Documente Academic
Documente Profesional
Documente Cultură
LOCATION
: SECRET
: SA PUSO MO
OWNER
ARCHITECT
DATE
: MARUPOK NA TAO
: MANDIRIGMA NG PAGIBIG
:
PHASE :
NA
NA
RUN DATE :
ITEM
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
XII.
XIII.
XIV.
XV.
Material Cost
GENERAL REQUIREMENTS
EARTHWORKS
CONCRETING
REBARS
FORMWORKS
STRUCTURAL STEEL WORKS
ARCHITECTURAL WORKS
MISCELLANEOUS STEEL WORKS
CARPENTRY WORKS & SASH WORKS
ALUMINUM WORKS & GLASS & GLAZING
WATERPROOFING
FINISHING HARDWARE
ROOFING WORKS
MISCELLANEOUS
PAINTING WORKS
A.
B.
C.
ELECTRICAL WORKS
D.
MECHANICAL WORKS
TOTAL DIRECT COST
Plus General Requirements
GRAND TOTAL
Prepared by :
Labor Cost
-
TOTAL COST
-
Percentages
4,206,087.00
2,083,030.00
998,362.00
690,792.00
5,204,449.00
2,773,822.00
6,289,117.00
1,689,154.00
7,978,271.00
78.83%
21.17%
7,978,271.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
65.23%
0.00%
34.77%
100%
SUBJECT
ITEM
I.
Building - 1
JOSE P. LAUREL BUILDING
SCOPE OF WORK
QTY
GENERAL REQUIREMENTS
1.0 Mobilization / Demobilization
lot
lot
lot
UNIT
lot
lot
lot
lot
lot
lot
lot
lot
SUB-TOTAL
II.
EARTHWORKS
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
Excavation
Trimming
Grading & Comp.
Backfilling
Soil poisoning
Damproofing
Gravel Bed
Earthfill
Hauling of Debris
cu.m.
sq.m.
sq.m.
cu.m.
sq.m.
sq.m.
cu.m.
cu.m.
T/L
SUB-TOTAL
III.
CONCRETING
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
SUB-TOTAL
IV.
REBARS
1.0 Grade 40
1.1 Column Footing
1.2 Wall Footings
1.3 Columns
1.4 Suspended beams and Slabs
1.5 Slab-on-fill
1.6 Stairs
2,500 psi (all others)
2.1 All Others (Specify) : Septic Tanks/ Fire Water Tank
Jarhaus Options Trends
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
2 of 26
Unit Cost
Materials
Labor
COST
MATERIALS
LABOR
TOTAL COST
SUBJECT
Building - 1
JOSE P. LAUREL BUILDING
ITEM
SCOPE OF WORK
QTY
rolls
SUB-TOTAL
UNIT
3 of 26
Unit Cost
Materials
Labor
COST
MATERIALS
LABOR
TOTAL COST
SUBJECT
ITEM
V.
Building - 1
JOSE P. LAUREL BUILDING
SCOPE OF WORK
QTY
UNIT
FORMWORKS
1.0
2.0
3.0
4.0
shts
bdft.
kegs
lot
SUB-TOTAL
VI.
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
sets
pcs
lot
lot
Welding Consumables
Others
Metal decking on I-beam
sm
SUB-TOTAL
VII.
ARCHITECTURAL WORKS
1.0 Masonry
1.1 6" CHB (Jack-bilt or approved alternative)
1.2 4" CHB (Jack-bilt or approved alternative)
1.3 Fiber Cement board on galvanized steel studs
1.4 6" Lintel beams/Stiffener Column
1.5 4" Lintel beams
1.6 Rebars
1.7 G.I. Wire
sq.m.
sq.m.
sq.m.
lm.
lm.
kgs
roll
4 of 26
Unit Cost
Materials
Labor
COST
MATERIALS
LABOR
TOTAL COST
SUBJECT
Building - 1
JOSE P. LAUREL BUILDING
ITEM
SCOPE OF WORK
QTY
UNIT
s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
sm
lm
SUB-TOTAL
3.0 Wall Finishes
4.1 Interior Wall Finishes
a. Plain Cement Finish on CMU
b. Plain Cement Finish on RC
c. Linear Plastering
d. 300X300 Ceramic tile
e. 300X300 Homogenous tiles
4.2 Exterior Wall Finishes
a. Plain Cement on CMU, w/ sealer
Plain Cement on CMU, tool joint finish w/ sealer
b. Plain Cement on RC
c. Linear Plastering, window opening
d. Natural stone cladding
4.3 Cast-in-Place Cement Band Moulding
a. Pre Cast Decorative mouldings
b. Pre Cast Concrete fins (0.15 x 0.86m)
4.4
c. 25 x 25mm groove
SUB-TOTAL
5.0
Ceiling Finishes
5.1 Perforated Gypsum Board, painted finish
5.2 600 x 600mm Accoustical Ceiling board
5.3 Exposed slab soffit, Rubbed concete painted finish
5.4 Gypsum Board, (12mm thk. Ordinary- "Boral") on metal furring
5.5 WET TYPE GYPSUM BOARD PAINTED FINISH,(12mm thk. MR, "Boral") on metal furring
5.6 Dripmould
12 x 12mm
SUB-TOTAL
sm.
sm.
lm
sm.
sm.
sm.
sm.
sm.
lm.
sm.
lm.
lm
lm.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
l.m.
