BILL SUMMARY

Item

Bill No. FINAL SUMMARY

Bill No. Preliminaries and General Requirements

Bill No. Civil and Structural Works

Bill No. Architectural Works

Bill No. Sanitary / Plumbing Works

Bill No. Electrical Works

TOTAL DIRECT COST

VALUE ADDED TAX 6%

C.P 5%

GRAND TOTAL

Prepared by:
Excluded items (not included in costing)
Arch. Monserrat Stevens F. Pescador 1. Kitchen
2. Lighting fixtures
3. Airconditioning unit
Approved by:
Mr. Dionisio Jayr Montero
 Subtotal (Php)

29,300.00

2,066,203.71

2,350.00

276,700.00

273,670.43
2,648,224.14

2,648,224.14

158,893.45

132,411.21

2,939,528.79

not included in costing)

BILL NO. 01 PRELIMINARIES & GENERAL REQUIREMENTS

ITEM Description Quantity Unit

1.01 PROJECT PARTICULARS

1.02 DEFINITIONS AND GENERAL ITEMS

1.03 DESCRIPTION OF THE WORKS

###Description of the Works: General Construction Package

c. Building Permit 1 lot

d. Occupancy Permit 1 lot

Subtotal for PRELIMINARIES & GENERAL REQUIREMENTS from page: B1 / p.1 of 6

BILL NO. 01 PRELIMINARIES & GENERAL REQUIREMENTS

ITEM Description Quantity Unit

1.07 MANAGEMENT OF THE WORKS 1 lot

Subtotal for PRELIMINARIES & GENERAL REQUIREMENTS from page: B1 / p.2 of 6

BILL NO. 01 PRELIMINARIES & GENERAL REQUIREMENTS

ITEM Description Quantity Unit

1.08 QUALITY STANDARD/CONTROL

### Tests
a. Concrete 1 lot
### Quality Standard and Control

Subtotal for PRELIMINARIES & GENERAL REQUIREMENTS from page: B1 / p.3 of 6

BILL NO. 01 PRELIMINARIES & GENERAL REQUIREMENTS

ITEM Description Quantity Unit

### Lighting, Power, Water, Telephone, Fire Protection, Ventilation and Air Conditioning, etc.
a. Temporary Lighting and Power Facility
 - Temporary Power Connections (permits, CEI, processing, etc.) lot
- Temporary lightings & power included
- Temporary Power Consumption 6 months
b. Temporary Water Facility
- Temporary Water Connections (permits, processing, etc.) lot
- Temporary water lines, meter, pumps and tanks included
- Temporary Water Consumption 6 months
Temporary Plant and Equipment
a. Mobilization Cost 1 lot
b. Demobilization Cost 1 lot

Subtotal for PRELIMINARIES & GENERAL REQUIREMENTS from page: B1 / p.5 of 6

 B1 / p.1 of 6

Unit Rate Amount

By Owner
By Owner

B1 / p.1 of 6 -
B1 / p.2 of 6

Unit Rate Amount

By Owner

B1 / p.2 of 6 -
B1 / p.3 of 6

Unit Rate Amount

B1 / p.3 of 6 -
B1 / p.5 of 6

Unit Rate Amount

Air Conditioning, etc.

 -

750.00 4,500.00

800.00 4,800.00

10,000.00 10,000.00
10,000.00 10,000.00

B1 / p.5 of 6 29,300.00

29,300.00
BILL NO. 02 STRUCTURAL WORKS
Unit Cost
Item Description Qty Unit
Materials

2.1 CIVIL WORKS

A Cearing and grubbing 1.00 lot 0.00

B Lay-out and Staking 1.00 lot 0.00
C Embankment 14.35 cum 500.00
D Excavation 61.79 cum 0.00
E Compaction 1.00 lot 0.00
F Backfill 33.68 cum 0.00
G Soil Poisoning / Termite Control 1.00 lot 0.00
H Gravel fill 11.50 cum 950.00
I Damproofing / Vapor Barrier 1.00 lot 0.00

BILL NO. 02 STRUCTURAL WORKS

Unit Cost
Item Description Qty Unit
Materials
2.2 Reinforced Steel bars

Reinforced Steel bars 11,808.74 kg 51.90

(Inclusive equipments)

BILL NO. 02 STRUCTURAL WORKS

Unit Cost
Item Description Qty Unit
Materials

2.3 Concrete Works

Concrete Works 55.00 sqm 4,320.00
Floor slabs and stairs 31.20 sqm 4,320.00
 Septic tank 1.00 lot 22,464.00

