BOQ - Covered Court (Rev.005)

Republic of the Philippines
UNIVERSITY OF SOUTHEASTERN PHILIPPIN

Mintal, Davao City
MATERIALS TAKE- OFF AND COST ESTIMAT
PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS
LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
I. GENERAL REQUIREMENTS 1.00 lot
1.1 Mobilization/Demobilization 1.00 lot
1.2 Construction Safety 1.00 lot
1.3 Blueprinting, Building Permit, Processing Fees, and Occupancy Permit 1.00 lot
1.4 Demolition and Restoration of Existing Structures 1.00 lot
1.5 SPL1 (Structural Design) 1.00 lot
1.6 SPL2 (Electrical Design) 1.00 lot
1.7 SPL3 (Plumbing Design) 1.00 lot
1.8 Forms and Scaffolding (Rental) 1.00 lot
Total Cost of General Requirements
II. EARTHWORKS, SOIL TREATMENT & WATERPROOFING 1.00 lot

2.1 LAYOUT AND STAKING 1.00 lot
2.2 EXCAVATION AND DE-WATERING 1.00 lot
2.3 BACKFILL AND COMPACTION 1.00 lot
2.4 GRAVEL FILL 1.00 lot
2.5 WATERPROOFING 1.00 lot
Cement Waterproofing Compound, 908g/ bag
2.6 SOIL TREATMENT AND POISONING 1.00 lot
Column Footing
Footing Tie Beam
Lower Ground Floor Slab
Total Cost of Earthworks, Soil Treatment & Waterproofing
III. REINFORCED CONCRETE WORKS

3.1. CONCRETING
3.1.a 4000 psi 1.00 lot
Spread Footing
Isolated Footing 25.70 m3 3,000.00
Footing Tie Beams
FTB 4.08 m3 3,000.00
Wall Footings 10.19 m3 3,000.00
Columns
Columns 39.04 m3 3,000.00
3.1.b 3000 psi 1.00 lot

Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
Slab (100mm thk) 64.38 m3 3,000.00
Upper Ground Floor Slab
Slab (100mm thk) 21.60 m3 3,000.00
Stage with Stairs
Bleachers
Stair 1
Stair 2
Subtotal Cost of Reinforced Concrete Works - Concreting
3.2 REINFORCEMENTS BARS

3.2.a Spread Footing 1 1.00 lot
16mm dia DRB, 6m Gr60
Tie Wire, Ga. 16
3.2.b Column 1 1.00 lot
Tie Wire, Ga. 16
3.2.c Footing Tie Beam 1.00 lot
Tie Wire, Ga. 16
3.2.d Slab on Fill 1.00 lot
Tie Wire, Ga. 16
3.2.e Bleachers 1.00 lot
Tie Wire, Ga. 16
3.2.f Stair 1 1.00 lot
Tie Wire, Ga. 16
3.2.g Stair 2 1.00 lot
Tie Wire, Ga. 16
3.2.h Stage 1.00 lot
Tie Wire, Ga. 16
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
Subtotal Cost of Reinforced Concrete Works - Reinforcement Bars
3.3 FORMWORKS 1.00 lot

Spread Footing 1
Column 1
Footing Tie Beam
Bleachers
Stair 1
Stair 2
Stage
Subtotal Cost of Reinforced Concrete Works - Formworks
Total Cost of Reinforced Concrete Works
IV. MASONRY WORKS

4.1 Exterior Walls 1.00 lot
150mm thk Machine Made CHB
20mm thk CHB Filler & Setting
Portland Cement, 40kg bag
Fine Sand
20mm thk Cement Plaster on both sides
Fine Sand
Vert. and Hor. Metal Reinforcements, Gr60
12mm dia DRB, 6m
Tie Wire, Ga16
4.2 Interior Walls 1.00 lot
Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
4.3 Toilet (Lower Ground) 1.00 lot
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
Fine Sand
Fine Sand
19mm thk Granite Slab Counter Top with Nosing
75mm thk Counter Sink Slab
Portland Cement, 40 kg bag
Fine Sand
Gravel
Tie Wire, Ga16
4.4 Toilet (Upper Ground) 1.00 lot
Fine Sand
Fine Sand
Fine Sand
Gravel
Tie Wire, Ga16
4.5 Stiffener Column 1.00 lot
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Tie Wire, Ga16
4.6 Stiffener Beam 1.00 lot
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
Tie Wire, Ga16
4.7 Wall Footing 1.00 lot
Concrete, 3000 psi
20mm thk CHB Mortar
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
4.8 Ramps 1.00 lot
Fine Sand
Gravel
Tie Wire, Ga16
4.9 Tanks Platform 1.00 lot
Concrete Slab
Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
Total Cost of Masonry Works
V. THERMAL WORKS
5.1.a Roofing and Insulation 1.00 lot
0.4 mm thk Pre-Painted Ribbed Type Long Span Roofing and Accessories
0.4 mm thk Pre-Painted Pre-formed Plain G.I. Sheet
10mm thk Foamed Polyethylene Insulation Sheet
5.1.b Consumables/Miscellaneous 1.00 lot
Total Cost of Thermal Works

Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
VI. METAL WORKS

6.1.a Structural Metal Framing 1.00 lot
2L 2x2x3/8'' thk Angle Bar
2x6x1.5mm thk CEE Purlins
Welding Rod
W 8 x 31
W 14 x 48
12mm thk Base Plate
20mm dia. Anchor Bolts
6.1.b Consumables/Miscellaneous (Cross Braces, Purlin Connector, Fasia 1.00 lot
Framing, Sagrod, Acetylene, etc.)
Subtotal Cost of Metal Works
6.2 Handrailing
6.2.a PWD Toilet (Grab bar, Horizontal Bar, and Flip-up Grab Bar) 1.00 lot
38mm dia Stainless Round Tube, 1.2m Ga18
38mm dia Stainless Flange, Ga16
38mm dia Stainless Flip-up Grab bar
6.2.b Bleachers Handrailing 1.00 lot
40mm dia. Stainless Round Tube, 6m Ga18
Stainless Welding Rod
6.3.c Stairway Handrailing 1.00 lot
40mm dia Stainless Round Tube, 6m Ga18
6.3.d Forepart Handrailing 1.00 lot
High Density Circular Protector Foam
40mm dia BI Pipe, Sch. 40
6.3.e Miscellaneous (Fasteners, Sealants, etc) 1.00 lot
Subtotal Cost of Handrailing
6.4 Backstage Stairs 1.00 lot

1x1x1/4'' thk Angle Bar
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
10mm dia DRB, 6m
Welding Rod
1.35 mm thk Checkered steel plates
Subtotal Cost of Backstage Stairs
Total Cost of Metal Works
VII. DOORS AND WINDOWS

7.1 LOWER GROUND FLOOR
7.1.a Doors
D1 - 800mm x 2100mm Steel Door on 50mm x 150mm Steel Door Jamb in Paint set/s
Finish, Lever Type Door Knob with Complete Locksets and Accessories
7.1.b Windows
W1 - 600mm x 600mm Awning Window with 1/4" thk Clear Glass on 50mm x set/s
100mm White uPVC Framing with Complete Locksets and Accessories
W2 - 1200mm x 2400mm Casement Window with 1/4" thk Clear Glass on 50mm set/s
x 100mm White uPVC Framing with Complete Locksets and Accessories
Subtotal Cost of Doors and Windows - Lower Ground Floor
7.2 UPPER GROUND FLOOR

7.2.a Doors
D1 - 800mm x 2100mm Steel Door on 50mm x 150mm Steel Door Jamb in Paint set/s
D2 - 1000mm x 2100mm Steel Door on 50mm x 150mm Steel Door Jamb in set/s
Paint Finish, Lever Type Door KNob with Complete Locksets and Accessories
7.2.b Windows
W3 - 600mm x 1200mm Awning Window with 1/4" thk Clear Glass on 50mm x set/s
7.1.c Control Panel Glass Window
GW1 - 2000mm x 3000mm Fixed Glass Window with 1/2" thk Tinted Tempered set/s
Glass on 50mm x 100mm White Powder Coated Aluminum Frame
GW2 - 2000mm x 2500mm Fixed Glass Window with 1/2" thk Tinted Tempered set/s
Glass on 50mm x 100mm White Powder Coated Aluminum Frame
Subtotal Cost of Doors and Windows - Upper Ground Floor
Total Cost of Doors and Windows
VIII. CARPENTRY WORKS

Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
8.1.a Toilet Cabinets and Overhead Counter 1.00 lot
19 mm thk Treated Marine Plywood
High Pressure Laminated Sheet
Laminate Adhesive
Flexible PVC Rubber Moulding Furniture Edge Trim
S/S Concealed Hinges
S/S Handles
8.1.b Phenolic Partition 1.00 lot
19mm thk Solid Core Laminated Phenolic Board
S/S Hinges
S/S Brackets
S/S Lockset w. Indicator
S/S Footing
Anodized Aluminum Headrail
Coat Hook w/ Bumper
8.1.c Miscellaneous (Fasteners,Concrete and Finishing Nails, Metal Screws, Blind1.00
Rivets, etc)lot
Subtotal Cost of Carpentry Works - Ground Floor

8.2.a Ceiling Works 1.00 lot
3.5mm thk Fiber Cement Board
19mm x 50mm Metal Furring, Channels, Hangers, Ga26
8.2.b Toilet Cabinets and Overhead Counter 1.00 lot
Laminate Adhesive
S/S Handles
8.2.c Phenolic Partition 1.00 lot
S/S Hinges
S/S Brackets
S/S Footing
Coat Hook w/ Bumper
8.2.d Stage Header 1.00 lot
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
2x2x1/4" thk Angle Bar
Welding Rod
8.2.e Forefront Header 1.00 lot
1/4" x 2" Angle Bar
Welding Rod
8.2.f Miscellaneous (Fasteners,Concrete and Finishing Nails, Metal Screws, Blind1.00
Rivets, etc) lot
Subtotal Cost of Carpentry Works - Upper Ground Floor
Total Cost of Carpentry Works

IX. FINISHING WORKS
9.1.a Painting Works
9.1.a.1 Concrete Surfaces 1.00 lot
Putty
Primer
Top Coat, 2 coats
9.1.a.2 Ceiling Surfaces 1.00 lot
Putty
Primer
Top Coat, 2 coats
9.1.b Tiling Works
9.1.b.1 Floor Tiles 1.00 lot
Tile Adhesive, 25kg/ bag
Tile Grout
600mm x 600mm Unglazed Ceramic Floor Tiles
9.1.b.2 Wall Tiles (Toilets, Pantries) 1.00 lot
Tile Grout
600mm x 600mm Synthetic Granite Glazed Wall Tiles
9.1.b.3 Stairs 1.00 lot
Tile Grout
300mm x 300mm Unglazed Floor Step Tile (Tread)
300mm x 300mm Unglazed Floor Tile (Riser, Landing)
Subtotal Cost of Finishing Works - Lower Ground Floor
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
9.2.a.1 Concrete Wall Surfaces 1.00 lot
Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
9.2.a.3 Stage Header Surfaces 1.00 lot
Putty
Primer
Top Coat, 2 coats
9.2.a.4 Existing Metal Surfaces 1.00 lot
Thinning Solvent
Anti Corrosive Primer
Top Coat, 1 coat
9.2.a.5 Basketball Court 1.00 lot
Reducer
Chlorinated Rubber Based Floor Coating, 2 coats
9.2.a.6 Concrete Bleachers Surfaces 1.00 lot
Putty
Primer
Top Coat, 2 coats
9.2.b Tiling Works
Tile Grout
Tile Grout
Tile Grout
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
Subtotal Cost of Finishing Works - Second Floor
9.2 EXTERIOR CLADDING