5 of 26
Unit Cost
Materials
Labor
COST
MATERIALS
LABOR
TOTAL COST
SUBJECT
ITEM
VIII.
Building - 1
JOSE P. LAUREL BUILDING
SCOPE OF WORK
QTY
UNIT
1.0
2.0
3.0
4.0
lm
lm
lm
lm
set
set
4 x4
3x3
1-1/2 x 3
1 x1
lm
lm
lm
lm
sm.
lm
SUB-TOTAL
IX.
1.0
X.
1.1
1.2
1.3
1.4
1.5
DDDDD-
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sm
sets
WATERPROOFING
1.0
2.0
3.0
sq.m.
sq.m.
sq.m.
SUB-TOTAL
Jarhaus Options Trends
6 of 26
Unit Cost
Materials
Labor
COST
MATERIALS
LABOR
TOTAL COST
ITEM
XII.
Building - 1
JOSE P. LAUREL BUILDING
DETAILED BREAKDOWN
SCOPE OF WORK
QTY
UNIT
Unit Cost
Materials
Labor
COST
MATERIALS
LABOR
TOTAL COST
FINISHING HARDWARE
1.0
2.0
6.0
pcs.
sets
sets
SUB-TOTAL
XIII.
ROOFING WORKS
1.0
2.0
3.0
4.0
5.0
XIV.
sm
lm
lm
sm
sm
MISCELLANEOUS
1.0
2.0
3.0
XV.
set
sets
sm
sm
set
set
PAINTING WORKS
1.0
2.0
on Metals
sm
sm
sm
sm
lm
sm
lm
SUBTOTAL
(see breakdown)
lot
SUBTOTAL
(see breakdown)
lot
SUBTOTAL
(see breakdown)
lot
SUBTOTAL
lot
SUBTOTAL
A.
B.
PLUMBING WORKS
C.
ELECTRICAL WORKS
D.
MECHANICAL WORKS
E.
OTHERS (Not indicated in the Bid Form but included in the plan)
GRAND TOTAL
7 of 26
SUBJECT
ITEM
Building - 1
JOSE P. LAUREL BUILDING
QTY
8 of 26
UNIT
Unit Cost
Materials
Labor
COST
MATERIALS
LABOR
TOTAL COST
Building - 1:
JOSE P. LAUREL BUILDING
DESCRIPTION/PARTICULARS
SEWER LINE (PVC), Neltex Series 1000
PVC pipe 150mm0 x 3.0m
PVC pipe 100mm0 x 3.0m
PVC pipe 75mm0 x 3.0m
PVC pipe 50mm0 x 3.0m
Wye 150mm0 x 100mm0
Wye 150mm0 x 50mm0
Wye 100mm0
Wye 100mm0 x 50mm0
Wye 50mm0
Tee 150mm0
Tee 100mm0
Tee 100mm0 x 50mm
Tee 50mm0
1/8 Bend 150mm
1/8 Bend 100mm
1/8 Bend 50mm
1/4 Bend 150mm
1/4 Bend 100mm
1/4 Bend 50mm
PVC P-Trap 50 mm
PVC Reducer 100mm x 50 mm
Clean-out 150 mm
Clean-out 100 mm
Clean-out 75 mm
Clean-out 50 mm
QTY
210.00
265.00
16.00
331.00
16.00
8.00
31.00
8.00
78.00
19.00
8.00
8.00
47.00
16.00
8.00
16.00
16.00
8.00
16.00
43.00
19.00
39.00
31.00
78.00
39.00
UNIT
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
Unit Cost
Material
Labor
1,592.00
497.00
791.00
247.00
540.00
169.00
277.00
86.00
709.00
222.00
760.00
238.00
137.00
43.00
114.00
36.00
37.00
12.00
815.00
255.00
153.00
48.00
120.00
37.00
40.00
13.00
422.00
132.00
65.00
20.00
22.00
7.00
473.00
148.00
85.00
27.00
28.00
9.00
88.00
28.00
52.00
16.00
552.00
173.00
67.00
21.00
54.00
17.00
24.00
7.00
9 of 26
COST
MATERIAL
334,320.00
209,615.00
8,640.00
91,687.00
11,344.00
6,080.00
4,247.00
912.00
2,886.00
15,485.00
1,224.00
960.00
1,880.00
6,752.00
520.00
352.00
7,568.00
680.00
448.00
3,784.00
988.00
21,528.00
2,077.00
4,212.00
936.00
LABOR
104,370.00
65,455.00
2,704.00
28,466.00
3,552.00
1,904.00
1,333.00
288.00
936.00
4,845.00
384.00
296.00
611.00
2,112.00
160.00
112.00
2,368.00
216.00
144.00
1,204.00
304.00
6,747.00
651.00
1,326.00
273.00
TOTAL
COST
438,690.00
275,070.00
11,344.00
120,153.00
14,896.00
7,984.00
5,580.00
1,200.00
3,822.00
20,330.00
1,608.00
1,256.00
2,491.00
8,864.00
680.00
464.00
9,936.00
896.00
592.00
4,988.00
1,292.00
28,275.00
2,728.00
5,538.00
1,209.00
Building - 1:
