumbing Fixtures and Accessories
AMOUNT
211,650.00
334,750.00
2,465.00
33,600.00
300.00
582,765.00
AMOUNT
174,829.50
174,829.50
AMOUNT
757,594.50
AMOUNT
40,516.00
21,115.00
4,200.00
Page 101 of 133
8,400.00
23,750.76
16,524.09
780.00
115,285.85
AMOUNT
34,585.76
34,585.76
AMOUNT
149,871.61
Page 102 of 133

AMOUNT
65,522.00
172,351.50
2,843.94
694.65
440.00
3,200.00
16,500.00
28,200.00
87,000.00
9,450.00
500.00
2,840.00
340.00
380.00
420.00
120.00
500.00
28,200.00
419,502.09
AMOUNT
125,850.63
125,850.63
AMOUNT
545,352.72
Page 103 of 133

AMOUNT
10,660.00
2,100.00
3,500.00
4,062.63
12,480.93
780.00
3,060.00
28,000.00
4,900.00
2,840.00
170.00
190.00
210.00
72.00
250.00
10,000.00
3,000.00
86,275.56
AMOUNT
25,882.67
25,882.67
AMOUNT
112,158.23
Page 104 of 133

Fire Detection and Alarm System
AMOUNT
521,057.60
482,348.16
37,750.70
5,317.00
73,108.20
13,956.60
66,461.00
113,272.35
113,272.35
339,816.60
130,892.32
352,402.75
50,343.25
41,411.28
33,077.95
41,661.28
2,416,149.39
AMOUNT
724,844.82
724,844.82
AMOUNT
3,140,994.21
Page 105 of 133

AMOUNT
267,806.27
96,866.10
13,675.21
10,256.41
11,396.01
15,924.96
162,670.20
17,694.40
15,187.80
246,540.80
3,317.70
15,335.20
18,357.90
13,713.30
75,866.00
9,289.60
4,644.80
4,644.80
53,209.20
26,541.50
26,541.50
17,957.50
13,534.00
36,862.50
7,299.00
4,866.00
2,536.20
8,847.00
6,635.50
Page 106 of 133
12,386.40
5,308.29
17,694.40
8,257.34
10,616.64
4,423.62
3,538.86
94,791.63
49,502.30
25,277.78
25,277.77
12,638.89
10,532.40
21,064.80
5,266.20
10,532.40
7,583.32
58,912.55
5,213.50
3,159.72
26,756.11
33,221.62
29,342.31
Page 107 of 133

30,635.42
1,719,951.63
AMOUNT
515,985.49
515,985.49
AMOUNT
2,235,937.12
Checked & Reviewed by:
RAMON S. PARAGAS
Manager, Region III-A
Page 108 of 133

24"x24" WALL TILES
DETERMINE THE FLOOR AREA
LENGTH
HEIGHT 1
AREA 0
PCS 0
APPROVED BUDGET FOR THE CONTRACT
ITEM
DESCRIPTION UNIT QUANTITY UNIT COST
NO.
I GENERAL REQUIREMENTS
A Mobilization and Demobilization lot 1.00 24,803.00
B Informatory Signs lot 1.00 4,564.00
C Safety and Health lot 1.00 42,000.00
SUB-TOTAL I - General Requirements
II LAND DEVELOPMENT
A Clearing and Grubbing sq.m. 1,375.54 10.00
B Subgrade Preparation sq.m. 1,375.54 15.00
C Aggregate Base Course cu.m. 137.55 570.00
D Aggregate Sub-base Course cu.m. 137.55 582.00
E PCC Pavement, 200mm thk. sq.m. 1,375.54 948.00
F Concrete Curb and Gutter l.m. 60.00 846.00
G Drainage System lot 1.00 14,531.00
SUB-TOTAL II - Land Development
III DEMOLITION/REMOVAL OF EXISTING STRUCTURES