9.2.a Supply and Installation of Fibercement for Column Frame with angle bar 1.00 lot
supports and framing, with complete accessories
6mm thk Fiber Cement Board
1/4" x 2" Angle Bar
Welding Rod
Putty
Primer
Top Coat, 2 coats
Subtotal Cost of Finishing Works - Exterior Cladding
Total Cost of Finishing Works
X. FURNISHING WORKS
10.1 VANITY MIRRORS
10.1.a Supply and Installation of 1900mm x 750mm x 10mm thk Vanity Mirror set/s
(Beveled Edges) with complete Fixing Accessories
10.1.b Supply and Installation of 600mm x 750mm x 10mm thk Vanity Mirror set/s
10.1.c Supply and Installation of 1600mm x 750mm x 10mm thk Vanity Mirror set/s
10.1.d Supply and Installation of 1300mm x 750mm x 10mm thk Vanity Mirror set/s
10.1.e Supply and Installation of 1000mm x 750mm x 10mm thk Vanity Mirror set/s
10.2 ACRYLIC SIGNAGES WITH BACKLIGHTINIG
Supply and Installation of "USeP Logo" on 2100 mm diameter Acrylic Signage set/s
with Backlighting in S/S Metal Studs with Complete Fixing Accessories
10.3 TOILET SIGNAGES
Supply and Installation of Men Toilet Stainless Signages in S/S Metal Studs with set/s
Complete Fixing Accessories
Supply and Installation of Women Toilet Stainless Signages in S/S Metal Studs set/s
with Complete Fixing Accessories
Supply and Installation of PWD Stainless Toilet Signages in S/S Metal Studs with set/s
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
Total Cost of Furnishing Works
XI PLUMBING WORKS
11.1 FIXTURES
Lavatory set/s
Urinal set/s
Water Closet set/s
Faucet set/s
4" floor drain strainer set/s
2" counter drain strainer set/s
Subtotal Cost of Plumbing Works - Fixtures
11.2 SANITARY 1.00 lot

4" PVC pipe S-1000
2" PVC pipe S-1000
PVC solvent cement 400cc
4" PVC wye
4" PVC elbow 90deg bend
4" PVC P Trap
4" Cleanout Cover
4"x2" Coupling Reducer
4"x2" PVC Wye Reducer
2" X 90deg bend PVC elbow
2" PVC Tee
Roughing-ins
Subtotal Cost of Plumbing Works - Sanitary
11.3 WATERLINE 1.00 lot

40mm PPR male threaded coupling
40mm PPR Pipe PN-20
40mm PPR elbow
40mm PPR Female threaded elbow
40mm PPR Angle Valve
40mm PPR Gate Valve
40mm PPR Check Valve
40mm PPR coupling
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
20mm PPR Pipe PN-20
20mm PPR elbow
20mm PPR Gate Valve
20mm PPR coupling
Teflon tape
Roughing-ins
Subtotal Cost of Plumbing Works - Waterline
11.4 TANKS AND PUMPS

11.4.a SEPTIC VAULT 1.00 lot
Excavation
Concreting
Reinforcement Bars
Formworks
CHB Laying
Plastering
11.4.b CISTERN TANK

2000 Liters Stainless Water Tank (with complete accessories) set/s
11.4.c PRESSURE TANK

20 Liters Pressure Tank with Water Pump (with complete accessories) set/s
Subtotal Cost of Plumbing Works - Tanks and Pumps
Total Cost of Plumbing Works
XII ELECTRICAL WORKS

12.1 Devices
2-T5 28W Flourescent Lamp in Recessed Aluminum Housing with Silver Reflector set/s
10W Cool white Led Bulb with 6" circular Receptacle set/s
100W Fog Light set/s
25W Flood Light set/s
40W Flood Light set/s
Emergency Light set/s
Weatherproof Convenience Outlet,2 gang set/s
Convenience Outlet,2 gang set/s
Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
Switch, 1 gang set/s
Switch, 2 gang set/s
12.2 Wires 1.00 lot
3.5 square mm THHN
8.0 square mm THW
12.3 Pipes & Fittings 1.00 lot
15mm dia PVC PIPE
20mm dia PVC PIPE
15mm dia PVC ELBOW
20mm dia PVC ELBOW
Secondary Rack w/ Coupling
12.4 Boxes 1.00 lot
Utility Box
Junction Box
Wire Gutter, Ga. 16, Powder Coated
12.5 Panels
GPP set/s
Main: 300AT, 3P, 230V, 60Hz, MCCB
Branches: 4-20AT, 2P, 230V, 25KAIC
7-40AT, 3P, 230V, 25KAIC
11-15AT, 3P, 230V, 25KAIC
With Grounding Terminal, Ga. 16, Powder Coated
LPB-1 set/s
3-15AT, 3P, 230V, 25KAIC
12.6 Grounding System set/s

50 sqaure mm Soft Drawn BCW
3/4 X 10' Copper Weld Ground Rod
Caldweld Connection
Ground Well (Pit) w/ cover
12.7 Miscellaneous and Accessories 1.00 lot
Total Cost of Electrical Works

Mintal, Davao City

ITEM MATERIAL
DESCR QTY. UNIT
NO. UNIT
_______________________________________________________
Name and Signature of Representative
f the Philippines
THEASTERN PHILIPPINES
Davao City
FF AND COST ESTIMATES
CAMPUS Date: June 2019
Duration: 130 Calendar Days

MATERIAL COST LABOR COST TOTAL
TOTAL UNIT TOTAL ITEM COST
75,000.00 75,000.00
20,000.00 20,000.00
20,000.00 20,000.00
237,005.32 23,700.53 260,705.85
77,089.32 300.00 7,708.93
12,227.13 300.00 1,222.71

30,557.01 300.00 3,055.70
117,131.86 300.00 11,713.19
257,916.00 25,791.60 283,707.60

f the Philippines
Davao City

193,128.00 300.00 19,312.80
64,788.00 300.00 6,478.80
494,921.32 49,492.13 544,413.45

f the Philippines
Davao City

494,921.32 49,492.13 544,413.45

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

f the Philippines
Davao City

TOTAL DIRECT COST (Material and Labor Cost)

TOTAL INDIRECT COST (OCM + Profit)
12% VAT (12% of Total Direct and Indirect Costs)
TOTAL BID PROPOSAL
______________________________________________________
Name and Address of Establishment
Mintal, Davao City

ITEM MATERIAL CO
DESCRIPTION QTY. UNIT
NO. UNIT
1.2 Construction Safety 1.00 lot 30,000.00
1.3 Blueprinting, Building Permit, Processing Fees, and Occupancy 1.00 lot
Permit

2.1 LAYOUT AND STAKING 1.00 lot 8,139.08
2.4 GRAVEL FILL 1.00 lot 69,182.16
2.5 WATERPROOFING 1.00 lot 61,043.08
2.6 SOIL TREATMENT AND POISONING 1.00 lot 32,556.31
Column Footing
Footing Tie Beam

3.1. CONCRETING
3.1.a 4000 psi 1.00 lot 269,531.51
Spread Footing 1
Footing Tie Beams
Columns
3.1.b 3000 psi 1.00 lot 357,285.96
Stage with Stairs
Bleachers
Stair 1
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
Stair 2

3.2.a Spread Footing 1 1.00 lot 68,620.02
Tie Wire, Ga. 16
3.2.b Column 1 1.00 lot 116,126.18
Tie Wire, Ga. 16
3.2.c Footing Tie Beam 1.00 lot 131,961.57
Tie Wire, Ga. 16
3.2.d Slab on Fill 1.00 lot 79,176.94
Tie Wire, Ga. 16
3.2.e Bleachers 1.00 lot 52,784.63
Tie Wire, Ga. 16
3.2.f Stair 1 1.00 lot 26,392.31
Tie Wire, Ga. 16
3.2.g Stair 2 1.00 lot 26,392.31
Tie Wire, Ga. 16
3.2.h Stage 1.00 lot 26,392.31
Tie Wire, Ga. 16
3.3 FORMWORKS 1.00 lot 494,855.90

Spread Footing 1
Column 1
Footing Tie Beam
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
Bleachers
Stair 1
Stair 2
Stage
IV. MASONRY WORKS

4.1 Exterior Walls 1.00 lot 281,286.51
Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
4.2 Interior Walls 1.00 lot 257,845.97
Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
4.3 Toilet (Lower Ground) 1.00 lot 35,160.81
Fine Sand
Fine Sand
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
Fine Sand
Gravel
Tie Wire, Ga16
4.4 Toilet (Upper Ground) 1.00 lot 23,440.54
Fine Sand
Fine Sand
Fine Sand
Gravel
Tie Wire, Ga16
4.5 Stiffener Column 1.00 lot 140,643.26
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Tie Wire, Ga16
4.6 Stiffener Beam 1.00 lot 140,643.26
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Tie Wire, Ga16
4.7 Wall Footing 1.00 lot 210,964.88
Concrete, 3000 psi
20mm thk CHB Mortar
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
4.8 Ramps 1.00 lot 46,881.09
Fine Sand
Gravel
Tie Wire, Ga16
4.9 Tanks Platform 1.00 lot 35,160.81
Concrete Slab
Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
V. THERMAL WORKS
5.1.a Roofing and Insulation 1.00 lot 867,625.64
0.4 mm thk Pre-Painted Ribbed Type Long Span Roofing and
Accessories
5.1.b Consumables/Miscellaneous 1.00 lot 298,432.83
VI. METAL WORKS

6.1.a Structural Metal Framing 1.00 lot 501,783.88
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
Welding Rod
W 8 x 31
W 14 x 48
12mm thk Base Plate
6.1.b Consumables/Miscellaneous (Cross Braces, Purlin Connector, 1.00 lot 141,528.79
Fasia Framing, Sagrod, Acetylene, etc.)
Subtotal Cost of Metal Works
6.2 Handrailing
6.2.a PWD Toilet (Grab bar, Horizontal Bar, and Flip-up Grab Bar) 1.00 lot 32,504.22
6.2.b Bleachers Handrailing 1.00 lot 81,260.55
6.3.c Stairway Handrailing 1.00 lot 81,260.55
6.3.d Forepart Handrailing 1.00 lot 89,386.60
6.3.e Miscellaneous (Fasteners, Sealants, etc) 1.00 lot 121,890.82
6.4 Backstage Stairs 1.00 lot 182,315.33

10mm dia DRB, 6m
Welding Rod
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT

7.1.a Doors
D1 - 800mm x 2100mm Steel Door on 50mm x 150mm Steel Door 1.00 lot 28,486.77
Jamb in Paint Finish, Lever Type Door Knob with Complete Locksets
and Accessories
7.1.b Windows
W1 - 600mm x 600mm Awning Window with 1/4" thk Clear Glass on 1.00 lot 37,602.54
50mm x 100mm White uPVC Framing with Complete Locksets and
Accessories
W2 - 1200mm x 2400mm Casement Window with 1/4" thk Clear 1.00 lot 47,857.77
Glass on 50mm x 100mm White uPVC Framing with Complete
Locksets and Accessories

7.2.a Doors
Jamb in Paint Finish, Lever Type Door Knob with Complete Locksets
and Accessories
Jamb in Paint Finish, Lever Type Door KNob with Complete
Locksets and Accessories
7.2.b Windows
W3 - 600mm x 1200mm Awning Window with 1/4" thk Clear Glass 1.00 lot 34,618.21
on 50mm x 100mm White uPVC Framing with Complete Locksets
and Accessories
7.1.c Control Panel Glass Window
GW1 - 2000mm x 3000mm Fixed Glass Window with 1/2" thk Tinted 1.00 lot 44,059.54
Tempered Glass on 50mm x 100mm White Powder Coated
Aluminum Frame
GW2 - 2000mm x 2500mm Fixed Glass Window with 1/2" thk Tinted 1.00 lot 44,059.54
Tempered Glass on 50mm x 100mm White Powder Coated
Aluminum Frame
Subtotal Cost of Doors and Windows - Upper Ground Floor
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT

8.1.a Toilet Cabinets and Overhead Counter 1.00 lot 111,668.14
Laminate Adhesive
S/S Handles
8.1.b Phenolic Partition 1.00 lot 143,573.32
S/S Hinges
S/S Brackets
S/S Footing
Coat Hook w/ Bumper
8.1.c Miscellaneous (Fasteners,Concrete and Finishing Nails, Metal 1.00 lot 91,157.67
Screws, Blind Rivets, etc)
Subtotal Cost of Carpentry Works - Ground Floor

8.2.a Ceiling Works 1.00 lot 126,891.47
8.2.b Toilet Cabinets and Overhead Counter 1.00 lot 72,509.41
Laminate Adhesive
S/S Handles
8.2.c Phenolic Partition 1.00 lot 81,573.09
S/S Hinges
S/S Brackets
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
S/S Footing
Coat Hook w/ Bumper
8.2.d Stage Header 1.00 lot 49,850.22
Welding Rod
8.2.e Forefront Header 1.00 lot 54,382.06
1/4" x 2" Angle Bar
Welding Rod
8.2.f Miscellaneous (Fasteners,Concrete and Finishing Nails, Metal 1.00 lot 67,977.57
Screws, Blind Rivets, etc)
Subtotal Cost of Carpentry Works - Upper Ground Floor