BILL NO. 02 STRUCTURAL WORKS

Unit Cost
Item Description Qty Unit
Materials

2.4 Form Works

A Formworks 1.00 lot 197,928.00
B Scaffolding works 1.00 lot 10,000.00

BILL NO. 02 STRUCTURAL WORKS

Unit Cost
Item Description Qty Unit
Materials

2.5 Structural steel

C purlins 70.00 lot 1,600.00

tubular rafter 200mmx65mmx2mmx6m 19.00 pcs 3,000.00
Fascia purlins 250x50x1.2m 6.00 pcs 1,700.00
12mm sag rod 6.00 pcs 215.00
12x300mm anchor bolt w/ washer and n 36.00 pcs 100.00
Metal primer 15.00 gal 610.00
Paint thinner 7.00 gal 250.00
Paint brush 6.00 pcs 80.00
Welding rod 28.00 kg 120.00
Oxygrn 2.00 pcs 480.00
Aceteline 1.00 pc 760.00
2.5x2.5x4" thk angle bar 12.00 lot 1,750.00
10mm thk base plate 1.00 pcs 16,400.00

Labor 1.00 lot

 Unit Cost
Direct Cost
Labor/Eqpt. Others Total

2,800.00 2,800.00 2,800.00

500.00 500.00 500.00
120.00 620.00 8,897.00
48.00 48.00 2,965.92
0.00 - -
100.00 100.00 3,368.00
0.00 - -
1,650.00 2,600.00 29,900.00
0.00 - -

48,430.92

Unit Cost
Direct Cost
Labor/Eqpt. Others Total

7.00 58.90 695,534.79

695,534.79

Unit Cost
Direct Cost
Labor/Eqpt. Others Total

1,160.00 5,480.00 301,400.00

8,980.00 13,300.00 414,960.00
 7,500.00 29,964.00 29,964.00

716,360.00

Unit Cost
Direct Cost
Labor/Eqpt. Others Total

70,000.00 267,928.00 267,928.00

- 10,000.00 10,000.00

267,928.00

Unit Cost
Direct Cost
Labor/Eqpt. Others Total

- 1,600.00 112,000.00
- 3,000.00 57,000.00
- 1,700.00 10,200.00
- 215.00 1,290.00
- 100.00 3,600.00
- 610.00 9,150.00
- 250.00 1,750.00
- 80.00 480.00
- 120.00 3,360.00
- 480.00 960.00
- 760.00 760.00
- 1,750.00 21,000.00
- 16,400.00 16,400.00

100,000.00 100,000.00 100,000.00

337,950.00
2,066,203.71
RENOVATION OF LADIES TOILET @ GROUND FLOOR
UNP COLLEGE OF ARCHITECTURE
OCT. 1, 2018

Unit Cost
Item Description Qty Unit
Materials Labor/Eqpt.

3.01 CONCRETE WORKS

Labor work 1.00 lot - 200.00
Cement bags 3.00 bags 250.00 -
1/2 Ordinary plywood 1.00 pc 650.00 -
1/2 Kg Asst CWN (1 1/2, 2" & 3") 1.00 lot 110.00 -
10mm x 6m RSB 4.00 pcs 156.00 -
1 Kg #16 Tie Wire 1.00 lot 16.00 -
1/2 Truck load, Mixed gravel 1.00 lot
2x2x6' Tanguile Ordinary Wood 2.00 pcs
5" CHB 40.00 pcs
C Demolition works 1.00 lot

Unit Cost
Item Description Qty Unit
Materials Labor/Eqpt.
 FLOOR FINISHES
Ground Floor Level
Homogenous Tiles 400x400mm (floor) 59.00 pcs
Homogenous Tiles 400x400mm (wall) 80.00 pcs
Concrete floor Floor topping (8.6 sqm) 5.00 bags

WALL FINISHES
a. Plastering (Labor) 1.00 lot
Plaster sand (40Kg Bag) 4.20 bags
Ordinary portland cement (50Kgs Bag) 2.00 bags

PAINTING WORKS (25sqm)

a. Spot Putty 2.00 gallon
b. Topcoat 2.00 gallon
c. Labor 1.00 lot

Unit Cost
Item Description Qty Unit
Materials Labor/Eqpt.

CARPENTRY WORKS
Ceiling works
Moisture Resistant Gypsum board 3.00 pcs
Metal furring 6.00 pcs
Wall angle 3.00 pcs
Blind rivet 1.00 box
Gypsum screw 300.00 pcs
Cabinet
MR 20mm plywood 2.00 pcs
Hinges 4.00 pcs
Handle 2.00 pcs
Lock 1.00 pcs
Painting 2.00 sqm
 Unit Cost
Item Description Qty Unit
Materials Labor/Eqpt.

TOILET DETAILS
Facial Mirrors (W. aluminum frame) 1.00 sets
Lavatory Counter-top Stone 1.20 sqm
Lavatory sink & faucets 2.00 pcs
Water closet 3.00 pcs
Slopsink faucet 1.00 pcs
Drain 3.00 pcs

Unit Cost
Item Description Qty Unit
Materials Labor/Eqpt.

