DETAILED ESTIMATES

ARCHITECTURAL/CIVIL /STRUCTURAL/PLUMBING/ELECTRICAL WORKS

(Based on DPWH DO No.22, Series of 2015)

POLYCLINIC,MARAWI CITY
Brgy. Sagonsongan, Marawi City, Lanao del Sur

TOTAL
ITEM LABOR ESTIMATED CONTRACTOR'S TOTAL INDIRECT
DESCRIPTION QTY UNIT MAT. COST MATERIAL VAT OCM TOTAL COST
NO. COST DIRECT COST PROFIT COST
COST

(1) (2) (3) (4) (5) (6) (7) (9) (10) (14) (15) (16)
A.General Requirements

A.1 Other General Requirements 1 lot

A.2 Safety & Health 1 lot
Sub Total
C. EARTHWORKS

C.1 Soil Excavation 144 cu.m.

C.2 Soil Backfill & Compaction 980 cu.m.
C.3 Gravel Bedding 9 cu.m.
Sub Total Earth Works
D. CONCRETE WORKS

D.1 Portland Cement @ 40 kg 4050 bags

D.2 Sand 225 cu.m.
D.3 3/4" Gravel 450 cu.m.

E. MASONRY WORKS

E.1 6" Concrete Hollow Blocks 6700 pcs.

E.2 4" Concrete Hollow Blocks 16500 pcs.
E.3 Portland Cement @ 40 kg 1094 bags
E.4 Sand 61 cu. m.

F STEEL WORKS

F.1 Ø10mm x 6m Rebar (40 ksi) 3752 pcs.

F.2 Ø12mm x 6m Rebar (40 ksi) 296 pcs.
F.3 Ø16mm x 6m Rebar (60 ksi) 1770 pcs.
F.4 #16 G.I. Tie Wire 434 kg

G. STEEL TRUSS WORKS

G.1 L40x40x4mm x 6m Angle Bar (Web Member) 138 pcs.

G.2 L50x50x4mm x 6m Angle Bar (Top Chord) 81 pcs.
G.3 L50x50x4mm x 6m Angle Bar (Bottom Chord) 72 pcs.
G.4 LC150x65x20x2.5mm x 6m Channel 300 pcs.
G.5 150x150x6mm thk. Gusset Plate 800 pcs.
G.6 200x250x12mm thk. Baseplate 400 pcs.
G.7 Ø12mm Anchor Bolts and Accessories 200 pcs.
G.8 Ø10mm x @ 6m Round Bar (sag rod) 100 pcs.
G.9 Welding Rod 7 box
H. FORMWORKS & SCAFFOLDINGS

H.1 4'x8'x1/2" Plywood 272 pcs.

H.2 2"x2" Form Lumber 4700 bd. ft.
H.3 2 1/2" CWNails 42 kg.
H.4 1" CWNails 18 kg.
H.5 4" CWNails 192 kg.
Sub Total Structural
A. FLOOR FINISHES
600mm X 600mm Non Skid Ceramic FLoor Tiles with
A.1 2200 pcs.
2mm spacing
A.2 200mm X 200mm Unglazed Vitrified Floor Tiles 1110 pcs.
A.3 Tile Grout 486 bag
A.4 Portland Cement with 20 mm thick 155 bag
A.5 Sand 10 cu.m.

B. WALL FINISHES
B.1 200mm X 200mm Vitrified Floor Tiles @ ht. 1.6m 3554 pcs.
B.2 Tile Grout 87 bag
B.4 Porland Cement with 20mm thick 28 bag
B.5 Sand 27 cu.m
B.6 Pvc Tile Trim 8' 78 pcs.
C. CEILING FINISHES
C.1 1/4" Hardiflex w/ Metal Furring System 370 sq.m
C.2 Flat Wall Enamel (White) 45 gal.
C.3 Paint Brush 9 pcs.
C.4 Roller Brush with Tray 4 pcs.
Odour-less and antibacterial semi-gloss latex paint
C.5 45 gal.
finish - paint mixed full putty

D. PAINTING WORKS

D.1 Flat Wall Enamel (White) 80 gal.