IX. FINISHING WORKS
9.1.a.1 Concrete Surfaces 1.00 lot 41,970.51
Putty
Primer
Top Coat, 2 coats
9.1.a.2 Ceiling Surfaces 1.00 lot 44,439.36
Putty
Primer
Top Coat, 2 coats
9.1.b Tiling Works
9.1.b.1 Floor Tiles 1.00 lot 74,065.60
Tile Grout
9.1.b.2 Wall Tiles (Toilets, Pantries) 1.00 lot 49,377.07
Tile Grout
9.1.b.3 Stairs 1.00 lot 37,032.80
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
Tile Grout

9.2.a.1 Concrete Wall Surfaces 1.00 lot 33,500.44
Putty
Primer
Top Coat, 2 coats
9.2.a.2 Ceiling Surfaces 1.00 lot 28,714.66
Putty
Primer
Top Coat, 2 coats
9.2.a.3 Stage Header Surfaces 1.00 lot 26,321.78
Putty
Primer
Top Coat, 2 coats
9.2.a.4 Existing Metal Surfaces 1.00 lot 26,321.78
Thinning Solvent
Top Coat, 1 coat
9.2.a.5 Basketball Court 1.00 lot 19,143.11
Reducer
9.2.a.6 Concrete Bleachers Surfaces 1.00 lot 16,750.22
Putty
Primer
Top Coat, 2 coats
9.2.b Tiling Works
9.2.b.1 Floor Tiles 1.00 lot 35,893.33
Tile Grout
9.2.b.2 Wall Tiles (Toilets, Pantries) 1.00 lot 28,714.66
Tile Grout
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
9.2.b.3 Stairs 1.00 lot 23,928.89
Tile Grout

9.2.a Supply and Installation of Fibercement for Column Frame with angle 1.00 lot 170,920.62
bar supports and framing, with complete accessories
6mm thk Fiber Cement Board
1/4" x 2" Angle Bar
Welding Rod
Putty
Primer
Top Coat, 2 coats
X. FURNISHING WORKS
10.1 VANITY MIRRORS
10.1.a Supply and Installation of 1900mm x 750mm x 10mm thk 1.00 lot 22,789.42
Vanity Mirror (Beveled Edges) with complete Fixing Accessories
10.1.b Supply and Installation of 600mm x 750mm x 10mm thk 1.00 lot 11,937.31
10.1.c Supply and Installation of 1600mm x 750mm x 10mm thk 1.00 lot 20,619.00
10.1.d Supply and Installation of 1300mm x 750mm x 10mm thk 1.00 lot 16,278.15
10.1.e Supply and Installation of 1000mm x 750mm x 10mm thk 1.00 lot 14,107.73
Supply and Installation of "USeP Logo" on 2100 mm diameter 1.00 lot 10,852.10
Acrylic Signage with Backlighting in S/S Metal Studs with Complete
Fixing Accessories
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
Supply and Installation of Men Toilet Stainless Signages in S/S 1.00 lot 4,340.84
Metal Studs with Complete Fixing Accessories
Supply and Installation of Women Toilet Stainless Signages in S/S 1.00 lot 4,340.84
Supply and Installation of PWD Stainless Toilet Signages in S/S 1.00 lot 3,255.63
XI PLUMBING WORKS
11.1 FIXTURES
Lavatory 1.00 lot 82,069.03
Urinal 1.00 lot 75,503.51
Water Closet 1.00 lot 105,048.36
Faucet 1.00 lot 32,827.61
4" floor drain strainer 1.00 lot 16,413.81
2" counter drain strainer 1.00 lot 16,413.81
11.2 SANITARY 1.00 lot 323,799.62

4" PVC pipe S-1000
2" PVC pipe S-1000
4" PVC wye
4" PVC P Trap
4" Cleanout Cover
2" PVC Tee
Roughing-ins
11.3 WATERLINE 1.00 lot 333,051.04

40mm PPR Pipe PN-20
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
40mm PPR elbow
40mm PPR Gate Valve
40mm PPR coupling
20mm PPR Pipe PN-20
20mm PPR elbow
20mm PPR Gate Valve
20mm PPR coupling
Teflon tape
Roughing-ins

11.4.a SEPTIC VAULT 1.00 lot 94,543.52
Excavation
Concreting
Reinforcement Bars
Formworks
CHB Laying
Plastering
11.4.b CISTERN TANK

2000 Liters Stainless Water Tank (with complete accessories) 1.00 lot 59,686.57

20 Liters Pressure Tank with Water Pump (with complete accessories) 1.00 lot 47,749.25

12.1 Devices
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
2-T5 28W Flourescent Lamp in Recessed Aluminum Housing with 1.00 lot 40,695.39
Silver Reflector
10W Cool white Led Bulb with 6" circular Receptacle 1.00 lot 27,130.26
100W Fog Light 1.00 lot 27,130.26
25W Flood Light 1.00 lot 27,130.26
40W Flood Light 1.00 lot 40,695.39
Emergency Light 1.00 lot 40,695.39
Weatherproof Convenience Outlet,2 gang 1.00 lot 20,347.69
Convenience Outlet,2 gang 1.00 lot 20,347.69
Switch, 1 gang 1.00 lot 20,347.69
Switch, 2 gang 1.00 lot 20,347.69
12.2 Wires 1.00 lot 94,955.90
3.5 square mm THHN
8.0 square mm THW
12.3 Pipes & Fittings 1.00 lot 108,521.03
15mm dia PVC PIPE
20mm dia PVC PIPE
15mm dia PVC ELBOW
20mm dia PVC ELBOW
12.4 Boxes 1.00 lot 94,955.90
Utility Box
Junction Box
12.5 Panels
GPP 1.00 lot 203,476.93
7-40AT, 3P, 230V, 25KAIC
11-15AT, 3P, 230V, 25KAIC
LPB-1 1.00 lot 203,476.93

3-15AT, 3P, 230V, 25KAIC
Mintal, Davao City

ITEM MATERIAL CO
NO. UNIT
12.6 Grounding System 1.00 lot 203,476.93
Caldweld Connection
12.7 Miscellaneous and Accessories 1.00 lot 162,781.55
_______________________________________________________
of the Philippines
UTHEASTERN PHILIPPINES
al, Davao City
OFF AND COST ESTIMATES
AL CAMPUS Date: June 2019

348,000.00 348,000.00 348,000.00

30,000.00 78,000.00 78,000.00 108,000.00
54,000.00 54,000.00 54,000.00
54,000.00 54,000.00 54,000.00

54,000.00 54,000.00 54,000.00
16,000.00 16,000.00 16,000.00
16,000.00 16,000.00 16,000.00
455,000.00 455,000.00 455,000.00
30,000.00 1,075,000.00 1,105,000.00
8,139.08 8,139.08
195,337.85 195,337.85 195,337.85
40,695.39 40,695.39 40,695.39
69,182.16 69,182.16
61,043.08 61,043.08
32,556.31 32,556.31
170,920.62 236,033.24 406,953.86
269,531.51 85,115.21 85,115.21 354,646.73
357,285.96 112,827.14 112,827.14 470,113.10

of the Philippines
al, Davao City

626,817.47 197,942.36 824,759.83
68,620.02 21,669.48 21,669.48 90,289.50
116,126.18 36,671.43 36,671.43 152,797.61
131,961.57 41,672.08 41,672.08 173,633.65
79,176.94 25,003.25 25,003.25 104,180.19
52,784.63 16,668.83 16,668.83 69,453.46
26,392.31 8,334.42 8,334.42 34,726.73
26,392.31 8,334.42 8,334.42 34,726.73
26,392.31 8,334.42 8,334.42 34,726.73
527,846.29 166,688.30 694,534.59
494,855.90 156,270.28 156,270.28 651,126.18

of the Philippines
al, Davao City

494,855.90 156,270.28 651,126.18
1,649,519.66 520,900.95 2,170,420.61
281,286.51 109,389.20 109,389.20 390,675.71
257,845.97 100,273.43 100,273.43 358,119.40
35,160.81 13,673.65 13,673.65 48,834.46

of the Philippines
al, Davao City

23,440.54 9,115.77 9,115.77 32,556.31
140,643.26 54,694.60 54,694.60 195,337.85
140,643.26 54,694.60 54,694.60 195,337.85
210,964.88 82,041.90 82,041.90 293,006.78

of the Philippines
al, Davao City

46,881.09 18,231.53 18,231.53 65,112.62
35,160.81 13,673.65 13,673.65 48,834.46
1,172,027.13 455,788.33 1,627,815.45
867,625.64 190,454.41 190,454.41 1,058,080.05
298,432.83 298,432.83
1,166,058.47 190,454.41 1,356,512.88
501,783.88 158,458.07 158,458.07 660,241.95

of the Philippines
al, Davao City

141,528.79 44,693.30 44,693.30 186,222.09
643,312.67 203,151.37 846,464.04
32,504.22 9,167.86 9,167.86 41,672.08
81,260.55 22,919.64 22,919.64 104,180.19
81,260.55 22,919.64 22,919.64 104,180.19
89,386.60 25,211.61 25,211.61 114,598.21
121,890.82 34,379.46 34,379.46 156,270.28

406,302.74 114,598.21 520,900.95
182,315.33 78,135.14 78,135.14 260,450.47
182,315.33 78,135.14 260,450.47

of the Philippines
al, Davao City

1,231,930.74 395,884.72 1,627,815.45
28,486.77 28,486.77
37,602.54 37,602.54
47,857.77 47,857.77
113,947.08 - 113,947.08
17,309.10 17,309.10
17,309.10 17,309.10
34,618.21 34,618.21
44,059.54 44,059.54
44,059.54 44,059.54
157,355.49 - 157,355.49
of the Philippines
al, Davao City

271,302.58 - 271,302.58
111,668.14 47,857.77 47,857.77 159,525.91
143,573.32 61,531.42 61,531.42 205,104.75
91,157.67 91,157.67
346,399.13 109,389.20 455,788.33
126,891.47 49,346.68 49,346.68 176,238.15
72,509.41 28,198.10 28,198.10 100,707.52
81,573.09 31,722.87 31,722.87 113,295.96

of the Philippines
al, Davao City

49,850.22 19,386.20 19,386.20 69,236.42
54,382.06 21,148.58 21,148.58 75,530.64
67,977.57 26,435.72 26,435.72 94,413.30
453,183.82 176,238.15 629,421.98
799,582.95 285,627.35 1,085,210.30
41,970.51 22,599.50 22,599.50 64,570.01
44,439.36 23,928.89 23,928.89 68,368.25
74,065.60 39,881.48 39,881.48 113,947.08
49,377.07 26,587.65 26,587.65 75,964.72
37,032.80 19,940.74 19,940.74 56,973.54

of the Philippines
al, Davao City

246,885.34 132,938.26 379,823.61
33,500.44 13,027.95 13,027.95 46,528.39
28,714.66 11,166.81 11,166.81 39,881.48
26,321.78 10,236.25 10,236.25 36,558.02
26,321.78 10,236.25 10,236.25 36,558.02
19,143.11 7,444.54 7,444.54 26,587.65
16,750.22 6,513.97 6,513.97 23,264.20
35,893.33 13,958.52 13,958.52 49,851.85
28,714.66 11,166.81 11,166.81 39,881.48

of the Philippines
al, Davao City

23,928.89 9,305.68 9,305.68 33,234.57
239,288.87 93,056.78 332,345.66
170,920.62 66,469.13 66,469.13 237,389.75
170,920.62 66,469.13 237,389.75
657,094.84 292,464.18 949,559.02
22,789.42 5,697.35 5,697.35 28,486.77
11,937.31 2,984.33 2,984.33 14,921.64
20,619.00 5,154.75 5,154.75 25,773.74
16,278.15 4,069.54 4,069.54 20,347.69
14,107.73 3,526.93 3,526.93 17,634.67
10,852.10 2,713.03 2,713.03 13,565.13

of the Philippines
al, Davao City

4,340.84 1,085.21 1,085.21 5,426.05
4,340.84 1,085.21 1,085.21 5,426.05
3,255.63 813.91 813.91 4,069.54
108,521.03 27,130.26 135,651.29
82,069.03 82,069.03
75,503.51 75,503.51
105,048.36 105,048.36
32,827.61 32,827.61
16,413.81 16,413.81
16,413.81 16,413.81
328,276.12 328,276.12
323,799.62 138,771.27 138,771.27 462,570.89
323,799.62 138,771.27 462,570.89
333,051.04 129,519.85 129,519.85 462,570.89

of the Philippines
al, Davao City

333,051.04 129,519.85 462,570.89
94,543.52 36,766.93 36,766.93 131,310.45
59,686.57 59,686.57
47,749.25 47,749.25
201,979.34 238,746.27
1,187,106.12 268,291.12 1,492,164.17

of the Philippines
al, Davao City

40,695.39 40,695.39
27,130.26 27,130.26
27,130.26 27,130.26
27,130.26 27,130.26
40,695.39 40,695.39
40,695.39 40,695.39
20,347.69 20,347.69
20,347.69 20,347.69
20,347.69 20,347.69
20,347.69 20,347.69
94,955.90 94,955.90
108,521.03 108,521.03
94,955.90 94,955.90
203,476.93 203,476.93
203,476.93 203,476.93
of the Philippines
al, Davao City