JOSE P. LAUREL BUILDING
DESCRIPTION/PARTICULARS
QTY
PVC Solvent Cement 400cc
82.00
Pioneer Epoxy A&B
82.00
Hacksaw blade
39.00
SUB-TOTAL
COLD WATER DIST. SYSTEM
"VESPO" (PP-R Type 3 PN 20 Pipe including accessories)
a.Pipes
38mmo x 4.0m,
58.00
32mmo x 4.0m
82.00
25mmo x 4.0m,
350.00
20mmo x 4.0m
12.00
12mmo x 4.0m
35.00
b.Elbow
25mmo x 90 deg
54.00
20mmo x 90 deg
47.00
12mmo x 90 deg
31.00
c.Tee
25mmo x 90 deg
47.00
20mmo x 90 deg
39.00
12mmo x 90 deg
31.00
d. Union Patente
25mmo x 90 deg
16.00
20mmo x 90 deg
31.00
12mmo x 90 deg
8.00
e. Coupling
25mmo x 90 deg
47.00
20mmo x 90 deg
39.00
12mmo x 90 deg
39.00
f. Tee Reducer
25mmo x 20mm
16.00
25mmo x 12mm
16.00
20mmo x 12mm
8.00
UNIT
can
qrt
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
Unit Cost
Material
Labor
151.00
47.00
392.00
123.00
67.00
21.00
2,097.00
1,240.00
810.00
530.00
503.00
546.00
363.00
315.00
66.00
48.00
45.00
979.00
923.00
764.00
20.00
16.00
14.00
88.00
88.00
88.00
10 of 26
624.00
369.00
241.00
158.00
150.00
162.00
108.00
94.00
20.00
14.00
13.00
291.00
275.00
228.00
6.00
5.00
4.00
26.00
26.00
26.00
COST
MATERIAL
LABOR
TOTAL
COST
12,382.00
32,144.00
2,613.00
786,264.00
-
3,854.00
10,086.00
819.00
245,520.00
-
16,236.00
42,230.00
3,432.00
1,031,784.00
-
121,626.00
101,680.00
283,500.00
6,360.00
17,605.00
29,484.00
17,061.00
9,765.00
3,102.00
1,872.00
1,395.00
15,664.00
28,613.00
6,112.00
940.00
624.00
546.00
1,408.00
1,408.00
704.00
36,192.00
30,258.00
84,350.00
1,896.00
5,250.00
8,748.00
5,076.00
2,914.00
940.00
546.00
403.00
4,656.00
8,525.00
1,824.00
282.00
195.00
156.00
416.00
416.00
208.00
157,818.00
131,938.00
367,850.00
8,256.00
22,855.00
38,232.00
22,137.00
12,679.00
4,042.00
2,418.00
1,798.00
20,320.00
37,138.00
7,936.00
1,222.00
819.00
702.00
1,824.00
1,824.00
912.00
Building - 1:
JOSE P. LAUREL BUILDING
3
4
DESCRIPTION/PARTICULARS
i.Cap
25mmo
20mmo
12mmo
k. Bushing
38mmo x 25mm
12mmo x 10mm
Teflon tape
Hacksaw blade
Gate Valves
32mmo
25mmo
20mmo x
Check Valves, 38mm
Check Valves, 25mm
Float Valves, 32mm
SUB-TOTAL
HOT WATER DIST. SYSTEM
SUB-TOTAL
DOWNSPOUTS, NELTEX Pipes
PVC Pipes 100mm x 3m
PVC pipe 75mm x 3.0m
PVC Tee 75mm
PVC 1/4 bend 75mm
PVC 1/8 bend 75mm
PVC solvent cement
SUB-TOTAL
STORM DRAINAGE LINE, NELTEX Pipes
PVC Pipes 200mm x 3m
PVC Pipes 150mm x 3m
PVC Pipes 100mm x 3m
PVC coupling 200mm
PVC coupling 150mm
PVC coupling 100mm
PVC solvent cement
AD/CB
SUB-TOTAL
QTY
39.00
19.00
16.00
16.00
12.00
136.00
78.00
23.00
16.00
4.00
8.00
16.00
4.00
350.00
494.00
39.00
156.00
78.00
19.00
124.00
128.00
148.00
43.00
54.00
47.00
39.00
86.00
-
UNIT
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
cans
pcs
pcs
pcs
pcs
pcs
pcs
cans
sets
Unit Cost
Material
Labor
71.00
21.00
62.00
18.00
62.00
18.00
978.00
291.00
489.00
146.00
12.00
4.00
67.00
21.00
952.00
298.00
840.00
263.00
616.00
193.00
1,512.00
473.00
1,008.00
315.00
3,237.00
1,012.00
791.00
247.00
540.00
169.00
153.00
48.00
85.00
27.00
65.00
20.00
151.00
47.00
2,299.00
719.00
1,592.00
497.00
791.00