D.2 Odour-less and antibacterial semi-gloss latex paint 80 gal.

finish - paint mixed full putty

E. ROOFING WORKS

E.1 GA. 24 Prepainted Long Span Roofing Sheet 550 sq,m

Corrugated,with gutters, flashing ridge roll,screws
and other accessories

Page 1 of 3
 TOTAL
ITEM LABOR ESTIMATED CONTRACTOR'S TOTAL INDIRECT
DESCRIPTION QTY UNIT MAT. COST MATERIAL VAT OCM TOTAL COST
NO. COST DIRECT COST PROFIT COST
COST

F. DOORS AND WINDOWS

Glass Doors and Windows with Aluminum Frame and
F.1 80 sq,m
Accessories
F.2 D-3 (1.3m x 2.1m) Panel door 9 sets
F.3 D-4 (0.9m x 2.1m) Panel door 20 sets
F.4 D-5 (0.6m x 2.1m) Panel door 5 sets
F.5 D-6(0.6m x 2.1m) PVC door 15 sets
F.6 Aluminum window louver 41 sq,m
H. RAILING WORK

H.1 2''Ø Stainless (Railings) 50 pcs.

Sub Total Architectural Works
A. Lighting Fixtures

1 20 watts Pinlight w/ Compact Fluorescent 62 sets

Lamp w/ 6 inch dia. Housing
Vertical downlight, Surface type
2 10 watts Pinlight w/ Compact Fluorescent 22 sets
Lamp w/ 6 inch dia. Housing
Vertical downlight, Surface type
3 40 watts Fluorescent Lamp 26 sets
Lamp with Housing
Vertical downlight, Surface type
4 Emergency Light, rechargeable twinhead, 2 sets
2x5watts bulb, 6V 4.5Ah Lead acid
5 Exit Light, Aluminum, Double face, 2 sets
90 minutes use duration, 4 x 1500mcd LED
lamp, 600mAh rechargeable Ni-Cd
B. Wiring Devices

1 1-Gang One-Way Switch 51 sets

2 1-Gang Two-Way Switch 3 sets
3 Duplex Convenience Outlet, 16A, 230V w/ 38 sets
grounding-type
4 Mechanical Outlet 4 sets
5 Aircon Outlet, 15A, 230V 16 sets
C. Roughing-In

1 20 mmΦ uPVC Pipe 100 length

2 20 mmΦ uPVC Coupling 50 pcs.
3 20 mmΦ uPVC Elbow 6 pcs.
4 20 mmΦ uPVC Adapter 76 pcs.
5 20 mmΦ Locknut & Bushing 76 pcs.
6 90 mmΦ uPVC Pipe 20 length
7 90 mmΦ uPVC Coupling 10 pcs.
8 90 mmΦ uPVC Elbow 5 pcs.
9 90 mmΦ uPVC Adapter 5 pcs.
10 90 mmΦ Locknut & Bushing 5 pcs.
11 Utility Box 100 pcs.
12 Junction Box 100 pcs.
13 Pull Boxes, Wire Gutters, Supports and Hangers 10 lot
D. Wires and Cables

1 2.0 sq. mm. THW (Copper) 60 rls.

2 3.5 sq. mm. THW (Copper) 48 rls.
3 8.0 sq. mm. THWN (copper) 50 mts.
4 14.0 sq. mm. THWN (Silver) 50 mts.
E. Panelboards and Circuit Breakers

1 Main: 100AT/100AF, 2P 1 sets

240VAC, 25KAIC
Bolt-On MCCB
Branches: 6 - 20AT, 2P, BO
12-30AT, SP, BO
2 Main: 100AT/100AF, 2P 1 sets
240VAC, 25KAIC
Bolt-On MCCB
Branches: 16 - 30AT, 2P, BO
2-30AT, SP, BO
F. Miscellaneous