A Demolition of Existing Walls/Ceiling/Windows/Floor Tiles lot 1.00 52,500.00
SUB-TOTAL III - Demolition/Removal
IV MASONRY WORKS
A CHB Walls #4, Incl. Plastering sq.m. 40.96 527.00
B CHB Walls #5, Incl. Plastering sq.m. 212.24 664.00
C CHB Walls #6, Incl. Plastering sq.m. 324.64 795.00
SUB-TOTAL IV - Masonry Works
V CARPENTRY WORKS
A Ceiling sq.m. 939.89 249.00
B Cabinets & Shelves/Front Desk lot 1.00 210,000.00
SUB-TOTAL V - Carpentry Works
VI ARCHITECTURAL WORKS
A Doors
1 D-1 2.50m x 2.0m Double Swing Door set 21.00 29,299.00
2 D-2 2.50m x 1.2m Aluminum Casement Door set 5.00 17,827.00
Page 110 of 133

ITEM
NO.
3 D-3 2.10m x 1.0m Hollow Core Door set 11.00 4,192.00
4 D-4 2.10m x 0.9m Solid K.D. Panel Door set 29.00 6,336.00
5 D-5 2.10m x 0.8m Hollow Core Door set 50.00 3,398.00
6 D-6 2.10m x 1.2m Double Swing Door - Hollow Core Door set 2.00 5,365.00
7 D-7 2.10m x 1.6m Double Swing Door - Hollow Core Door set 2.00 6,884.00
B Windows
1 W-1 4.0m x 2.1m Fixed Glass Window set 1.00 32,934.00
3 W-3 2.40m x 1.2m Sliding Window set 14.00 12,876.00
6 W-6 0.60m x 0.60m Awning Window set 29.00 1,921.00
8 CW-1 4.0m x 2.10m Fixed Glass Window set 1.00 32,934.00
9 CW-1.1 0.95m x 2.45m Fixed Glass Window set 1.00 10,298.00
10 CW-1.2 1.60m x 2.45m Fixed Glass Window set 1.00 16,233.00
Page 111 of 133

ITEM
NO.
C Painting Works sq.m. 4,991.44 236.00
D Tileworks and Finishes lot 1.00 2,652,152.00
E Stainless Steel Railings lot 1.00 52,501.00
SUB-TOTAL VI - Architectural Works
VII ELECTRICAL WORKS

A Roughing-In and Wiring lot 1.00 1,422,020.00
B Electrical Fixtures, Outlets, Switches and Accessories lot 1.00 791,630.00
C Panel Board and Circuit Breaker lot 1.00 729,947.00
D Overhead Service Entrance and Accessories lot 1.00 137,621.00
E Site Development lot 1.00 487,271.00
SUB-TOTAL VII - Electrical Works
VIII PLUMBING WORKS

A Cold Water Line lot 1.00 42,808.00
B Drainage Line lot 1.00 10,524.00
C Sewer Line lot 1.00 186,930.00
D Plumbing Fixtures and Accessories lot 1.00 795,474.00
E Cistern Tank lot 1.00 157,365.00
F Overhead Tank lot 1.00 572,620.00
G Pump House lot 1.00 117,766.00
SUB-TOTAL VIII - Plumbing Works
IX FIRE PROTECTION SYSTEM

A Fire Detection and Alarm System lot 1.00 3,298,044.00
B Fire Sprinkler System lot 1.00 2,347,734.00
SUB-TOTAL IX - Fire Protection System
TOTAL - I to IX
X FURNITURES AND FIXTURES

A Administrative Service/Kitchen
1 Fire Extinguisher unit 5.00 7,000.00
2 Standby Generator 100KVA unit 1.00 2,100,000.00
3 Food Conveyor (closed type) unit 1.00 50,000.00
4 Refrigerator/Freezer unit 1.00 20,000.00
5 Stove unit 1.00 25,000.00
6 Computer Set set 10.00 60,000.00
Page 112 of 133