DOORS AND WINDOWS

PVC Main door (2100x800mm) 1.00 pcs
Aluminum Sliding Window (1600x600)mm 1.00 pcs
Aluminum Cubicle Partition (3400x1600m 1.00 lot

Unit Cost
Item Description Qty Unit
Materials Labor/Eqpt.

PLUMBING AND ELECTRICAL WORKS

Plumbing works (Labor only) 1.00 lot

4x2 Tee 1.00 pcs
4" Clean-out 1.00 pcs
2" Clean-out 1.00 pcs
4x4 Wye 3.00 pcs
4x90 Elbow 3.00 pcs
 4x45 Elbow 2.00 pcs
4x2 Wye 5.00 pcs
2" P-trap 5.00 pcs
2x45 Elbow 3.00 pcs
2x90 Elbow 8.00 pcs
2x2 Wye 2.00 pcs
3/4" PPR Gate Valve 1.00 pcs
3/4" Tee 1.00 pcs
3/4x90 PPR Elbow 2.00 pcs
3/4x1/2 PPR Reducer 2.00 pcs
1/2 Tee PPR 4.00 pcs
1/2" Female Elbow Adopter 6.00 pcs
1/2x90 Elbow PPr 2.00 pcs
1/2 PPR Pipe (PN-16) 2.00 pcs
1/4 PPR Pipe (PN-16) 2.00 pcs
2" Orange Pipe uPVC 2.00 pcs
4" Orange Pipe uPVC 2.00 pcs
200cc Neltex Solvent 1.00 pcs
Sand Carbride #120 2.00 pcs
1" Paint Brush 1.00 pcs

Electrical works (Labor only) 1.00 lot

T5, 36 watts F.Lamp 6.00 sets
2-gang switch 2.00 sets
4x4 Junction Box 2.00 pc
Concrete Staple wire 2.00 box
Electrical tape, big 1.00 pc
Pdx #14 18.00 lm

Prepared by

AR. MONSERRAT STEVENS F. PESCADOR

Assistant Dean

Noted by:

Ar./EnP. FATIMA NICETAS RABANG-ALONZO

Dean

Funds available:

RINO C. REYES, CPA

Director, Financial Services

Reccomding Approval

MARIO P. OBRERO ALBERT R. TEJERO, CPA, MBA

Vice President for Academic Affairs Vice President for Finance and Administration

Reccomding Approval

GILBERT R. ARCE, Ed. D.

President
Unit Cost
Direct Cost
Others Total

- 200.00 200.00
- 250.00 750.00
- 650.00 650.00
- 110.00 110.00
- 156.00 624.00
16.00 16.00
- -
- -
- -
- -

2,350.00

Unit Cost
Direct Cost
Others Total
 - -
- -

- -
- -
- -

- -
- -
- -

Unit Cost
Direct Cost
Others Total

- -
- -
- -
- -
- -

- -
- -
- -
- -
- -
 -

Unit Cost
Direct Cost
Others Total

- -
- -
- -
- -
- -
- -

Unit Cost
Direct Cost
Others Total

- -
- -
- -

Unit Cost
Direct Cost
Others Total

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- -
- -
- -
- -
- -
- -
- -

2,350.00
BILL NO. 04 SANITARY/PLUMBING WORKS
Unit
Item Description Qty Unit
Materials

4.01 Plumbing works

A. Pipes
PVC orange pipe 4x10" 7 pcs 480.00
PVC elbow 90°x4" 10 pcs 95.00
PVC wye 4x4" 10 pcs 180.00
PVC orange elbow 45°x4" 12 pcs 85.00
PVC orange clean out 4" 7 pcs 85.00
PVC orange wye 4x2" 15 pcs 160.00
PVC orange pipe 2x10" 12 pcs 280.00
PVC orange elbow 90°x2" 15 pcs 45.00
PVC orange elbow 45°x2" 18 pcs 40.00
PVC orange p-trap 2" 9 pcs 120.00
PVC orange wye 2x2" 10 pcs 60.00
PPR pipe 1"x4m 5 pcs 970.00
PPR tee reducer 1"x3/4" 5 pcs 43.00
PPR tee reducer 1"x1/4" 5 pcs 39.00
PPR tee 1" 5 pcs 54.00
PPR elbow 1" 8 pcs 41.00
PPR creducer 1x3/4" 3 pcs 21.00
PPR creducer 1x1/2" 3 pcs 17.00
PPR creducer 3/4"x1/2" 5 pcs 14.00
PPR gate valve 3/4" 5 pcs 517.00
PPR pipe 3/4x4m 5 pcs 576.00
PPR tee reducer 3/4x1/2" 8 pcs 27.00
PPR elbow reducer 3/4x1/2" 8 pcs 25.00
PPR tee 3/4" 5 pcs 29.00
PPR elbow 3/4" 18 pcs 23.00
PPR pipe 1/2x4m 6 pcs 368.00
PPR elbow 1/2" 15 pcs 15.00
PPR tee 1/2" 5 pcs 17.00
PPR female elbow 1/2" 15 pcs 126.00
PPR coupling 1" 5 pcs 25.00
PPR coupling 3/4" 5 pcs 15.00
PPR coupling 1/2" 5 pcs 10.00
Vulcaseal 3 li 400.00
Tapelon 20 pcs 20.00
BILL NO. 04 SANITARY/PLUMBING WORKS
Unit
Item Description
Qty Unit Materials