247.00
420.00
131.00
316.00
99.00
252.00
79.00
151.00
47.00
2,800.00
875.00
11 of 26
COST
MATERIAL
2,769.00
1,178.00
992.00
15,648.00
5,868.00
1,632.00
5,226.00
21,896.00
13,440.00
2,464.00
12,096.00
16,128.00
12,948.00
761,754.00
276,850.00
266,760.00
5,967.00
13,260.00
5,070.00
2,869.00
570,776.00
285,076.00
203,776.00
117,068.00
18,060.00
17,064.00
11,844.00
5,889.00
240,800.00
899,577.00
LABOR
819.00
342.00
288.00
4,656.00
1,752.00
544.00
1,638.00
6,854.00
4,208.00
772.00
3,784.00
5,040.00
4,048.00
227,996.00
86,450.00
83,486.00
1,872.00
4,212.00
1,560.00
893.00
178,473.00
89,156.00
63,616.00
36,556.00
5,633.00
5,346.00
3,713.00
1,833.00
75,250.00
281,103.00
TOTAL
COST
3,588.00
1,520.00
1,280.00
20,304.00
7,620.00
2,176.00
6,864.00
28,750.00
17,648.00
3,236.00
15,880.00
21,168.00
16,996.00
989,750.00
363,300.00
350,246.00
7,839.00
17,472.00
6,630.00
3,762.00
749,249.00
374,232.00
267,392.00
153,624.00
23,693.00
22,410.00
15,557.00
7,722.00
316,050.00
1,180,680.00
Building - 1:
JOSE P. LAUREL BUILDING
DESCRIPTION/PARTICULARS
PLUMBING FIXTURES, TRIMS & ACCESSORIES
- Water closets
- Lavatory, counter-type
, wall-hang
- Urinal
- Kitchen Sink
- Floor Drian
- Paper Holder
- CH, robe hook
- Roof Drain
SUB-TOTAL
EQUIPMENT/Others
- HydroPnuematic Pump 3Hp,230V, 60Hz, ULFM
Listed
- HydroPnuematic Tank, 526 gallons
Water Flow Detector,
Monitor Switch
Pressure Guage
Sight Flow connection
SS manhole cover, 600x600x6mm
SS ladder rung, 16mm diameter
QTY
50.00
29.00
7.00
29.00
1.00
-
2.00
1.00
3.00
2.00
2.00
2.00
1.00
12.00
UNIT
sets
sets
sets
sets
sets
sets
sets
sets
sets
unit
unit
unit
unit
unit
unit
set
pcs
Unit Cost
Material
Labor
6,870.00
500.00
5,500.00
400.00
5,500.00
400.00
15,500.00
400.00
15,500.00
400.00
350.00
100.00
650.00
100.00
650.00
100.00
1,500.00
150.00
48,160.00
34,496.00
7,504.00
6,160.00
504.00
728.00
1,680.00
952.00
SUB-TOTAL
1,050.00
850.00
110.00
150.00
400.00
50.00
-
2,500.00
2,500.00
12 of 26
COST
MATERIAL
LABOR
TOTAL
COST
343,500.00
159,500.00
38,500.00
449,500.00
15,500.00
1,006,500.00
25,000.00
11,600.00
2,800.00
11,600.00
400.00
51,400.00
368,500.00
171,100.00
41,300.00
461,100.00
15,900.00
1,057,900.00
-
96,320.00
34,496.00
22,512.00
12,320.00
1,008.00
1,456.00
1,680.00
11,424.00
181,216.00
5,000.00
2,500.00
3,150.00
1,700.00
220.00
300.00
400.00
600.00
13,870.00
101,320.00
36,996.00
25,662.00
14,020.00
1,228.00
1,756.00
2,080.00
12,024.00
195,086.00
4,206,087.00
998,362.00
5,204,449.00
MECHANICAL WORKS
ITEM
DESCRIPTION/PARTICULARS
A/C EQUIPMENTS
- CEF - Ceiling exhaust fan, KDK MODEL 24CHE
- RAC - Room Arirconditioner (2 btu/hr)
- RAC - Room Arirconditioner (2.5 btu/hr)
- 5.0 TR Split Package type A/C unit, ceIling mounted,
CARRIER-42XQ060
- 3.0 TR Split Package type A/C unit, ceiling mounted,
CARRIER-42XQ040
- 1.0 TR Split Package type A/C unit, wall mounted,
CARRIER-42KCE009308
- 3.0 TR Split Package type A/C unit, ceiling mounted,
ducted-type, CARRIER-40LX040
- 2.0 TR Split Package type A/C unit, wall mounted,
CARRIER-42KCE024308