ITEM
NO.
Sub-Total A
B Clinical Services
1 Emergency Room/Out-patient
1.1 Ambu Bag
a. Adult unit 2.00 7,500.00
b. Pediatric unit 2.00 7,500.00
1.2 Clinical Weighing Scale unit 2.00 25,000.00
1.3 EENT Diagnostic Set set 1.00 12,000.00
1.4 Emergency Chart unit 1.00 50,000.00
1.5 Examining Table (OPD) unit 4.00 10,000.00
1.6 ER Stretcher Bed unit 6.00 85,000.00
1.7 Gooseneck Lamp/Examining Light unit 4.00 20,000.00
1.8 Instrument Table unit 4.00 5,000.00
1.9 Medicine Cabinet unit 2.00 10,000.00
1.10 Minor Surgery Instrument Set set 10.00 25,000.00
Page 113 of 133

ITEM
NO.
1.11 Nebulizer unit 4.00 7,000.00
1.12 Neurological Hammer unit 5.00 500.00
1.13 Oxygen Gauges unit 30.00 3,000.00
1.14 Sphygmomanometer
a. Adult Cuff set 4.00 15,000.00
b. Pediatric Cuff Set set 4.00 15,000.00
1.15 Stethoscope unit 10.00 3,500.00
1.16 Sunction Apparatus unit 4.00 15,000.00
1.17 Vaginal Speculum Set set 20.00 1,500.00
1.18 Wheelchair unit 10.00 5,000.00
1.19 Wheeled Stretcher unit 4.00 7,500.00
2 Surgical and Obstetrical Service

2.1 Anaesthesia Machine unit 1.00 1,500,000.00
2.2 Bassinet unit 15.00 10,000.00
2.3 C/S Set set 10.00 60,000.00
2.4 D/C Set set 5.00 30,000.00
2.5 Delivery Set set 10.00 15,000.00
2.6 DR Light unit 1.00 100,000.00
2.7 DR Table with Stirrup unit 1.00 150,000.00
2.8 Infant Weighing Scale unit 3.00 10,000.00
2.9 Instrument Table unit 4.00 5,000.00
2.10 Kelly Pad unit 10.00 1,000.00
2.11 Laparotomy set 10.00 75,000.00
2.12 Laryngoscope with blades unit 4.00 100,000.00
2.13 OR Light unit 1.00 1,200,000.00
2.14 OR Table unit 1.00 700,000.00
2.16 Spinal Set set 10.00 2,000.00
2.18 Sunction Apparatus (heavy duty) unit 2.00 60,000.00
2.19 Wheeled Stretcher unit 4.00 7,500.00
3 Nursing Unit
3.1 Ambu Bag
a. Adult unit 3.00 7,500.00
b. Pediatric unit 3.00 7,500.00
3.2 Clinical Weighing Scale unit 3.00 25,000.00
3.3 Emergency Chart unit 3.00 50,000.00
3.4 Patient Bed with bedside table IV stand, over-bed, foot stool unit 25.00 65,000.00
3.5 Nebulizer unit 3.00 7,000.00
Page 114 of 133
ITEM
NO.
3.8 Sunction Apparatus unit 3.00 15,000.00
4 Central Sterelizing and Supply Room

4.1 Autoclave (heavy duty big) unit 1.00 1,400,000.00
5 ER/OR/RR
5.1 Cardiac Monitors unit 5.00 200,000.00
5.2 X-Ray 300 MA unit 1.00 1,500,000.00
5.3 Ultrasound Machine unit 1.00 2,400,000.00
5.4 ECG Machine unit 4.00 100,000.00
6 Additional
6.1 Defibrillator (ER/Ward) unit 2.00 200,000.00
6.2 Electrocautery Machine unit 1.00 600,000.00
Page 115 of 133