4.02 STORM DRAINAGE SYSTEM

A. Reinforced concrete pipes (CLASS II)

Catch Basin/ Area Drain(Cast Iron Cover)
AD/Catch Basin 1 5 units 900.00

BILL NO. 04 SANITARY/PLUMBING WORKS

Unit
Item Description
Qty Unit Materials

4.03 DOWNSPOUT SYSTEM

Downspout and storm drainage including 26.00 pc 450.00

BILL NO. 04 SANITARY/PLUMBING WORKS

Unit
Item Description
Qty Unit Materials

4.04 General plumbimg works

1.5 HP Booster Pump w/ Accesories 1 units 20,000.00
Overhead tank 1 units 15,000.00

from page:
BILL NO. 04 ELECTRICAL WORKS
Unit
Item Description
Qty Unit Materials

INSTALLATION OF PLUMBING FIXTURES AND ACCESSORIES.

Watercloset 5 units 10,000.00
Bathub 1 units 20,000.00
Kitchen sink with faucet 1 units 15,000.00
Lavatory 5 units 5,000.00
Grab towel 5 units 1,800.00
 Shower curtain 4 units 1,800.00
Tissue holder 5 units 1,200.00
Grease trap 1 units 15,000.00
Hose bibb 3 units 1,000.00
Shower head and handle 4 units 2,500.00

OTHERS TO COMPLETE THE WORK ( Please Specify )

Labor 1 lot 30,000.00

GENERAL REQUIREMENTS ( Please Specify )

A. Coordiated Shop Drawings included
B. Material Samples included
 Unit Cost
Direct Cost
Labor/Eqpt. Others Total

480.00 3,360.00
95.00 950.00
180.00 1,800.00
85.00 1,020.00
85.00 595.00
160.00 2,400.00
280.00 3,360.00
45.00 675.00
40.00 720.00
120.00 1,080.00
60.00 600.00
970.00 4,850.00
43.00 215.00
39.00 195.00
54.00 270.00
41.00 328.00
21.00 63.00
17.00 51.00
14.00 70.00
517.00 2,585.00
576.00 2,880.00
27.00 216.00
25.00 200.00
29.00 145.00
23.00 414.00
368.00 2,208.00
15.00 225.00
17.00 85.00
126.00 1,890.00
25.00 125.00
15.00 75.00
10.00 50.00
400.00 1,200.00
20.00 400.00
 35,300.00

Unit Cost
Labor/Eqpt. Others Total Direct Cost

- 900.00 4,500.00

4,500.00

Unit Cost
Labor/Eqpt. Others Total Direct Cost

included 450.00 11,700.00

11,700.00

Unit Cost
Labor/Eqpt. Others Total Direct Cost

- 20,000.00 20,000.00
- 15,000.00 15,000.00

35,000.00

Unit Cost
Labor/Eqpt. Others Total Direct Cost

- 10,000.00 50,000.00
- 20,000.00 20,000.00
- 15,000.00 15,000.00
- 5,000.00 25,000.00
- 1,800.00 9,000.00
- 1,800.00 7,200.00
- 1,200.00 6,000.00
- 15,000.00 15,000.00
- 1,000.00 3,000.00
- 2,500.00 10,000.00

- 30,000.00 30,000.00

190,200.00

276,700.00
BILL NO. 05 ELECTRICAL WORKS
Unit Cost
Item Description Qty Unit
Materials Labor/Eqpt.

6.01 ROUGHING IN & CONDUITS

Electrical works (roughing on 1 lot 165,385.50 57,884.93

Lighting fixture exlcuded

Subtotal for ELECTRICAL: Roughing In / Conduits - PVC

BILL NO. 05 ELECTRICAL WORKS
Unit Cost
Item Description Qty Unit
Materials Labor/Eqpt.

6.11 OTHERS

6.12 MISCELLANEOUS AND CONSUMABLES

Miscellaneous and Consumabl 1 lot 40,000.00 8,000.00

Subtotal for ELECTRICAL: Miscellaneous & Consumables

Unit Cost
Direct Cost
Others Total

223,270.43 223,270.43

223,270.43

Unit Cost
Direct Cost
Others Total

2,400.00 50,400.00 50,400.00

50,400.00

273,670.43