203,476.93 203,476.93
162,781.55 162,781.55
1,356,512.88 - 1,356,512.88
TOTAL DIRECT COST (Material and Labor Cost) 13,584,918.49

TOTAL INDIRECT COST (OCM + Profit) 1,739,119.08
12% VAT (12% of Total Direct and Indirect Costs) 2,086,942.89
TOTAL BID PROPOSAL 17,410,980.45
______________________________________________________
Project:
Location:
Qty
No. of
Item Detail L W H Elements Total Qty
A. Masonry
Exterior Wall
Right 10.307 1 6.26 1 64.52182
Back 25 1 6.26 1 156.5
Lef 33.585 1 4.361 1 146.464185
Interior Wall
Right 24.291 1 4.361 1 105.933051
Lef 24.52 1 4.361 1 106.93172
Toilet (lower ground) 20.79 1 4.361 1 90.66519
Toilet (upper ground) 31 1 4.361 1 135.191
Total (Footing Qty)

B. FTB
Ground Floor Plan
FTB 39.57 0.25 0.4 1 3.957
Lower Ground
FTB 98.89 0.25 0.4 1 9.889
Total (Footing Qty)

C. WALL FOOTING
WF
Ground Floor Plan 41.57 1 1 1 41.57
Lower Ground 36.77 1 1 1 36.77
Total (Footing Qty)

D. COLUMN
Along G1
Ground Floor Plan 0.5 0.5 6.86 4 6.86
Along G1'
Along G2
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G3
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G4
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G5
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G6
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G7
Lower Ground 0.5 0.5 7.511 2 3.7555
Total (Footing Qty)

E. Stairs
Subtotal
Total (Footing Qty)
Total Concrete Qty
10.46 0.42 0.84
Concreting (4000psi-1:1.5:3)
Quantity inc. Depth from
Allowance Allowance Unit Foundation to LG Cement Sand Gravel
1.05 67.747911 m2
1.05 164.325 m2
1.05 153.78739425 m2
1.05 111.22970355 m2
1.05 112.278306 m2
1.03 93.3851457 m2
1.03 139.24673 m2
385.86030525 m3
#REF! #REF! m3 1.8 #REF! #REF! #REF!
#REF! m3
1 41.57 m2 1.8 434.8222 17.4594 34.9188

1 36.77 m2 1.8 384.6142 15.4434 30.8868
78.34 m3





###

#REF! m3
#REF! m3 #REF! #REF! #REF!

#REF!
12.5 0.792 0.0435 0.48 0.04 2.13 2.15
Laying Mortar Plaster Main Bars
4" thk CHB Cement Sand Cement Sand Vertical RSB Horizontal RSB
846.84889 53.6563455 2.94703413 32.5189973 2.70991644 144.30305043 145.65800865

2054.0625 130.1454 7.1481375 78.876 6.573 350.01225 353.29875
1922.3424 121.799616 6.68975165 73.8179492 6.15149577 327.56714975 330.64289764
1390.3713 88.0939252 4.8384921 53.3902577 4.44918814 236.91926856 239.14386263

1403.4788 88.9244184 4.88410631 53.8935869 4.49113224 239.15279178 241.3983579
1167.3143 73.9610354 4.06225384 44.8248699 3.73540583 198.910360341 200.778063255
1740.5841 110.28341 6.05723276 66.8384304 5.5698692 296.5955349 299.3804695
10525.002 666.864151 36.6270083 404.160091 33.6800076 1793.4604058 1810.3004096
3.957
9.889
519.625 32.92344 1.808295 19.9536 1.6628 88.5441 89.3755

459.625 29.12184 1.599495 17.6496 1.4708 78.3201 79.0555
22029.255 1409.61958 76.6618066 845.923383 70.4936152 3753.78501153 3789.03181915
22029.255 1409.61958 76.6618066 845.923383 70.4936152 625.63083526 631.50530319
#REF! #REF! #REF! #REF! #REF!
2.13 2.15
Vertical RSB Horizontal RSB Tie Size

0 0
0 0
Project:
Location:
Qty
No. of
Item Detail L W H Elements Total Qty
A. FOOTING
Ground Floor Plan
F1 1.8 1.8 0.35 7 7.938
Lower Ground
F1 1.8 1.8 0.35 15 17.01
Total (Footing Qty)

B. FTB
Ground Floor Plan
FTB 39.57 0.25 0.4 1 3.957
Lower Ground
FTB 98.89 0.25 0.4 1 9.889
Total (Footing Qty)

C. WALL FOOTING
WF
Lower Ground 36.77 0.4 0.2 1 2.9416
Total (Footing Qty)

D. COLUMN
Along G1
Along G1'
Along G2
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G3
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G4
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G5
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G6
Lower Ground 0.5 0.5 7.511 1 1.87775
Along G7
Lower Ground 0.5 0.5 7.511 2 3.7555
Total (Footing Qty)

E. Stairs
Subtotal
Total (Footing Qty)
Total Concrete Qty
10.46 0.42 0.84
Concreting (4000psi-1:1.5:3)
Quantity inc. Depth from
Allowance Allowance Unit Foundation to LG Cement Sand Gravel
1.03 8.17614 m3 1.8 85.5224244 3.4339788 6.8679576
1.03 17.5203 m3 1.8 183.262338 7.358526 14.717052
25.69644 m3
1.03 4.07571 m3 1.8 42.6319266 1.7117982 3.4235964
1.03 10.18567 m3 1.8 106.542108 4.2779814 8.5559628
14.26138 m3
1.03 3.425368 m3 1.8 35.8293493 1.43865456 2.87730912

1.03 3.029848 m3 1.8 31.6922101 1.27253616 2.54507232
6.455216 m3
1.03 7.0658 m3 1.8 73.908268 2.967636 5.935272
1.03 6.7053 m3 1.8 70.137438 2.816226 5.632452
1.03 1.676325 m3 1.8 17.5343595 0.7040565 1.408113

1.03 1.9340825 m3 1.8 20.230503 0.81231465 1.6246293
1.03 1.676325 m3 1.8 17.5343595 0.7040565 1.408113

1.03 1.9340825 m3 1.8 20.230503 0.81231465 1.6246293
1.03 1.676325 m3 1.8 17.5343595 0.7040565 1.408113

1.03 1.9340825 m3 1.8 20.230503 0.81231465 1.6246293
1.03 1.676325 m3 1.8 17.5343595 0.7040565 1.408113

1.03 1.9340825 m3 1.8 20.230503 0.81231465 1.6246293
1.03 1.676325 m3 1.8 17.5343595 0.7040565 1.408113
1.03 1.9340825 m3 1.8 20.230503 0.81231465 1.6246293
###
1.03 3.35265 m3 1.8 35.068719 1.408113 2.816226

1.03 3.868165 m3 1.8 40.4610059 1.6246293 3.2492586
39.0439525 m3
131.8700245 m3 893.8801 35.8919352 71.7838703

131.8700245 m3 893.8801 35.8919352 71.7838703
35.8919352
12.5 0.792 0.0435 0.48 0.04 2.13 2.15
Laying Mortar Plaster Main Bars
4" thk CHB Cement Sand Cement Sand Vertical RSB Horizontal RSB
7.938
17.01
3.957
9.889
3.3256
2.9416
0 45.0612 0 0 0 0 0
0 45.0612 0 0 0 0 0
#REF! #REF! #REF! #REF! #REF!
2.13 2.15
Vertical RSB Horizontal RSB Tie Size

0 0
0 0
Project: Altezza
Location:
Qty
No. of Bar Ø
Item Detail L W H Elements (mm)
A. FOOTING
F1 1.5 1.5 0.25 21 16
Baffle Wall Footing 5 0.4 0.25 1 16
Receiving Chamber Wall Footi 10 0.4 0.25 1 16
Total (Footing Qty)

Qty
No. of Bar Ø
B. COLUMN
F1
5.5m Height 0.3 0.3 5.25 7 16
4.5m Height 0.3 0.3 4.35 14 16
Subtotal
Total (Column Qty)
Qty Main Bars
No. of Bar Ø
C. BEAM
B1
along longitudinal 2.50 0.15 0.2 36 16
along latitudinal 5.00 0.15 0.2 26 16
TB
along longitudinal 5.00 0.15 0.2 18 16
along latitudinal 5.00 0.15 0.2 14 16
Subtotal
Total (Beam Qty)
Qty Bot Bars
No. of Bar Ø
Item Detail L Area H Elements (mm)
D. SLAB
Suspended Slab 300.00 0.125 24 10
SOG 75.00 0.125 3 10
Subtotal
Total (Slab Qty)
Qty Vertical Bars
No. of Bar Ø
Item Detail Area H Elements (mm)
D. BAFFLES
BAFFLES 9.00 1.000 ###
6 10
Receiving Chamber Partition 15.00 0.150 1 10
Subtotal
Total (Slab Qty)
Total RSB Qty
Top Bars
Bar Ø
ll to "L" # of Bars Total Qty (mm) ll to "W" # of Bars Total Qty
1.35 6 170.1
5 3 15
5 3 15
Main Bars
Bend +
ll to "H" # of Bars Total Qty Bend Overhang Overhang Total Qty Total Qty
5.25 8 294 0.096 0.16 0.256 23.296 317.296

4.35 8 487.2 0.096 0.16 0.256 46.592 533.792
Left Support (Top Bars)

Bar Ø
Length of Bar # of Bars Total Qty (mm) Length of Bar # of Bars Total Qty
2.5 4 360 16 0.875 1 31.5

5 4 520 16 1.5 1 39
5 4 360 16 1.5 1 27
5 4 280 16 1.5 1 21
Bot Bars Bent Bars
Total Qty
Length ll to # of (Temp Bar Ø # of Total Qty (Main
"S" Elements Bars) (mm) Length ll to "S" Elements Bars)
2.6 30 1872.00 10 2.6 30 1872.00

5.1 21 321.30
Vertical Bars Horizontal Bars
Length ll to # of Total Qty Bar Ø # of Total Qty (Main

"L" Elements (Vert Bars) (mm) Length ll to "S" Elements Bars)
5 7 210 10 1.2 26 187.20

10 8 80 10 1.5 26 39.00
0 m2 0 227 0
Wastage Factor
Bot Bars
Bar Ø Bar Ø Length ll to
(mm) Length ll to "L" # of Bars Total Qty (mm) "W" # of Bars
16 1.35 6
16 0.4 21
16 0.4 41
Ties
Bar Ø
(mm) Length of Ties # of Ties Total Qty
10 1.128 35 276.36
10 1.128 30 473.76
Mid Support (Bot Bars) Right Support (Top Bars)

Bar Ø Bar Ø
(mm) Length of Bar # of Bars Total Qty (mm) Length of Bar # of Bars
16 1.6666666667 1 60 16 0.875 1
16 3.5833333333 1 93.166666667 16 1.5 1
16 3.5833333333 1 64.5 16 1.5 1

16 3.5833333333 1 50.166666667 16 1.5 1
Temp Bars
Bar Ø # of Bar Ø Length ll to # of

(mm) Length ll to "L" Elements Total Qty (mm) "W" Elements
10 5.1 10 1224
10 5.1 21 321.3
Temp Bars
Bar Ø Bar Ø Length ll to # of

(mm) Length ll to "L" m/m2 Total Qty (mm) "W" Elements
0
1.1
Length of Bar (m)
Total Qty 8 10 12 16 20
170.1 340.2
8.4 23.4
16.4 31.4
434.5
Length of Bar (m)
8 10 12 16 20
276.36 317.296
473.76 533.792
826.1 937.2
Length of Bar (m)
Total Qty 8 10 12 16 20
31.5 864 483