ITEM
NO.
6.3 Infusion Pumps unit 2.00 50,000.00
6.4 Bio Refrigerator unit 1.00 100,000.00
6.5 Blood Refrigerator unit 1.00 200,000.00
Sub-Total B
SUB-TOTAL X - Furnitures and Fixtures
GRAND TOTAL (ITEMS I - X)
SAY PhP
Prepared & Submitted by: Checked & Reviewed by:
WILHELMINO M. SY-ALVARADO RAMON S. PARAGAS

Provincial Governor Manager, Region III-A
Recommending Approval: Approved by:
ROMUEL P. ALIMBOYAO MARCELINO P. ESCALADA

Department Manager, General Manager
NCL-Central Luzon
Page 116 of 133

ET FOR THE CONTRACT
TOTAL COST
24,803.00
4,564.00
42,000.00
71,367.00
13,755.40
20,633.10
78,403.50
80,054.10
1,304,011.92
50,760.00
14,531.00
1,562,149.02
52,500.00
52,500.00
21,585.92
140,927.36
258,088.80
420,602.08
234,032.61
210,000.00
444,032.61
615,279.00
89,135.00
Page 117 of 133

ET FOR THE CONTRACT
TOTAL COST
46,112.00
183,744.00
169,900.00
10,730.00
13,768.00
32,934.00
43,894.00
180,264.00
90,398.00
124,839.00
55,709.00
39,744.00
32,934.00
10,298.00
16,233.00
Page 118 of 133

ET FOR THE CONTRACT
TOTAL COST
1,177,979.84
2,652,152.00
52,501.00
5,638,547.84
1,422,020.00
791,630.00
729,947.00
137,621.00
487,271.00
3,568,489.00
42,808.00
10,524.00
186,930.00
795,474.00
157,365.00
572,620.00
117,766.00
1,883,487.00
3,298,044.00
2,347,734.00
5,645,778.00
19,286,952.55
35,000.00
2,100,000.00
50,000.00
20,000.00
25,000.00
600,000.00
Page 119 of 133

ET FOR THE CONTRACT
TOTAL COST
2,830,000.00
15,000.00
15,000.00
50,000.00
12,000.00
50,000.00
40,000.00
510,000.00
80,000.00
20,000.00
20,000.00
250,000.00
Page 120 of 133

ET FOR THE CONTRACT
TOTAL COST
28,000.00
2,500.00
90,000.00
60,000.00
60,000.00
35,000.00
60,000.00
30,000.00
50,000.00
30,000.00
1,500,000.00
150,000.00
600,000.00
150,000.00
150,000.00
100,000.00
150,000.00
30,000.00
20,000.00
10,000.00
750,000.00
400,000.00
1,200,000.00
700,000.00
60,000.00
60,000.00
20,000.00
14,000.00
120,000.00
30,000.00
22,500.00
22,500.00
75,000.00
150,000.00
1,625,000.00
21,000.00
45,000.00
45,000.00
Page 121 of 133
ET FOR THE CONTRACT
TOTAL COST
10,500.00
45,000.00
1,400,000.00
1,000,000.00
1,500,000.00
2,400,000.00
400,000.00
400,000.00
600,000.00
Page 122 of 133

ET FOR THE CONTRACT
TOTAL COST
100,000.00
100,000.00
200,000.00
17,883,000.00
20,713,000.00
39,999,952.55
40,000,000.00
Checked & Reviewed by:
RAMON S. PARAGAS
Manager, Region III-A
Approved by:
MARCELINO P. ESCALADA JR.