- 1.5 TR Split Package type A/C unit, wall mounted,
CARRIER-42KCE018308
- 1.0 TR Split Package type A/C unit, wall mounted,
CARRIER-42KCE012308
SUB-TOTAL
PIPING & INSULATIONS
- B.I. Pipe (50mm, schedule 40, seamless0
- B.I. Coupling (50mm)
- B.I. Elbow (50mm)
- B.I. Tee(50mm)
- Pressure Guage (Hi/Low)
- Thermometer
- Air vent
- Y-strainer
- Solenoid valve
- Balancing Valve
- Gate valve
- Rubber expansion joint
- Union patente
- Pipe flexible connector
- Rubber insulation (2" ID x 1" thick x 6' )
- Aerotape
- Rubber adhesives
- Welding rod
- Poly-ethylene tape
SUB-TOTAL
A/C DRAINAGE
- PVC Pipe (25mm)
UNIT
QTY
sets
sets
sets
19.00
8.00
2.00
sets
1.00
sets
6.00
sets
1.00
sets
55.00
sets
2.00
sets
sets
1.00
lg
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
lg
box
gals
kgs
rolls
lg
47.00
51.00
64.00
8.00
8.00
8.00
4.00
4.00
4.00
4.00
8.00
8.00
8.00
8.00
158.00
24.00
5.00
3.00
37.00
8.00
pcs
pcs
pcs
pcs
cans
lg
box
gals
rolls
SUB-TOTAL
ELECTRICAL WORKS
- ECB, 15Amps, 3P, 220V, NEMA 1R. Encl. Square-D
sets
breaker
- 3.5 sq.mm THHN Wire
box
- IMC Pipe (15mm)
lg
- IMC Coupling (15mm)
pcs
- IMC Elbow (15mm)
pcs
- IMC locknut (15mm)
pcs
- DX Flexible connector (15mm)
pcs
- DX Flexible conduit (15mm)
mts
- Liquid tight flexible connector (15mm)
pcs
- Liquid tight flexible conduit (15mm)
mts
- Junction box (4"x4", giage #18)
pcs
- Electrical tape
rolls
- G.I. Wire
kgs
SUB-TOTAL
HANGERS, SUPPORTS, BRACKETS & CONSUMABLES
- Angle bar (1-1/2" x 3/16" x 20')
lg
- Angle bar (2" x 3/16" x 20')
lg
- Full therad rod (3/8")
lg
- Anchor grip (3/8")
pcs
- Nuts & washers (3/8")
pcs
- Expansion shield (3/8")
pcs
- tox w/ scew
pcs
- QDE paint
gals
- QDE primer paint
gals
- Lacquer thinner
gals
- Paint brush
pcs
- Welding rod
kgs
- G.I. Sheet (Ga#26, base cover)
shts
SUB-TOTAL
DUCTWORKS
- Additional supply of new VAV
- Additional supply of new flexible w/ insulation (8"ID x
2m)
10.00
12.00
4.00
4.00
2.00
15.00
3.00
1.00
4.00
4.00
4.00
47.00
51.00
32.00
16.00
8.00
8.00
8.00
8.00
10.00
9.00
3.00
5.00
4.00
20.00
60.00
120.00
32.00
50.00
2.00
2.00
1.00
2.00
2.00
2.00
-
sets
20.00
lg
75.00
pcs
95.00
pcs
pcs
pcs
lot
lot
shts
shts
rolls
rolls
rolls
lg
lg
pcs
pcs
gals
gals
gals
gals
gals
pcs
box
31.00
9.00
80.00
1.00
1.00
15.00
12.00
12.00
27.00
5.00
6.00
100.00
250.00
500.00
5.00
8.00
3.00
3.00
2.00
3.00
2.00
lot
lot
lot
1.00
1.00
1.00
UNIT COST
Materials
Labor
COST
Materials
Labor
TOTAL COST
1,800.00
7,000.00
8,000.00
125.00
2,250.00
2,250.00
34,200.00
56,000.00
16,000.00
2,375.00
18,000.00
4,500.00
36,575.00
74,000.00
20,500.00
33,000.00
9,900.00
33,000.00
9,900.00
42,900.00
23,500.00
7,050.00
141,000.00
42,300.00
183,300.00
9,500.00
2,850.00
9,500.00
2,850.00
12,350.00
29,160.00
8,748.00
1,603,800.00
481,140.00
2,084,940.00
17,000.00
5,100.00
34,000.00
10,200.00
44,200.00
10,750.00
3,225.00
10,750.00
-
3,225.00
7.00
8.00
10.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
24.00
4.00
1.00
1.00
6.00
1.00
17.00
18.00
23.00
3.00
3.00
3.00
2.00
2.00
2.00
2.00