39 624 691.166667
27 432 478.5
21 336 372.166667
2481.6 0 2227.31667
Length of Bar (m)
Total Qty 8 10 12 16 20
4968.00
642.60
6171.66
Length of Bar (m)
Total Qty 8 10 12 16 20
397.20
119.00
567.82
10047.18 0 3599.01667
25 Type of Footing Remarks
Isolated
Ties (m/m3)
Bar Ø
25 Type of Column Remarks (mm) Length of Bar m/m3 Total Qty
Ties
Bar Ø
25 Type of Stirrups Remarks (mm) Length of Ties # of Ties Total Qty
10 0.48 50 864
10 0.48 50 624
10 0.48 50 432
10 0.48 50 336
25 Remarks Remarks
25 Remarks Remarks
Mid Support (Top Bars) Right Support (Top Bars)
Bar Ø Bar Ø
(mm) Length of Bar # of Bars Total Qty (mm) Length of Bar # of Bars Total Qty
Wastage Allowance:
Web Bars Stirrups

Bar Ø Length of Bar Ø Length of
(mm) Bar # of Bars Total Qty (mm) Bar m/m3 Total Qty
1
0.62 0.89 1.58
Weight of Bar (kgs)
8 10 12 16
0 0.00 0.00 685.64
0 508.88 0.00 1478.90
0 532.22 0.00 762.17

0 384.38 0.00 1090.66
0 266.11 0.00 755.07

0 206.98 0.00 587.28
0 1528.67 0.00 3514.71
0 3801.74 0.00 0.00

0 349.78 0.00 0.00
0 6189.06288 0 5679.2483
2.47 3.85
20 25 Total Weight R/C Ratio
0.00 0.00 685.641 55.2796976568
0.00 0.00 1987.7792 217.750523076
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00 5043.3713 432.721690262
0.00 0.00 3801.74256 77.2417536

0.00 0.00 349.77712 40.3783111111
0 0 0 11868.31118 130.323509968
Tie Wire 474.7324472 kgs

kg/m3
kg/m3
kg/m3
kg/m3
kg/m3
kg/m3
Project: Altezza
Location:
Qty
No. of
Item Detail L W H Elements L Bar 2x2x3/8
A. GIRT
Along Grid A
T3
Top Chord 6 1 1 5
Bottom Chord 6 1 1 5
Web Members 1.41 1 1 5
T2
Top Chord 6.28 1 1 1
Bottom Chord 6.28 1 1 1
T1
Top Chord 4.027 1 1 1
Along Grid E
T3
Top Chord 6 1 1 5
Total (Girt Qty)

Qty
No. of
Item Detail L W H Elements 2L Bar 2x2x3/8
B. TRUSS
Along Grid 1
Lef Side
Top Chord 14.36 1 1 2
Web Members 34 1 1 2
Along Grid 1'
Right Side
Top Chord 14.36 1 1 2
Along Grid 7
Right Side
Top Chord 14.36 1 1 2
Along Grid 2
Right Side
Top Chord 5 1 1 2
Along Grid 3
Right Side
Top Chord 5 1 1 2
Along Grid 4
Right Side
Top Chord 5 1 1 2
Along Grid 5
Right Side
Top Chord 5 1 1 2
Along Grid 6
Right Side
Top Chord 5 1 1 2
Subtotal
Total (Truss Qty)
Qty
No. of
Item Detail L W H Elements 2L Bar 2x2x3/8
B. FRAMING DETAILS
Front Framings 210.233 1 1 1
Side Framings (along Grid A)

Front 41.936 1 1 7
Side 25.381 1 1 7
Side Framings (along Grid E)

Front 41.936 1 1 5
Side 25.381 1 1 5
Total (Beam Qty)

Qty
No. of 2x6x1.5mm CEE
Item Detail L W H Elements Purlins
B. PURLINS
Cee Purlins (long side) 41.907 1 1 27
Cee Purlins (short side) 31.6 1 1 2
Total (Slab Qty)
Qty Bot B
No. of
Item Detail L Area H Elements Bar Ø (mm)
D. SLAB
SOG 300.00 0.100 1 12
Subtotal
Total (Slab Qty)
Qty Vertica
No. of
Item Detail Area H Elements Bar Ø (mm)
D. BAFFLES
BAFFLES 9.00 1.000 ###
6 10
Receiving Chamber Partition 15.00 0.150 1 10
Subtotal
Total (Slab Qty)
Total RSB Qty
Steel Section
Bar Ø
# of Bars Total Qty (mm) ll to "W" # of Bars
2 60
2 60
2 12.56
2 12.56
2 8.054
2 8.054
2 60
2 60
281.23
Main Bars
Bar Ø
2 57.44
2 57.64
2 57.44
2 57.64
2 57.44
2 57.64
2 20
2 20
2 20
2 20
2 20
2 20
2 20
2 20
2 20
2 20
545.24
Main Bars
Bar Ø
1 293.552
1 177.667
1 209.68
1 126.905
Main Bars
Bar Ø
1 1131.489
1 63.2
Bot Bars Bent Bars
Length ll to # of Total Qty Bar Ø # of

"S" Elements (Temp Bars) (mm) Length ll to "S" Elements
Vertical Bars Horizontal Bars

Length ll to # of Total Qty (Vert Bar Ø # of
"L" Elements Bars) (mm) Length ll to "S" Elements
5 7 210 10 1.2 26
10 8 80 10 1.5 26
0 m2 0
Steel Section
Bar Ø
Total Qty L Bar 2x2x1/4 # of Bars Total Qty (mm)
12 84.6
12 17.4
10 8.05
12 84.6
Ties
Bar Ø
12 816
12 816
12 816
12 259.2
12 259.2
12 259.2
12 259.2
12 259.2
Ties
Bar Ø
1 210.233
Ties
Bar Ø
1 41.907
nt Bars Temp Bars
Total Qty (Main # of Bar Ø

Bars) Bar Ø (mm) Length ll to "L" Elements Total Qty (mm)
ontal Bars Temp Bars

Total Qty (Main Bar Ø
Bars) Bar Ø (mm) Length ll to "L" m/m2 Total Qty (mm)
187.20
39.00
227 0 0
Wastage Factor
8
ll to "W" # of Bars Total Qty 2x2x1/4 2x2x3/8 8 8
60
60
84.6
12.56
12.56
17.4
8.054
8.054
8.05
60
60
84.6
32.44166667 46.87133333
57.44
57.64
816
57.44
57.64
816
57.44
57.64
816
20
20
259.2
20
20
259.2
20
20
259.2
20
20
259.2
20
20
259.2
624 90.87333333
210.233
293.552
177.667
209.68
126.905
35.03883333 134.634
2x6x1.5mm CEE
ll to "W" # of Bars Total Qty 2x2x1/4 2x2x3/8 Purlins 8
41.907 188.5815
63.2
6.9845 41.9635833333
Length ll to # of
"W" Elements Total Qty 8 8 8 8
Length ll to # of
"W" Elements Total Qty 8 8 8 8
1.1
Length of Bar (m)
10 12 16 20 25 Type of Footing
60
66
Length of Bar (m)
10 12 16 20 25 Type of Column
0 0
0 0
Length of Bar (m)
#REF! #REF! #REF! #REF!

Length of Bar (m)
Length of Bar (m)
10 12 16 20 25 Remarks
0.00
0
Length of Bar (m)
10 12 16 20 25 Remarks
397.20
119.00
567.82
#REF! #REF! #REF!
Remarks
Ties (m/m3)
Bar Ø
Remarks (mm) Length of Bar m/m3 Total Qty
Ties (m/m3)
Bar Ø
Ties (m/m3)
Bar Ø
Remarks
Remarks
Wastage Allowance: 1
0
0
0
0
0
0
0.62 0.89 1.58 2.47
Weight of Bar (kgs)
10 12 16 20
0.00 0.00 104.15 0.00

0.00 0.00 0.00 0.00
#REF! #REF! #REF! 0.00

0.00 0.00 0.00 0.00
349.78 0.00 0.00 0.00

#REF! #REF! #REF! 0
3.85
25 Total Weight R/C Ratio
0.00 104.148 8.3969160998 kg/m3

0.00 0 0 kg/m3
#REF! #REF! #NAME? kg/m3

0.00 0 0 kg/m3
0.00 349.77712 40.3783111111 kg/m3

#REF! 0 #REF! #NAME? kg/m3
Tie Wire #REF! kgs

UNIVERSITY OF SOUTHEASTERN PH
Mintal, Davao City
MATERIALS TAKE- OFF AND COST E

ITEM
NO.
Dumptruck 20.00 days
Boom Truck 8.00 days
Bagger Mixer 20.00 days
Concrete Vibrator 20.00 days
Welding Machine 60.00 days

Signages 1.00 lot
Safety Equipment 1.00 lot
Safety Officer 130.00 days


Column Footing
Footing Tie Beam

3.1. CONCRETING
Mintal, Davao City

ITEM
NO.
3.1.a 4000 psi 1.00 lot
Spread Footing 1
Footing Tie Beams
Columns
3.1.b 3000 psi 1.00 lot
Stage with Stairs
Bleachers
Stair 1
Stair 2

Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Mintal, Davao City

ITEM
NO.
Tie Wire, Ga. 16
Tie Wire, Ga. 16

Spread Footing 1
Column 1
Footing Tie Beam
Bleachers
Stair 1
Stair 2
Stage
IV. MASONRY WORKS

Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
Fine Sand
Fine Sand
Mintal, Davao City

ITEM
NO.
12mm dia DRB, 6m
Tie Wire, Ga16
Fine Sand
Fine Sand
Fine Sand
Gravel
Tie Wire, Ga16
Fine Sand
Fine Sand
Fine Sand
Gravel
Tie Wire, Ga16
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Tie Wire, Ga16
Mintal, Davao City

ITEM
NO.
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Tie Wire, Ga16
Concrete, 3000 psi
20mm thk CHB Mortar
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
4.8 Ramps 1.00 lot
Fine Sand
Gravel
Tie Wire, Ga16
Concrete Slab
Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
V. THERMAL WORKS
Mintal, Davao City

ITEM
NO.
VI. METAL WORKS

Welding Rod
W 8 x 31
W 14 x 48
12mm thk Base Plate
Subtotal Cost of MetalFraming,
Works Sagrod, Acetylene, etc.)
6.2 Handrailing
Mintal, Davao City

ITEM
NO.

10mm dia DRB, 6m
Welding Rod

7.1.a Doors
D1 - 800mm x 2100mm Steel Door on 50mm x 150mm Steel Door Jamb in Paint 1.00 lot
7.1.b Windows
W1 - 600mm x 600mm Awning Window with 1/4" thk Clear Glass on 50mm x 1.00 lot
W2 - 1200mm x 2400mm Casement Window with 1/4" thk Clear Glass on 50mm x 1.00 lot

7.2.a Doors
Finish, Lever
D2 - 1000mm Type Door
x 2100mm SteelKnob
Doorwith Complete
on 50mm Locksets
x 150mm and
Steel Accessories
Door Jamb in Paint 1.00 lot
7.2.b Finish,
Windows Lever Type Door KNob with Complete Locksets and Accessories
100mm White
7.1.c Control PaneluPVC
GlassFraming
Windowwith Complete Locksets and Accessories
GW1 - 2000mm x 3000mm Fixed Glass Window with 1/2" thk Tinted Tempered 1.00 lot
GW2 -Glass on 50mm
2000mm x 100mm
x 2500mm FixedWhite
GlassPowder
WindowCoated Aluminum
with 1/2" Frame
thk Tinted Tempered 1.00 lot
Glass on 50mm x 100mm White Powder Coated Aluminum
Subtotal Cost of Doors and Windows - Upper Ground Floor Frame

Mintal, Davao City

ITEM
NO.
Laminate Adhesive
S/S Handles
S/S Hinges
S/S Brackets
S/S Footing
Coat Hook w/ Bumper
8.1.c Miscellaneous (Fasteners,Concrete and Finishing Nails, Metal Screws, 1.00 lot
Blind- Ground
Subtotal Cost of Carpentry Works Rivets, etc)
Floor

Laminate Adhesive
S/S Handles
S/S Hinges
S/S Brackets
S/S Footing
Coat Hook w/ Bumper
Mintal, Davao City

ITEM
NO.
Welding Rod
1/4" x 2" Angle Bar
Welding Rod
8.2.f Miscellaneous (Fasteners,Concrete and Finishing Nails, Metal Screws, 1.00 lot
Blind- Upper
Subtotal Cost of Carpentry Works Rivets,Ground
etc) Floor

IX. FINISHING WORKS
Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
9.1.b Tiling Works
Tile Grout
Tile Grout
Tile Grout