General Manager
Page 123 of 133

OFFICE OF THE PRESIDENT
NATIONAL HOUSING AUTHORITY
PROJECT : TWO - STOREY WARDS FACILITY BUILDING

LOCATION : 15 C DE JESUS STREET, POBLACION, STA. MARIA, BULACAN
MARK-UPS
DIRECT UNIT ESTIMATED
ITEM NO. DESCRIPTION QUANTITY UNIT OCM PROFIT
COST DIRECT COST
(%) (%)
I GENERAL REQUIREMENTS
A Mobilization and Demobilization 1.00 lot 9,737.99 9,737.99 0% 0%
B Informatory Signs 1.00 lot 4,347.00 4,347.00 0% 0%
C Safety and Health 1.00 lot 40,000.00 40,000.00 0% 0%
sub-total ₱54,084.99
II DEMOLITION/REMOVAL
A Demolition of Multipurpose Chapel and Dormitory facility 1.00 lot 50,000.00 50,000.00 0% 0%
sub-total ₱50,000.00
III SITE WORKS
A Clearing and Grubbing 557.80 sq.m. 81.75 45,597.36 0% 0%
B Excavation 557.80 cu.m 51.08 28,492.42 0% 0%
C Back filling and Compaction 557.80 cu.m 44.38 24,755.16 0% 0%
D Batter board installation 137.55 l.m. 41.59 5,721.25 0% 0%
E Soil Poisoning 11.81 cu.m 4,500.00 53,145.00 0% 0%
F Disposal 557.80 cu.m 51.08 28,492.42 0% 0%
G General cleaning and Lot leveling 557.80 l.m. 81.75 45,597.36 0% 0%
sub-total ₱231,800.99
IV CONCRETING WORKS
A Portland Cement 3187.17 bag 205 653,369.85 0% 0%
B Sand 177.065 cu.m. 700 123,945.50 0% 0%
C Gravel (3/4) 354.13 cu.m. 700 247,891.00 0% 0%
D ᴓ 10 mm RSB 23685.83 kgs 35 829,004.05 0% 0%
E ᴓ 12 mm RSB 94.88 kgs 35 3,320.80 0% 0%
F ᴓ 16 mm RSB 19769.49 kgs 35 691,932.15 0% 0%
Page 124 of 133
MARK-UPS
COST DIRECT COST
(%) (%)
G ᴓ 20 mm RSB 1311.68 kgs 35 45,908.80 0% 0%
H ᴓ 25 mm RSB 1235.49 kgs 35 43,242.15 0% 0%
I G.I. Wire 599.26581 kgs 60 35,955.95 0% 0%
J Shutterings 2809.08 sq.m. 194.62 546,703.15 0% 0%
K PCC 11.81 cu.m. 662 7,818.22 0% 0%
0L Excavation 315 cu.m. 209 65,835.00 0% 0%
M Backfiling 238.77 cu.m. 238.77 57,011.11 0% 0%
sub-total ₱3,351,937.73
V MASONRY WORKS
A CHB Walls #4, Incl. Plastering 112.62 sq.m. 527.00 59,350.11 0% 0%
B CHB Walls #5, Incl. Plastering 760.02 sq.m. 535.00 406,610.70 0% 0%
C CHB Walls #6, Incl. Plastering 421.71 sq.m. 536.00 226,037.37 0% 0%
sub-total ₱691,998.18
VI ARCHITECTURAL WORKS
A Doors
1 D-1 2.10m x 1.40m Double Swing Door - Flush Type Door 7.00 set 3,316.19 23,213.33 0% 0%
2 D-2 2.10m x 0.60m PVC Type Door 26.00 set 1,615.44 42,001.44 0% 0%
4 D-4 2.10m x 0.80m Metal Door 5.00 set 12,158.99 60,794.95 0% 0%
6 D-6 2.10m x 0.80m Flush Type Door 5.00 set 2,050.04 10,250.20 0% 0%
B Windows
1 W-1 1.20m x 1.40m Steel Casement Window 40.00 set 3,297.52 131,900.80 0% 0%
2 W-2 1.20m x1.40m Fixed Glass Window 4.00 set 1,125.22 4,500.88 0% 0%
3 W-3 1.00m x 1.80m Steel Awning Window 1.00 set 4,910.07 4,910.07 0% 0%
4 W-4 0.60m x 0.60m Steel Awning Window 43.00 set 891.21 38,322.03 0% 0%
C Painting Works 4,991.44 sq.m. 224.40 1,120,079.14 0% 0%
Page 125 of 133
MARK-UPS
COST DIRECT COST
(%) (%)
D Tileworks and Finishes 1.00 lot 1,411,714.72 1,411,714.72 0% 0%
E Stainless Steel Railings 1.00 lot 25,000.00 25,000.00 0% 0%
sub-total ₱2,910,751.67
Page 126 of 133