3.00
3.00
3.00
3.00
56.00
9.00
2.00
1.00
13.00
3.00
10,750.00
3,225.00
13,975.00
1,938,250.00
574,490.00
2,512,740.00
799.00
918.00
1,472.00
24.00
24.00
24.00
8.00
8.00
8.00
8.00
24.00
24.00
24.00
24.00
8,848.00
216.00
10.00
3.00
481.00
329.00
408.00
640.00
8.00
8.00
8.00
4.00
4.00
4.00
4.00
8.00
8.00
8.00
8.00
3,792.00
96.00
5.00
###
222.00
1,128.00
1,326.00
2,112.00
32.00
32.00
32.00
12.00
12.00
12.00
12.00
32.00
32.00
32.00
32.00
12,640.00
312.00
15.00
6.00
703.00
12,947.00
5,567.00
18,514.00
24.00
8.00
32.00
4.00
4.00
2.00
2.00
1.00
6.00
1.00
1.00
2.00
2.00
2.00
1.00
1.00
1.00
3.00
1.00
1.00
40.00
48.00
8.00
8.00
2.00
90.00
3.00
1.00
8.00
232.00
2.00
2.00
17.00
18.00
11.00
6.00
3.00
3.00
3.00
3.00
4.00
3.00
1.00
2.00
2.00
7.00
21.00
42.00
11.00
18.00
1.00
1.00
1.00
1.00
1.00
1.00
8.00
8.00
799.00
918.00
352.00
96.00
24.00
24.00
24.00
24.00
40.00
27.00
3.00
20.00
24.00
4.00
4.00
###
45.00
###
4.00
114.00
-
346.00
-
1.00
1.00
7.00
8.00
5.00
3.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
1.00
3.00
9.00
18.00
5.00
8.00
1.00
1.00
1.00
1.00
1.00
-
7.00
3.00
140.00
60.00
200.00
27.00
12.00
2,025.00
900.00
2,925.00
2,347.00
10.00
8.00
140.00
1,260.00
5,040.00
352.00
900.00
2.00
2.00
1.00
2.00
2.00
2.00
4.00
4.00
329.00
408.00
160.00
48.00
8.00
8.00
8.00
8.00
20.00
18.00
###
60.00
72.00
12.00
12.00
4.00
135.00
6.00
1.00
12.00
1,026.00
5.00
4.00
60.00
540.00
2,160.00
160.00
400.00
###
###
###
###
###
12.00
12.00
1,128.00
1,326.00
512.00
144.00
32.00
32.00
32.00
32.00
60.00
45.00
6.00
3,373.00
15.00
12.00
200.00
1,800.00
7,200.00
512.00
1,300.00
4.00
4.00
1.00
4.00
4.00
4.00
7,721.00
3,339.00
11,060.00
34.00
15.00
3,230.00
1,425.00
4,655.00
11.00
3.00
28.00
1.00
1.00
6.00
4.00
4.00
10.00
2.00
2.00
35.00
88.00
175.00
2.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
5.00
2.00
12.00
3.00
2.00
2.00
4.00
1.00
1.00
15.00
38.00
75.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
12,000.00
12,000.00
30,000.00
-
341.00
27.00
2,240.00
1.00
1.00
90.00
48.00
48.00
270.00
10.00
12.00
3,500.00
22,000.00
87,500.00
10.00
24.00
3.00
3.00
2.00
3.00
2.00
155.00
18.00
960.00
45.00
24.00
24.00
108.00
5.00
6.00
1,500.00
9,500.00
37,500.00
5.00
8.00
###
###
###
###
###
496.00
45.00
3,200.00
1.00
1.00
135.00
72.00
72.00
378.00
15.00
18.00
5,000.00
31,500.00
125,000.00
15.00
32.00
6.00
6.00
4.00
6.00
4.00
121,530.00
52,256.00
173,786.00
1.00
1.00
1.00
12,000.00
12,000.00
30,000.00
12,001.00
12,001.00
30,001.00
3.00
2,083,030.00
54,000.00
690,792.00
54,003.00
2,773,822.00
0.5
2,512,740.00
18,514.00
346.00
3,373.00
11,060.00
173,786.00
2,773,822.00
Building - 1:
JOSE P. LAUREL BUILDING
ELECTRICAL WORKS
Unit Cost
ITEM
DESCRIPTION/PARTICULARS
QTY
82.00
389.00
1,389.00
16.00
39.00
2,626.00
1,128.00
16.00
1,070.00
739.00
8.00
272.00
6,707.00
195.00
5,700.00
156.00
3,891.00
156.00
3,891.00
-
UNIT
lts
lts
lts
lts
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pc
lts
lts
lts
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
22 of 26
Materials
2,332.00