1 Electrical PVC Tape 100 rolls

2 G.I. Wire gauge 16 10 kgs.
3 Hacksaw Blade 25 pcs.
4 Assorted Tox, screw, nails, drill bits, etc. 5 lot
5 PVC Solvent 2 liter
Sub Total Electrical
A. SANITARY WORKS

A. PLUMBING FIXTURES

WC- Tank Type Lever type Flush w/ complete fittings

A.1 15 sets
and accessories

A.2 Urinal flush valve complete w/ fittings and access. 2 sets

Wash Sink-Ga#16 Stainless Steel 24x16x6in faucet,

A.3 11 sets
fittings and access.

Wash Sink-Ga#16 Stainless Steel 16x16x6in comp. w/

A.4 15 sets
C-spout faucet and access.

Face Mirror (500mm x 600mmX6mm) complete with

A.5 12 sets
frames,studs/brackets and accessories

A.6 Floor Drains (Stainless Steel (S.S.) w/ waterless trap) 15 pcs.

A.7 Tissue Paper Holder Wall mounted 20 pcs.

A.8 Hose Bibb 15 pcs.
A.9 Bidet/Spray hose complete (Heavy duty) 15 pcs.
A.10 Shower head, valve & faucet (Heavy duty) 15 pcs.
A.11 Soap Holder 15 pcs.

Page 2 of 3
 TOTAL
ITEM LABOR ESTIMATED CONTRACTOR'S TOTAL INDIRECT
DESCRIPTION QTY UNIT MAT. COST MATERIAL VAT OCM TOTAL COST
NO. COST DIRECT COST PROFIT COST
COST

B. SEWERLINE SYSTEM
B.1 150mm dia. uPVC pipes 19 pcs.
B.2 100mm dia. uPVC pipes 75 pcs.
B.3 50mm dia. uPVC pipes 130 pcs.
B.4 100mm dia. uPVC Elbow 45DEG 45 pcs.
B.5 50mm dia. uPVC Elbow 45DEG 160 pcs.
B.6 100mm dia. uPVC Elbow 90DEG 50 pcs.
B.7 50mm dia. uPVC Elbow 90DEG 170 pcs.
B.8 150x100mm Wye 20 pcs.
B.9 100x100mm Wye 45 pcs.
B.10 100x50mm Wye 86 pcs.
B.11 50x50mm Wye 129 pcs.
B.12 100mm dia. Floor Cleanout (Brass/SS) 15 pcs.
B.13 50mm dia. Floor Cleanout (Brass/SS) 15 pcs.
B.14 50mm dia. P-trap 50 pcs.
B.15 100mm dia. PVC Coupling 1 lot
B.16 50mm dia. PVC Coupling 1 lot
B.17 Hangers and Brackets with Accessories 1 lot
B.18 uPVC Solvent Cement 40 can
C. COLD WATERLINE SYSTEM
C.1 1/2'' dia HDPE PN16 120 pcs.
C.2 1/2''x1/2''x1/2''mm dia PN16 Tee 75 pcs.
C.3 1/2'' dia PN16 Elbow 90DEG 60 pcs.
C.4 1/2'' dia PN16 Tee Adaptor 50 pcs.
C.5 1/2'' dia PN16 Elbow Adaptor 75 pcs.
C.6 1/2'' dia. Coupling 1 lot
C.7 Hangers and Brackets 1 lot
C.8 uPVC Solvent Cement 10 pcs
D. SEPTIC VAULT
D.1 4'' Concrete Hollow Blocks 500 pcs.
D.2 Portland Cement 30 bag
D.3 10mm dia Rebar 375 pcs.
D.4 #16 G.I. Tie Wire 10 kg.
D.5 Wash Sand 6 cu.m
D.6 Wash Gravel 7 cu.m
D.7 Formworks 1 lot
D.8 Hardwares and Accessories 1 lot
Sub Total Plumbing

GRAND TOTAL

15018804

Page 3 of 3