MARK-UPS
COST DIRECT COST
(%) (%)
VII ELECTRICAL WORKS
A Roughing-In and Wiring 1.00 lot 1,354,304.38 1,354,304.38 0% 0%
B Electrical Fixtures, Outlets, Switches and Accessories 1.00 lot 1,055,506.27 1,055,506.27 0% 0%
C Panel Board and Circuit Breaker 1.00 lot 695,188.00 695,188.00 0% 0%
D Overhead Service Entrance and Accessories 1.00 lot 131,067.51 131,067.51 0% 0%
E Site Development 1.00 lot 464,067.60 464,067.60 0% 0%
sub-total ₱3,700,133.76
VIII PLUMBING WORKS
A Cold Water Line 1.00 lot 40,769.30 40,769.30 0% 0%
B Drainage Line 1.00 lot 10,023.00 10,023.00 0% 0%
C Sewer Line 1.00 lot 178,028.50 178,028.50 0% 0%
D Plumbing Fixtures and Accessories 1.00 lot 757,594.50 757,594.50 0% 0%
E Cistern Tank 1.00 lot 149,871.61 149,871.61 0% 0%
F Overhead Tank 1.00 lot 545,352.72 545,352.72 0% 0%
G Pump House 1.00 lot 112,158.23 112,158.23 0% 0%
sub-total ₱1,793,797.86
IX FIRE PROTECTION SYSTEM
A Fire Detection and Alarm System 1.00 lot 3,140,994.21 3,140,994.21 0% 0%
B Fire Sprinkler System 1.00 lot 2,235,937.12 2,235,937.12 0% 0%
sub-total ₱5,376,931.33
TOTAL PROJECT COST ₱18,161,436.51
Submitted by: Checked & Reviewed by: Recommendi
WILHELMINO M. SY-ALVARADO RAMON S. PARAGAS ROMUEL P. A

Provincial Governor Manager, Region III-A Department M
Page 127 of 133
THE PRESIDENT
OUSING AUTHORITY
TOTAL MARK-UP
TOTAL
VAT (5%) TOTAL COST UNIT COST TOTAL ABC
(%) AMOUNT INDIRECT
0% 0.00 486.90 486.90 10,224.89 10,225.00 10,225.00

0% 0.00 217.35 217.35 4,564.35 4,564.00 4,564.00
0% 0.00 2,000.00 2,000.00 42,000.00 42,000.00 42,000.00
₱56,789.24 ₱68,146.80
0% 0.00 2,500.00 2,500.00 52,500.00 52,500.00 52,500.00

₱52,500.00 ₱63,000.00
0% 0.00 2,279.87 2,279.87 47,877.23 86.00 47,970.80

0% 0.00 1,424.62 1,424.62 29,917.05 54.00 30,121.20
0% 0.00 1,237.76 1,237.76 25,992.92 47.00 26,216.60
0% 0.00 286.06 286.06 6,007.32 44.00 6,052.20
0% 0.00 2,657.25 2,657.25 55,802.25 4,725.00 55,802.25
0% 0.00 1,424.62 1,424.62 29,917.05 54.00 30,121.20
0% 0.00 2,279.87 2,279.87 47,877.23 86.00 47,970.80
₱243,391.04 ₱293,106.06
0% 0.00 32,668.49 32,668.49 686,038.34 215.00 685,241.55