Mintal, Davao City

ITEM
NO.
Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
Thinning Solvent
Top Coat, 1 coat
Reducer
Putty
Primer
Top Coat, 2 coats
9.2.b Tiling Works
Tile Grout
Tile Grout
Tile Grout
Mintal, Davao City

ITEM
NO.

supports
6mm thk Fiber Cement and framing, with complete accessories
Board
1/4" x 2" Angle Bar
Welding Rod
Putty
Primer
Top Coat, 2 coats
X. FURNISHING WORKS
10.1 VANITY MIRRORS
10.1.a Supply and Installation of 1900mm x 750mm x 10mm thk Vanity Mirror 1.00 lot
(Beveled
10.1.b Supply Edges) with
and Installation complete
of 600mm Fixing Accessories
x 750mm x 10mm thk Vanity Mirror 1.00 lot
10.1.c Supply and Installation of 1600mm x 750mm x 10mm thk Vanity Mirror 1.00 lot
10.1.d Supply(Beveled Edges) of
and Installation with complete
1300mm Fixing Accessories
10.1.e Supply and Installation of 1000mm x 750mm x 10mm thk Vanity Mirror 1.00 lot
(Beveled
10.2 Edges)
ACRYLIC with complete
SIGNAGES WITH Fixing Accessories
BACKLIGHTINIG
Supply and Installation of "USeP Logo" on 2100 mm diameter Acrylic Signage 1.00 lot
with Backlighting
10.3 TOILET SIGNAGES in S/S Metal Studs with Complete Fixing Accessories
Supply and Installation of Men Toilet Stainless Signages in S/S Metal Studs with 1.00 lot
Supply and Installation ofComplete FixingStainless
Women Toilet Accessories
Signages in S/S Metal Studs 1.00 lot
Supply and Installation of PWD Stainless Toilet Signages in S/S Metal Studs with 1.00 lot
XI PLUMBING WORKS
11.1 FIXTURES
Lavatory 1.00 lot
Urinal 1.00 lot
Water Closet 1.00 lot
Faucet 1.00 lot
4" floor drain strainer 1.00 lot
2" counter drain strainer 1.00 lot
Mintal, Davao City

ITEM
NO.

4" PVC pipe S-1000
2" PVC pipe S-1000
4" PVC wye
4" PVC P Trap
4" Cleanout Cover
2" PVC Tee
Roughing-ins

40mm PPR Pipe PN-20
40mm PPR elbow
40mm PPR Gate Valve
40mm PPR coupling
20mm PPR Pipe PN-20
20mm PPR elbow
20mm PPR Gate Valve
20mm PPR coupling
Teflon tape
Roughing-ins

Mintal, Davao City

ITEM
NO.
Excavation
Concreting
Reinforcement Bars
Formworks
CHB Laying
Plastering
11.4.b CISTERN TANK

2000 Liters Stainless Water Tank (with complete accessories) 1.00 lot

20 Liters Pressure Tank with Water Pump (with complete accessories) 1.00 lot

12.1 Devices
2-T5 28W Flourescent Lamp in Recessed Aluminum Housing with Silver Reflector 1.00 lot
10W Cool white Led Bulb with 6" circular Receptacle 1.00 lot
100W Fog Light 1.00 lot
25W Flood Light 1.00 lot
Emergency Light 1.00 lot
Weatherproof Convenience Outlet,2 gang 1.00 lot
Convenience Outlet,2 gang 1.00 lot
Switch, 1 gang 1.00 lot
12.2 Wires 1.00 lot
3.5 square mm THHN
8.0 square mm THW
15mm dia PVC PIPE
20mm dia PVC PIPE
15mm dia PVC ELBOW
20mm dia PVC ELBOW
Mintal, Davao City

ITEM
NO.
12.4 Boxes 1.00 lot
Utility Box
Junction Box
12.5 Panels
GPP 1.00 lot
7-40AT, 3P, 230V, 25KAIC
11-15AT, 3P, 230V, 25KAIC
LPB-1 1.00 lot

3-15AT, 3P, 230V, 25KAIC
12.6 Grounding System 1.00 lot

Caldweld Connection
_______________________________________________________
lic of the Philippines
OUTHEASTERN PHILIPPINES
ntal, Davao City
E- OFF AND COST ESTIMATES

UNIT TOTAL UNIT TOTAL ITEM COST
348,000.00 348,000.00
6,500.00 130,000.00
8,000.00 64,000.00
2,000.00 40,000.00
1,200.00 24,000.00
1,500.00 90,000.00
30,000.00 78,000.00 108,000.00

15,000.00 15,000.00
15,000.00 15,000.00
600.00 78,000.00
54,000.00 54,000.00 54,000.00
54,000.00 54,000.00 54,000.00

54,000.00 54,000.00 54,000.00
16,000.00 16,000.00 16,000.00
16,000.00 16,000.00 16,000.00
455,000.00 455,000.00 455,000.00
30,000.00 1,075,000.00 1,105,000.00
8,139.08 8,139.08 8,139.08

195,337.85 195,337.85 195,337.85
40,695.39 40,695.39 40,695.39
69,182.16 69,182.16 69,182.16
61,043.08 61,043.08 61,043.08
32,556.31 32,556.31 32,556.31
170,920.62 236,033.24 406,953.86

ntal, Davao City

269,531.51 269,531.51 85,115.21 85,115.21 354,646.73
357,285.96 357,285.96 112,827.14 112,827.14 470,113.10
626,817.47 197,942.36 824,759.83
68,620.02 68,620.02 21,669.48 21,669.48 90,289.50
116,126.18 116,126.18 36,671.43 36,671.43 152,797.61
131,961.57 131,961.57 41,672.08 41,672.08 173,633.65
79,176.94 79,176.94 25,003.25 25,003.25 104,180.19
52,784.63 52,784.63 16,668.83 16,668.83 69,453.46
26,392.31 26,392.31 8,334.42 8,334.42 34,726.73
26,392.31 26,392.31 8,334.42 8,334.42 34,726.73

ntal, Davao City

26,392.31 26,392.31 8,334.42 8,334.42 34,726.73
527,846.29 166,688.30 694,534.59
494,855.90 494,855.90 156,270.28 156,270.28 651,126.18
494,855.90 156,270.28 651,126.18
1,649,519.66 520,900.95 2,170,420.61
281,286.51 281,286.51 109,389.20 109,389.20 390,675.71
257,845.97 257,845.97 100,273.43 100,273.43 358,119.40

ntal, Davao City

35,160.81 35,160.81 13,673.65 13,673.65 48,834.46
23,440.54 23,440.54 9,115.77 9,115.77 32,556.31
140,643.26 140,643.26 54,694.60 54,694.60 195,337.85
140,643.26 140,643.26 54,694.60 54,694.60 195,337.85

ntal, Davao City

210,964.88 210,964.88 82,041.90 82,041.90 293,006.78
46,881.09 46,881.09 18,231.53 18,231.53 65,112.62
35,160.81 35,160.81 13,673.65 13,673.65 48,834.46
1,172,027.13 455,788.33 1,627,815.45
867,625.64 867,625.64 190,454.41 190,454.41 1,058,080.05

ntal, Davao City

298,432.83 298,432.83 298,432.83
1,166,058.47 190,454.41 1,356,512.88
501,783.88 501,783.88 158,458.07 158,458.07 660,241.95
141,528.79 141,528.79 44,693.30 44,693.30 186,222.09

643,312.67 203,151.37 846,464.04
32,504.22 32,504.22 9,167.86 9,167.86 41,672.08
81,260.55 81,260.55 22,919.64 22,919.64 104,180.19
81,260.55 81,260.55 22,919.64 22,919.64 104,180.19
89,386.60 89,386.60 25,211.61 25,211.61 114,598.21
121,890.82 121,890.82 34,379.46 34,379.46 156,270.28

406,302.74 114,598.21 520,900.95
ntal, Davao City

182,315.33 182,315.33 78,135.14 78,135.14 260,450.47
182,315.33 78,135.14 260,450.47
1,231,930.74 395,884.72 1,627,815.45
28,486.77 28,486.77 28,486.77
37,602.54 37,602.54 37,602.54
47,857.77 47,857.77 47,857.77
113,947.08 - 113,947.08
17,309.10 17,309.10 17,309.10

17,309.10 17,309.10 17,309.10
34,618.21 34,618.21 34,618.21
44,059.54 44,059.54 44,059.54

44,059.54 44,059.54 44,059.54
157,355.49 - 157,355.49
271,302.58 - 271,302.58
ntal, Davao City

111,668.14 111,668.14 47,857.77 47,857.77 159,525.91
143,573.32 143,573.32 61,531.42 61,531.42 205,104.75
91,157.67 91,157.67
346,399.13 109,389.20 455,788.33
126,891.47 126,891.47 49,346.68 49,346.68 176,238.15
72,509.41 72,509.41 28,198.10 28,198.10 100,707.52
81,573.09 81,573.09 31,722.87 31,722.87 113,295.96
49,850.22 49,850.22 19,386.20 19,386.20 69,236.42

ntal, Davao City

54,382.06 54,382.06 21,148.58 21,148.58 75,530.64
67,977.57 67,977.57 26,435.72 26,435.72 94,413.30

453,183.82 176,238.15 629,421.98
799,582.95 285,627.35 1,085,210.30
41,970.51 41,970.51 22,599.50 22,599.50 64,570.01
44,439.36 44,439.36 23,928.89 23,928.89 68,368.25
74,065.60 74,065.60 39,881.48 39,881.48 113,947.08
49,377.07 49,377.07 26,587.65 26,587.65 75,964.72
37,032.80 37,032.80 19,940.74 19,940.74 56,973.54
246,885.34 132,938.26 379,823.61

ntal, Davao City

33,500.44 33,500.44 13,027.95 13,027.95 46,528.39
28,714.66 28,714.66 11,166.81 11,166.81 39,881.48
26,321.78 26,321.78 10,236.25 10,236.25 36,558.02
26,321.78 26,321.78 10,236.25 10,236.25 36,558.02
19,143.11 19,143.11 7,444.54 7,444.54 26,587.65
16,750.22 16,750.22 6,513.97 6,513.97 23,264.20
35,893.33 35,893.33 13,958.52 13,958.52 49,851.85
28,714.66 28,714.66 11,166.81 11,166.81 39,881.48
23,928.89 23,928.89 9,305.68 9,305.68 33,234.57

ntal, Davao City

239,288.87 93,056.78 332,345.66
170,920.62 170,920.62 66,469.13 66,469.13 237,389.75
170,920.62 66,469.13 237,389.75
657,094.84 292,464.18 949,559.02
22,789.42 22,789.42 5,697.35 5,697.35 28,486.77

11,937.31 11,937.31 2,984.33 2,984.33 14,921.64
20,619.00 20,619.00 5,154.75 5,154.75 25,773.74
16,278.15 16,278.15 4,069.54 4,069.54 20,347.69
14,107.73 14,107.73 3,526.93 3,526.93 17,634.67
10,852.10 10,852.10 2,713.03 2,713.03 13,565.13
4,340.84 4,340.84 1,085.21 1,085.21 5,426.05

4,340.84 4,340.84 1,085.21 1,085.21 5,426.05
3,255.63 3,255.63 813.91 813.91 4,069.54
108,521.03 27,130.26 135,651.29
82,069.03 82,069.03 82,069.03

75,503.51 75,503.51 75,503.51
105,048.36 105,048.36 105,048.36
32,827.61 32,827.61 32,827.61
16,413.81 16,413.81 16,413.81
16,413.81 16,413.81 16,413.81
328,276.12 328,276.12
ntal, Davao City

323,799.62 323,799.62 138,771.27 138,771.27 462,570.89
323,799.62 138,771.27 462,570.89
333,051.04 333,051.04 129,519.85 129,519.85 462,570.89
333,051.04 129,519.85 462,570.89

ntal, Davao City

94,543.52 94,543.52 36,766.93 36,766.93 131,310.45
59,686.57 59,686.57 59,686.57
47,749.25 47,749.25 47,749.25
201,979.34 238,746.27
1,187,106.12 268,291.12 1,492,164.17
40,695.39 40,695.39 40,695.39