506.00
355.00
1,275.00
284.00
34.00
25.00
233.00
25.00
15.00
900.00
65.00
98.00
148.00
8.00
5.00
7.75
14.00
10.00
11.00
25.00
15.00
46.50
-
COST
Labor
MATERIAL
1,282.00
###
278.00
195.00
###
701.00
###
###
###
156.00
###
19.00
14.00
###
###
128.00
###
14.00
8.00
###
315.00
###
36.00
54.00
88.80
###
5.00
3.00
4.65
###
8.00
6.00
6.60
###
14.00
8.00
27.90
###
191,224.00
196,834.00
493,095.00
20,400.00
11,076.00
89,284.00
28,200.00
3,728.00
26,750.00
11,085.00
7,200.00
17,680.00
657,286.00
1,560.00
28,500.00
2,184.00
38,910.00
3,900.00
58,365.00
1,887,261.00
LABOR
105,124.00
108,142.00
270,855.00
11,216.00
6,084.00
49,894.00
15,792.00
2,048.00
14,980.00
5,912.00
2,520.00
9,792.00
362,178.00
975.00
17,100.00
1,248.00
23,346.00
2,184.00
31,128.00
1,040,518.00
TOTAL COST
296,348.00
304,976.00
763,950.00
31,616.00
17,160.00
139,178.00
43,992.00
5,776.00
41,730.00
16,997.00
9,720.00
27,472.00
1,019,464.00
2,535.00
45,600.00
3,432.00
62,256.00
6,084.00
89,493.00
2,927,779.00
Building - 1:
JOSE P. LAUREL BUILDING
ELECTRICAL WORKS
Unit Cost
ITEM
DESCRIPTION/PARTICULARS
QTY
1,070.00
1,377.00
428.00
156.00
43.00
338.00
14,590.00
545.00
381.00
160.00
957.00
39.00
249.00
70.00
31.00
16.00
591.00
58.00
214.00
86.00
591.00
66.00
268.00
78.00
4.00
-
UNIT
pcs
pcs
pcs
lot
rolls
rolls
lm
lm
lm
lm
lm
rolls
lm
lm
lm
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
23 of 26
Materials
36.00
36.00
46.00
150.00
2,109.00
3,450.00
33.00
60.00
96.00
150.00
641.00
1,900.00
75.00
43.25
95.00
145.00
195.00
150.00
245.00
640.00
127.00
235.00
450.00
3,738.00
1,826.00
874.00
1,902.00
8,500.00
-
COST
Labor
MATERIAL
###
20.00
20.00
25.00
82.00
###
###
###
1,054.00
1,725.00
17.00
30.00
48.00
75.00
320.00
950.00
45.00
###
25.95
###
###
28.00
44.00
58.00
45.00
74.00
192.00
77.00
70.00
135.00
###
###
###
560.00
273.00
131.00
285.00
1,275.00
###
38,520.00
49,572.00
19,688.00
23,400.00
131,180.00
90,687.00
1,166,100.00
481,470.00
32,700.00
36,576.00
24,000.00
613,437.00
74,100.00
2,519,070.00
LABOR
21,400.00
27,540.00
10,700.00
12,792.00
72,432.00
45,322.00
583,050.00
248,030.00
16,350.00
18,288.00
12,000.00
306,240.00
37,050.00
1,266,330.00
59,920.00
77,112.00
30,388.00
36,192.00
203,612.00
136,009.00
1,749,150.00
729,500.00
49,050.00
54,864.00
36,000.00
919,677.00
111,150.00
3,785,400.00
23,655.00
10,150.00
6,045.00
2,400.00
144,795.00
37,120.00
50,290.00
38,700.00
313,155.00
2,209,158.00
120,516.00
234,232.00
148,356.00
34,000.00
2,746,262.00
6,972.00
3,080.00
1,798.00
720.00
43,734.00
11,136.00
14,980.00
11,610.00
94,030.00
330,960.00
18,018.00
35,108.00
22,230.00
5,100.00
411,416.00
30,627.00
13,230.00
7,843.00
3,120.00
188,529.00
48,256.00
65,270.00
50,310.00
407,185.00
2,540,118.00
138,534.00
269,340.00
170,586.00
39,100.00
3,157,678.00
TOTAL COST
Building - 1:
JOSE P. LAUREL BUILDING
ELECTRICAL WORKS
Unit Cost
ITEM
DESCRIPTION/PARTICULARS
Panelboards
- "DPA"
Main 500A-3P-230V-22 kaic
Brs : 2-30A-3P
2-60A-3P
2-100A-3P
2-125A-3P
2-150A-3P
- "EDPA"
Main 150A-3P-230V-22 kaic