0% 0.00 6,197.28 6,197.28 130,142.78 735.00 130,142.78
0% 0.00 12,394.55 12,394.55 260,285.55 735.00 260,285.55
0% 0.00 41,450.20 41,450.20 870,454.25 37.00 876,375.71
0% 0.00 166.04 166.04 3,486.84 37.00 3,510.56
0% 0.00 34,596.61 34,596.61 726,528.76 37.00 731,471.13
Page 128 of 133
TOTAL MARK-UP
TOTAL
(%) AMOUNT INDIRECT
0% 0.00 2,295.44 2,295.44 48,204.24 37.00 48,532.16
0% 0.00 2,162.11 2,162.11 45,404.26 37.00 45,713.13
0% 0.00 1,797.80 1,797.80 37,753.75 63.00 37,753.75
0% 0.00 27,335.16 27,335.16 574,038.31 204.00 573,052.32
0% 0.00 390.91 390.91 8,209.13 695.00 8,207.95
0% 0.00 3,291.75 3,291.75 69,126.75 219.00 68,985.00
0% 0.00 2,850.56 2,850.56 59,861.67 251.00 59,931.27
167,596.89 ₱3,519,534.62 ₱4,235,043.42
0% 0.00 2,967.51 2,967.51 62,317.61 553.00 62,278.20

0% 0.00 20,330.54 20,330.54 426,941.24 562.00 427,131.24
0% 0.00 11,301.87 11,301.87 237,339.24 563.00 237,423.59
₱726,598.09 ₱726,833.02
0% 0.00 1,160.67 1,160.67 24,374.00 3,482.00 24,374.00
0% 0.00 2,100.07 2,100.07 44,101.51 1,696.00 44,096.00

0% 0.00 1,098.19 1,098.19 23,062.02 3,295.00 23,065.00
0% 0.00 3,039.75 3,039.75 63,834.70 12,767.00 63,835.00
0% 0.00 805.01 805.01 16,905.29 4,226.00 16,904.00
0% 0.00 512.51 512.51 10,762.71 2,153.00 10,765.00
0% 0.00 6,595.04 6,595.04 138,495.84 3,462.00 138,480.00

0% 0.00 225.04 225.04 4,725.92 1,181.00 4,724.00
0% 0.00 245.50 245.50 5,155.57 5,156.00 5,156.00
0% 0.00 1,916.10 1,916.10 40,238.13 936.00 40,248.00
0% 0.00 56,003.96 56,003.96 1,176,083.09 236.00 1,177,979.84
Page 129 of 133
TOTAL MARK-UP
TOTAL
(%) AMOUNT INDIRECT
0% 0.00 70,585.74 70,585.74 1,482,300.46 1,482,300.00 1,482,300.00
0% 1.00 1,250.00 1,251.00 26,251.00 26,251.00 26,251.00
₱3,056,290.25 ₱3,669,813.41
Page 130 of 133

TOTAL MARK-UP
TOTAL
(%) AMOUNT INDIRECT
0% 0.00 67,715.22 67,715.22 1,422,019.60 1,422,020.00 1,422,020.00

0% 0.00 52,775.31 52,775.31 1,108,281.58 1,108,282.00 1,108,282.00
0% 0.00 34,759.40 34,759.40 729,947.40 729,947.00 729,947.00
0% 0.00 6,553.38 6,553.38 137,620.89 137,621.00 137,621.00
0% 0.00 23,203.38 23,203.38 487,270.98 487,271.00 487,271.00
₱3,885,140.45 ₱4,662,169.20
0% 0.00 2,038.47 2,038.47 42,807.77 42,808.00 42,808.00