27,130.26 27,130.26 27,130.26
27,130.26 27,130.26 27,130.26
27,130.26 27,130.26 27,130.26
40,695.39 40,695.39 40,695.39
40,695.39 40,695.39 40,695.39
20,347.69 20,347.69 20,347.69
20,347.69 20,347.69 20,347.69
20,347.69 20,347.69 20,347.69
20,347.69 20,347.69 20,347.69
94,955.90 94,955.90 94,955.90
108,521.03 108,521.03 108,521.03

ntal, Davao City

94,955.90 94,955.90 94,955.90
203,476.93 203,476.93 203,476.93
203,476.93 203,476.93 203,476.93
203,476.93 203,476.93 203,476.93
162,781.55 162,781.55 162,781.55
1,356,512.88 - 1,356,512.88

______________________________________________________
Mintal, Davao City

ITEM
NO.
Dumptruck 20.00 days
Boom Truck 8.00 days
Bagger Mixer 20.00 days
Concrete Vibrator 20.00 days
Welding Machine 60.00 days

Signages 1.00 lot
Safety Equipment 1.00 lot
Safety Officer 130.00 days


Column Footing
Footing Tie Beam

3.1. CONCRETING
Mintal, Davao City

ITEM
NO.
3.1.a 4000 psi 1.00 lot
Spread Footing 1
Footing Tie Beams
Columns
3.1.b 3000 psi 1.00 lot
Stage with Stairs
Bleachers
Stair 1
Stair 2

Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Mintal, Davao City

ITEM
NO.
Tie Wire, Ga. 16
Tie Wire, Ga. 16

Spread Footing 1
Column 1
Footing Tie Beam
Bleachers
Stair 1
Stair 2
Stage
IV. MASONRY WORKS

Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
Fine Sand
Fine Sand
Mintal, Davao City

ITEM
NO.
12mm dia DRB, 6m
Tie Wire, Ga16
Fine Sand
Fine Sand
Fine Sand
Gravel
Tie Wire, Ga16
Fine Sand
Fine Sand
Fine Sand
Gravel
Tie Wire, Ga16
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Tie Wire, Ga16
Mintal, Davao City

ITEM
NO.
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Tie Wire, Ga16
Concrete, 3000 psi
20mm thk CHB Mortar
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
4.8 Ramps 1.00 lot
Fine Sand
Gravel
Tie Wire, Ga16
Concrete Slab
Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
V. THERMAL WORKS
Mintal, Davao City

ITEM
NO.
VI. METAL WORKS

Welding Rod
W 8 x 31
W 14 x 48
12mm thk Base Plate
6.2 Handrailing
Mintal, Davao City

ITEM
NO.

10mm dia DRB, 6m
Welding Rod

7.1.a Doors
Finish,Windows
7.1.b Lever Type Door Knob with Complete Locksets and Accessories
W2 - 1200mm x 2400mm Casement Window with 1/4" thk Clear Glass on 50mm x 1.00 lot

7.2.a Doors
Finish, Lever
x 2100mm SteelKnob
Doorwith Complete
on 50mm Locksets
x 150mm and
Steel Accessories
Door Jamb in Paint 1.00 lot
Finish,
7.2.b Windows Lever Type Door KNob with Complete Locksets and Accessories
100mm White
GlassFraming
GW1 - 2000mm x 3000mm Fixed Glass Window with 1/2" thk Tinted Tempered 1.00 lot
GW2 -Glass on 50mm
2000mm x 100mm
x 2500mm FixedWhite
GlassPowder
with 1/2" Frame
thk Tinted Tempered 1.00 lot
SubtotalGlass
Coston of50mm
Doorsxand100mm White -Powder
Windows Coated Aluminum
Upper Ground Floor Frame

Mintal, Davao City

ITEM
NO.
Laminate Adhesive
S/S Handles
S/S Hinges
S/S Brackets
S/S Footing
Coat Hook w/ Bumper
Blind- Ground
Floor

Laminate Adhesive
S/S Handles
S/S Hinges
S/S Brackets
S/S Footing
Coat Hook w/ Bumper
Mintal, Davao City

ITEM
NO.
Welding Rod
1/4" x 2" Angle Bar
Welding Rod
Blind- Upper
etc) Floor

IX. FINISHING WORKS
Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
9.1.b Tiling Works
Tile Grout
Tile Grout
Tile Grout
Mintal, Davao City

ITEM
NO.

Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
Thinning Solvent
Top Coat, 1 coat
Reducer
Putty
Primer
Top Coat, 2 coats
9.2.b Tiling Works
Tile Grout
Tile Grout
Mintal, Davao City

ITEM
NO.
Tile Grout

supports
Board
1/4" x 2" Angle Bar
Welding Rod
Putty
Primer
Top Coat, 2 coats
X. FURNISHING WORKS
10.1 VANITY MIRRORS
(Beveled
10.1.c Supply(Beveled Edges) of
10.1.d Supply and Installation of 1300mm x 750mm x 10mm thk Vanity Mirror 1.00 lot
10.1.e Supply(Beveled Edges) of
(Beveled Edges) with complete Fixing
10.2 ACRYLIC SIGNAGES WITH BACKLIGHTINIG Accessories
with Backlighting
with Complete Fixing
Supply and Installation of PWD Stainless Toilet Accessories
Signages in S/S Metal Studs with 1.00 lot
XI PLUMBING WORKS
11.1 FIXTURES
Lavatory 1.00 lot
Urinal 1.00 lot
Water Closet 1.00 lot
Faucet 1.00 lot
Mintal, Davao City

ITEM
NO.
4" floor drain strainer 1.00 lot
2" counter drain strainer 1.00 lot

4" PVC pipe S-1000
2" PVC pipe S-1000
4" PVC wye
4" PVC P Trap
4" Cleanout Cover
2" PVC Tee
Roughing-ins

40mm PPR Pipe PN-20
40mm PPR elbow
40mm PPR Gate Valve
40mm PPR coupling
20mm PPR Pipe PN-20
20mm PPR elbow
20mm PPR Gate Valve
20mm PPR coupling
Teflon tape
Roughing-ins
Mintal, Davao City

ITEM
NO.

Excavation
Concreting
Reinforcement Bars
Formworks
CHB Laying
Plastering
11.4.b CISTERN TANK



12.1 Devices
2-T5 28W Flourescent Lamp in Recessed Aluminum Housing with Silver Reflector 1.00 lot
10W Cool white Led Bulb with 6" circular Receptacle 1.00 lot
100W Fog Light 1.00 lot
Emergency Light 1.00 lot
Weatherproof Convenience Outlet,2 gang 1.00 lot
Convenience Outlet,2 gang 1.00 lot
12.2 Wires 1.00 lot
3.5 square mm THHN
8.0 square mm THW
15mm dia PVC PIPE
20mm dia PVC PIPE
Mintal, Davao City

ITEM
NO.
15mm dia PVC ELBOW
20mm dia PVC ELBOW
12.4 Boxes 1.00 lot
Utility Box
Junction Box
12.5 Panels
GPP 1.00 lot
7-40AT, 3P, 230V, 25KAIC
11-15AT, 3P, 230V, 25KAIC
LPB-1 1.00 lot

3-15AT, 3P, 230V, 25KAIC

Caldweld Connection

Mintal, Davao City

ITEM
NO.
_______________________________________________________
ntal, Davao City

348,000.00 348,000.00
6,500.00 130,000.00
8,000.00 64,000.00
2,000.00 40,000.00
1,200.00 24,000.00
1,500.00 90,000.00
30,000.00 78,000.00 108,000.00

15,000.00 15,000.00
15,000.00 15,000.00
600.00 78,000.00
54,000.00 54,000.00 54,000.00
54,000.00 54,000.00 54,000.00

54,000.00 54,000.00 54,000.00
16,000.00 16,000.00 16,000.00
16,000.00 16,000.00 16,000.00
455,000.00 455,000.00 455,000.00
30,000.00 1,075,000.00 1,105,000.00
8,139.08 8,139.08 8,139.08

195,337.85 195,337.85 195,337.85
40,695.39 40,695.39 40,695.39
69,182.16 69,182.16 69,182.16
61,043.08 61,043.08 61,043.08
32,556.31 32,556.31 32,556.31
170,920.62 236,033.24 406,953.86

ntal, Davao City

269,531.51 269,531.51 85,115.21 85,115.21 354,646.73
357,285.96 357,285.96 112,827.14 112,827.14 470,113.10
626,817.47 197,942.36 824,759.83
68,620.02 68,620.02 21,669.48 21,669.48 90,289.50
116,126.18 116,126.18 36,671.43 36,671.43 152,797.61
131,961.57 131,961.57 41,672.08 41,672.08 173,633.65
79,176.94 79,176.94 25,003.25 25,003.25 104,180.19
52,784.63 52,784.63 16,668.83 16,668.83 69,453.46
26,392.31 26,392.31 8,334.42 8,334.42 34,726.73
26,392.31 26,392.31 8,334.42 8,334.42 34,726.73

ntal, Davao City

26,392.31 26,392.31 8,334.42 8,334.42 34,726.73
527,846.29 166,688.30 694,534.59
494,855.90 494,855.90 156,270.28 156,270.28 651,126.18
494,855.90 156,270.28 651,126.18
1,649,519.66 520,900.95 2,170,420.61
281,286.51 281,286.51 109,389.20 109,389.20 390,675.71
257,845.97 257,845.97 100,273.43 100,273.43 358,119.40

ntal, Davao City

35,160.81 35,160.81 13,673.65 13,673.65 48,834.46
23,440.54 23,440.54 9,115.77 9,115.77 32,556.31
140,643.26 140,643.26 54,694.60 54,694.60 195,337.85
140,643.26 140,643.26 54,694.60 54,694.60 195,337.85

ntal, Davao City

210,964.88 210,964.88 82,041.90 82,041.90 293,006.78
46,881.09 46,881.09 18,231.53 18,231.53 65,112.62
35,160.81 35,160.81 13,673.65 13,673.65 48,834.46
1,172,027.13 455,788.33 1,627,815.45
867,625.64 867,625.64 190,454.41 190,454.41 1,058,080.05

ntal, Davao City

298,432.83 298,432.83 298,432.83
1,166,058.47 190,454.41 1,356,512.88
501,783.88 501,783.88 158,458.07 158,458.07 660,241.95
141,528.79 141,528.79 44,693.30 44,693.30 186,222.09

643,312.67 203,151.37 846,464.04
32,504.22 32,504.22 9,167.86 9,167.86 41,672.08
81,260.55 81,260.55 22,919.64 22,919.64 104,180.19
81,260.55 81,260.55 22,919.64 22,919.64 104,180.19
89,386.60 89,386.60 25,211.61 25,211.61 114,598.21
121,890.82 121,890.82 34,379.46 34,379.46 156,270.28

ntal, Davao City

406,302.74 114,598.21 520,900.95
182,315.33 182,315.33 78,135.14 78,135.14 260,450.47
182,315.33 78,135.14 260,450.47
1,231,930.74 395,884.72 1,627,815.45
28,486.77 28,486.77 28,486.77
37,602.54 37,602.54 37,602.54
47,857.77 47,857.77 47,857.77
113,947.08 - 113,947.08
17,309.10 17,309.10 17,309.10

17,309.10 17,309.10 17,309.10
34,618.21 34,618.21 34,618.21
44,059.54 44,059.54 44,059.54

44,059.54 44,059.54 44,059.54
157,355.49 - 157,355.49
271,302.58 - 271,302.58
ntal, Davao City

111,668.14 111,668.14 47,857.77 47,857.77 159,525.91
143,573.32 143,573.32 61,531.42 61,531.42 205,104.75
91,157.67 91,157.67
346,399.13 109,389.20 455,788.33
126,891.47 126,891.47 49,346.68 49,346.68 176,238.15
72,509.41 72,509.41 28,198.10 28,198.10 100,707.52
81,573.09 81,573.09 31,722.87 31,722.87 113,295.96

ntal, Davao City

49,850.22 49,850.22 19,386.20 19,386.20 69,236.42
54,382.06 54,382.06 21,148.58 21,148.58 75,530.64
67,977.57 67,977.57 26,435.72 26,435.72 94,413.30