Brs : 2-20A-3P
2-30A-3P
2-60A-3P
- "ELPA"
Main 60A-3P-230V-22 lugs only
Brs : 18-20A-3P
- "ELP2A"
Main 30A-3P-230V-22 lugs only
Brs : 6-20A-3P
- "EPPA"
Main 60A-3P-230V-22 lugs only
Brs : 6-20A-3P
6-30A-3P
- "LPA"
Main 60A-3P-230V-22 lugs only
Brs : 15-20A-3P
3-spare
- "LP2A"
Main 60A-3P-230V-22 lugs only
Brs : 15-20A-3P
3-spare
- "PPA"
Main 100A-3P-230V-22 lugs only
Brs : 3-20A-3P
12-30A-3P
3-spare
- "PP2A"
QTY
1.00
UNIT
Materials
COST
Labor
MATERIAL
LABOR
TOTAL COST
set
71,041.00
###
7,104.00
71,041.00
7,104.00
78,145.00
1.00
set
30,426.00
3,042.00
30,426.00
3,042.00
33,468.00
1.00
set
12,190.00
1,219.00
12,190.00
1,219.00
13,409.00
1.00
set
4,688.00
468.00
4,688.00
468.00
5,156.00
1.00
set
8,689.00
868.00
8,689.00
868.00
9,557.00
1.00
set
10,945.00
1,094.00
10,945.00
1,094.00
12,039.00
1.00
set
10,945.00
1,094.00
10,945.00
1,094.00
12,039.00
1.00
set
10,945.00
1,094.00
10,945.00
1,094.00
12,039.00
1.00
set
10,945.00
1,094.00
10,945.00
1,094.00
12,039.00
24 of 26
Building - 1:
JOSE P. LAUREL BUILDING
ELECTRICAL WORKS
Unit Cost
ITEM
DESCRIPTION/PARTICULARS
QTY
UNIT
Materials
COST
MATERIAL
Labor
LABOR
TOTAL COST
1.00
set
9,150.00
915.00
9,150.00
915.00
10,065.00
5.00
1.00
set
set
1,736.00
18,000.00
173.00
2,000.00
8,680.00
18,000.00
865.00
2,000.00
9,545.00
20,000.00
###
206,644.00
20,857.00
227,501.00
1,813.00
781.00
1,457.00
1,619.00
28,184.00
634.00
273.00
507.00
566.00
9,864.00
239,316.00
3,124.00
39,339.00
43,713.00
28,184.00
-
83,688.00
1,092.00
13,689.00
15,282.00
9,864.00
-
323,004.00
4,216.00
53,028.00
58,995.00
38,048.00
-
132.00
4.00
27.00
27.00
1.00
sets
sets
sets
sets
sets
31.00
128.00
132.00
27.00
113.00
113.00
lg
lg
lg
119.00
152.00
266.00
65.00
84.00
146.00
3,689.00
19,456.00
35,112.00
2,015.00
10,752.00
19,272.00
5,704.00
30,208.00
54,384.00
pcs
pcs
pcs
7.00
10.00
16.00
4.00
6.00
9.00
189.00
1,130.00
1,808.00
108.00
678.00
1,017.00
297.00
1,808.00
2,825.00
25 of 26
Building - 1:
JOSE P. LAUREL BUILDING
ELECTRICAL WORKS
Unit Cost
ITEM
DESCRIPTION/PARTICULARS
QTY
- PVC adapter
- 32mm dia
- 40mm dia
- 63mm dia
- PVC elbow
- 32mm dia
- 40mm dia
- 63mm dia
- Locknut & bushing
- 32mm dia
- 40mm dia
- 63mm dia
a. 2.0mm2 TW
-
16.00
23.00
23.00
16.00
23.00
23.00
16.00
23.00
23.00
54.00
SUB-TOTAL
Miscellaneous Materials
- electrical tape
- G.I. Wire
SUB-TOTAL
233.00
584.00
-
UNIT
COST
Labor
pcs
pcs
pcs
9.00
13.00
24.00
5.00
7.00
13.00
pcs
pcs
pcs
24.00
34.00
75.00
13.00
18.00
42.00
sets
sets
sets
46.00
56.00
233.00
25.00
31.00
128.00
rolls
2,109.00
1,054.00
rolls
kgs
30.00
30.00
-
###
###
17.00
17.00
###
###
Materials
26 of 26
MATERIAL
LABOR
TOTAL COST
144.00
299.00
552.00
384.00
782.00
1,725.00
736.00
1,288.00
5,359.00
113,886.00
540,215.00
6,990.00
17,520.00
24,510.00
80.00
161.00
299.00
208.00
414.00
966.00
400.00
713.00
2,944.00
56,916.00
220,558.00
3,961.00
9,928.00
13,889.00
224.00
460.00
851.00
592.00
1,196.00
2,691.00
1,136.00
2,001.00
8,303.00
170,802.00
760,773.00
10,951.00
27,448.00
38,399.00
8,368,297.00
3,140,030.00
11,508,327.00