0% 0.00 501.15 501.15 10,524.15 10,524.00 10,524.00
0% 0.00 8,901.43 8,901.43 186,929.93 186,930.00 186,930.00
0% 0.00 37,879.73 37,879.73 795,474.23 795,474.00 795,474.00
0% 0.00 7,493.58 7,493.58 157,365.19 157,365.00 157,365.00
0% 0.00 27,267.64 27,267.64 572,620.36 572,620.00 572,620.00
0% 0.00 5,607.91 5,607.91 117,766.14 117,766.00 117,766.00
₱1,883,487.75 ₱2,260,184.40
0% 0.00 157,049.71 157,049.71 3,298,043.92 3,298,044.00 3,298,044.00

0% 0.00 111,796.86 111,796.86 2,347,733.98 2,347,734.00 2,347,734.00
₱5,645,777.90 ₱6,774,933.60
₱19,069,509.34 ₱22,753,229.91
Recommending Approval: Approved by:
ROMUEL P. ALIMBOYAO MARCELINO P. ESCALADA JR.

Department Manager, NCL-Central Luzon General Manager
Page 131 of 133
ITEM NO. ITEM/ DESCRIPTION
1 GENERAL REQUIREMENTS
2 DEMOLITION/REMOVAL
3 SITE WORKS
4 CONCRETING WORKS
5 MASONRY WORKS
6 ARCHITECTURAL WORKS
7 ELECTRICAL WORKS
8 PLUMBING WORKS
9 FIRE PROTECTION SYSTEM
TOTAL DIRECT COST

CONTIGENCY (CONT.)
CONTRACTORS OVERHEAD & PROFIT (O&P)
Evat
Wtax
SUB TOTAL (P)
68,146.80
63,000.00
293,106.06
4,235,043.42
726,833.02
3,669,813.41
4,662,169.20
2,260,184.40
6,774,933.60
22,753,229.91
568,830.75
1,865,764.85
3,022,539.06
503,756.51
28,714,121.08

ESTIMATES

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

ESTIMATES

Загружено:

Авторское право:

Доступные форматы

PROJECT TITLE: PROPOSED 2 STOREY INPATIENT WARD BUILDING ESTIMATES

FROM STAAD RCDC ANALYSIS

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

FROM STAAD RCDC ANALYSIS

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

FROM STAAD RCDC ANALYSIS

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

FROM STAAD RCDC ANALYSIS

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

FROM STAAD RCDC ANALYSIS

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

ROOF DECK SLAB:

FROM STAAD RCDC ANALYSIS

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

FROM STAAD RCDC ANALYSIS

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

MATERIALS UNIT QUANTITY PRICE

REBAR #10 (GRADE 60).616kg/m

Total CHB pcs = 9804.00 pcs A= 429.10

Total Area = 784.32 m^2

Finding the mortar for block laying by Area Method

Area of the wall = 784.32 m^ Cement: 784.320184 x 0.522 = 409.42

Determine the number of Vertical and Horizontal Reinforcement

Total reinforcement = 3356.89 m. long

10 mm dia ba 0.616 kg/m

Tie Wire in kilograms

1. Solve for the area of the fence

Total CHB pcs = 1408.00 pcs

Total Area = 112.62 m^2

Finding the mortar for block laying by Area Method

Area of the wall = 112.62 m^ Cement: 112.6188 x 0.522 = 58.79

Determine the number of Vertical and Horizontal Reinforcement

Total reinforcement = 482.01 m. long

10 mm dia ba 0.616 kg/m

Tie Wire in kilograms

1. Solve for the area of the fence

Total CHB pcs = 5272.00 pcs A= 211.48

Total Area = 421.71 m^2

Finding the mortar for block laying by Area Method

Area of the wall = 421.71 m^ Cement: 421.71152 x 0.522 = 220.13

Determine the number of Vertical and Horizontal Reinforcement

Total reinforcement = 1804.93 m. long

10 mm dia ba 0.616 kg/m

Tie Wire in kilograms

1. Solve for the area of the fence

Length = 143.00 m. long

Length = 90.72 m. long

UNIT COST DERIVATION General Requirements