453,183.82 176,238.15 629,421.98
799,582.95 285,627.35 1,085,210.30
41,970.51 41,970.51 22,599.50 22,599.50 64,570.01
44,439.36 44,439.36 23,928.89 23,928.89 68,368.25
74,065.60 74,065.60 39,881.48 39,881.48 113,947.08
49,377.07 49,377.07 26,587.65 26,587.65 75,964.72
37,032.80 37,032.80 19,940.74 19,940.74 56,973.54
246,885.34 132,938.26 379,823.61

ntal, Davao City

33,500.44 33,500.44 13,027.95 13,027.95 46,528.39
28,714.66 28,714.66 11,166.81 11,166.81 39,881.48
26,321.78 26,321.78 10,236.25 10,236.25 36,558.02
26,321.78 26,321.78 10,236.25 10,236.25 36,558.02
19,143.11 19,143.11 7,444.54 7,444.54 26,587.65
16,750.22 16,750.22 6,513.97 6,513.97 23,264.20
35,893.33 35,893.33 13,958.52 13,958.52 49,851.85
28,714.66 28,714.66 11,166.81 11,166.81 39,881.48
23,928.89 23,928.89 9,305.68 9,305.68 33,234.57

ntal, Davao City

239,288.87 93,056.78 332,345.66
170,920.62 170,920.62 66,469.13 66,469.13 237,389.75
170,920.62 66,469.13 237,389.75
657,094.84 292,464.18 949,559.02
22,789.42 22,789.42 5,697.35 5,697.35 28,486.77

11,937.31 11,937.31 2,984.33 2,984.33 14,921.64
20,619.00 20,619.00 5,154.75 5,154.75 25,773.74
16,278.15 16,278.15 4,069.54 4,069.54 20,347.69
14,107.73 14,107.73 3,526.93 3,526.93 17,634.67
10,852.10 10,852.10 2,713.03 2,713.03 13,565.13
4,340.84 4,340.84 1,085.21 1,085.21 5,426.05

4,340.84 4,340.84 1,085.21 1,085.21 5,426.05
3,255.63 3,255.63 813.91 813.91 4,069.54
108,521.03 27,130.26 135,651.29
82,069.03 82,069.03 82,069.03

75,503.51 75,503.51 75,503.51
105,048.36 105,048.36 105,048.36
32,827.61 32,827.61 32,827.61
ntal, Davao City

16,413.81 16,413.81 16,413.81
16,413.81 16,413.81 16,413.81
328,276.12 328,276.12
323,799.62 323,799.62 138,771.27 138,771.27 462,570.89
323,799.62 138,771.27 462,570.89
333,051.04 333,051.04 129,519.85 129,519.85 462,570.89

ntal, Davao City

333,051.04 129,519.85 462,570.89
94,543.52 94,543.52 36,766.93 36,766.93 131,310.45
59,686.57 59,686.57 59,686.57
47,749.25 47,749.25 47,749.25
201,979.34 238,746.27
1,187,106.12 268,291.12 1,492,164.17
40,695.39 40,695.39 40,695.39

27,130.26 27,130.26 27,130.26
27,130.26 27,130.26 27,130.26
27,130.26 27,130.26 27,130.26
40,695.39 40,695.39 40,695.39
40,695.39 40,695.39 40,695.39
20,347.69 20,347.69 20,347.69
20,347.69 20,347.69 20,347.69
20,347.69 20,347.69 20,347.69
20,347.69 20,347.69 20,347.69
94,955.90 94,955.90 94,955.90
108,521.03 108,521.03 108,521.03

ntal, Davao City

94,955.90 94,955.90 94,955.90
203,476.93 203,476.93 203,476.93
203,476.93 203,476.93 203,476.93
203,476.93 203,476.93 203,476.93
162,781.55 162,781.55 162,781.55
1,356,512.88 - 1,356,512.88

ntal, Davao City

______________________________________________________
CARESYSTEM TECHNOLOGY SOLUTION CO., INC.
Contract ref #: 2019-001/INFRA

Contract Name: Rehabiliation/Expansion of Covered Court in Mintal Campus
Contract Location: Mintal, Davao City
CASHFLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULARS 1ST MONTH 2ND MONTH 3RD MONTH
30 Calendar Days 60 Calendar Days 90 Calendar Days
Quarterly Accomplishment 15.00% 15.00% 20.00%
Cumulative Accomplishment 15.00% 30.00% 50.00%
Quarterly Cashflow 2,608,664.94 2,608,664.94 3,478,219.92
Cumulative Cashflow 2,608,664.94 5,217,329.88 8,695,549.80
Submitted by:
Name & Signature of Bidder/Representative

Position
UTION CO., INC.
t in Mintal Campus
PAYMENT SCHEDULE
4TH MONTH 5TH MONTH 6TH MONTH
120 150 180
20.00% 20.00% 10.00%
70.00% 90.00% 100.00%
3,478,219.92 3,478,219.92 1,739,109.96
12,173,769.72 15,651,989.64 17,391,099.60
President
Mintal, Davao City

ITEM
NO.
Temporary Facilities & Utilities 1.00 lot
Project Billboard 1.00 lot


Column Footing
Footing Tie Beam

3.1. CONCRETING
3.1.a 4000 psi 1.00 lot
Spread Footing 1
Footing Tie Beams
Columns
3.1.b 3000 psi 1.00 lot
Mintal, Davao City

ITEM
NO.
Stage with Stairs
Bleachers
Stair 1
Stair 2

Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Tie Wire, Ga. 16
Mintal, Davao City

ITEM
NO.
Spread Footing 1
Column 1
Footing Tie Beam
Bleachers
Stair 1
Stair 2
Stage
IV. MASONRY WORKS

Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
Mintal, Davao City

ITEM
NO.
Fine Sand
Fine Sand
Fine Sand
Gravel
Tie Wire, Ga16
Fine Sand
Fine Sand
Fine Sand
Gravel
Tie Wire, Ga16
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Tie Wire, Ga16
Concrete, 4000 psi
10mm dia DRB, 6m
12mm dia DRB, 6m
Tie Wire, Ga16
Mintal, Davao City

ITEM
NO.
Concrete, 3000 psi
20mm thk CHB Mortar
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
4.8 Ramps 1.00 lot
Fine Sand
Gravel
Tie Wire, Ga16
Concrete Slab
Fine Sand
Fine Sand
12mm dia DRB, 6m
Tie Wire, Ga16
V. THERMAL WORKS
VI. METAL WORKS

Mintal, Davao City

ITEM
NO.
Welding Rod
W 8 x 31
W 14 x 48
12mm thk Base Plate
6.2 Handrailing

10mm dia DRB, 6m
Mintal, Davao City

ITEM
NO.
Welding Rod

7.1.a Doors
D1 - 800mm x 2100mm Steel Door on 50mm x 150mm Steel Door Jamb in Paint 1.00 set/s
Finish w/ bottom louvers, Lever Type Door Knob with Complete Locksets and
Accessories
7.1.b Windows
W1 - 600mm x 600mm Awning Window with 1/4" thk Clear Glass on 50mm x 2.00 set/s
W2 - 1200mm x 2400mm Casement Window with 1/4" thk Clear Glass on 50mm x 1.00 set/s

7.2.a Doors
Finish, Lever
x 2100mm SteelKnob
Doorwith Complete
on 50mm Locksets
x 150mm and
Steel Accessories
Door Jamb in Paint 3.00 set/s
Finish,
7.2.b Windows Lever Type Door KNob with Complete Locksets and Accessories
W3 - 600mm x 1200mm Awning Window with 1/4" thk Clear Glass on 50mm x 9.00 set/s
100mm White
GlassFraming
GW1 - 2000mm x 3000mm Fixed Glass Window with 1/2" thk Tinted Tempered 1.00 set/s
GW2 -Glass on 50mm
2000mm x 100mm
x 2500mm FixedWhite
GlassPowder
with 1/2" Frame
thk Tinted Tempered 1.00 set/s
SubtotalGlass
Coston of50mm
Doorsxand100mm White -Powder
Windows Coated Aluminum
Upper Ground Floor Frame

Mintal, Davao City

ITEM
NO.
Laminate Adhesive
S/S Handles
S/S Hinges
S/S Brackets
S/S Footing
Coat Hook w/ Bumper
Blind- Ground
Floor

Laminate Adhesive
S/S Handles
S/S Hinges
S/S Brackets
S/S Footing
Coat Hook w/ Bumper
Mintal, Davao City

ITEM
NO.
Welding Rod
1/4" x 2" Angle Bar
Welding Rod
Blind- Upper
etc) Floor

IX. FINISHING WORKS
Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
9.1.b Tiling Works
Tile Grout
Tile Grout
Tile Grout

Mintal, Davao City

ITEM
NO.
Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
Putty
Primer
Top Coat, 2 coats
Thinning Solvent
Top Coat, 1 coat
Reducer
Putty
Primer
Top Coat, 2 coats
9.2.b Tiling Works
Tile Grout
Tile Grout
Tile Grout
Mintal, Davao City

ITEM
NO.

supports
Board
1/4" x 2" Angle Bar
Welding Rod
Putty
Primer
Top Coat, 2 coats
X. FURNISHING WORKS
10.1 VANITY MIRRORS
(Beveled
10.1.c Supply and Installation of 1600mm x 750mm x 10mm thk Vanity Mirror 1.00 lot
10.1.d Supply and Installation of 1300mm x 750mm x 10mm thk Vanity Mirror 1.00 lot
10.1.e Supply(Beveled Edges) of
(Beveled
10.2 Edges)
ACRYLIC with complete
SIGNAGES WITH Fixing Accessories
BACKLIGHTINIG
with Backlighting
Supply and Installation of PWD Stainless Toilet Signages in S/S Metal Studs with 1.00 lot
XI PLUMBING WORKS
11.1 FIXTURES
Lower Ground
Urinal 1.00 set/s
Water Closet 2.00 set/s
Faucet 4.00 set/s
4" floor drain strainer 4.00 set/s
2" counter drain strainer 4.00 set/s
Upper Ground
Mintal, Davao City

ITEM
NO.
Lavatory 1.00 set/s
Urinal 3.00 set/s
Water Closet 6.00 set/s
Faucet 7.00 set/s
4" floor drain strainer 5.00 set/s
2" counter drain strainer 7.00 set/s

4" PVC pipe S-1000
2" PVC pipe S-1000
4" PVC wye
4" PVC P Trap
4" Cleanout Cover
2" PVC Tee
Roughing-ins

40mm PPR Pipe PN-20
40mm PPR elbow
40mm PPR Gate Valve
40mm PPR coupling
20mm PPR Pipe PN-20
20mm PPR elbow
Mintal, Davao City

ITEM
NO.
20mm PPR Gate Valve
20mm PPR coupling
Teflon tape
Roughing-ins

Excavation
Concreting
Reinforcement Bars
Formworks
CHB Laying
Plastering
11.4.b CISTERN TANK



12.1 Devices
2-T5 28W Flourescent Lamp in Recessed Aluminum Housing with Silver Reflector 21.00 pcs
10W Cool white Led Bulb with 6" circular Receptacle 8.00 pcs
100W Fog Light 8.00 pcs
25W Flood Light 8.00 pcs
40W Flood Light 2.00 pcs
Emergency Light 6.00 pcs
Weatherproof Convenience Outlet,2 gang 5.00 pcs
Convenience Outlet,2 gang 18.00 pcs
Switch, 1 gang 18.00 pcs
Switch, 2 gang 18.00 pcs
12.2 Wires
Mintal, Davao City

ITEM
NO.
3.5 square mm THHN 8.00 rolls
8.0 square mm THW 3.00 rolls
12.3 Pipes & Fittings
15mm dia PVC PIPE 25.00 pcs
20mm dia PVC PIPE 20.00 pcs
15mm dia PVC ELBOW 20.00 pcs
20mm dia PVC ELBOW 20.00 pcs
Secondary Rack w/ Coupling 1.00 lot
12.4 Boxes
Utility Box 30.00 pcs
Junction Box 30.00 pcs
Wire Gutter, Ga. 16, Powder Coated 10.00 lm
12.5 Panels
GPP 1.00 lot
7-40AT, 3P, 230V, 25KAIC
11-15AT, 3P, 230V, 25KAIC
LPB-1 1.00 lot

3-15AT, 3P, 230V, 25KAIC

Caldweld Connection

Mintal, Davao City

ITEM
NO.
_______________________________________________________
ntal, Davao City

56,000.00 56,000.00 56,000.00

27,900.00 27,900.00 27,900.00
13,850.00 13,850.00 13,850.00
218,550.00 218,550.00 - 218,550.00
150,000.00 150,000.00 150,000.00
180,000.00 180,000.00 180,000.00

25,000.00 25,000.00 25,000.00
25,000.00 25,000.00 25,000.00
25,000.00 25,000.00 25,000.00
350,000.00 350,000.00 350,000.00
260,300.00 811,000.00 1,071,300.00
20,000.00 20,000.00 20,000.00

38,220.00 38,220.00 38,220.00
48,740.00 48,740.00 48,740.00
55,480.00 55,480.00 55,480.00
14,000.00 14,000.00 14,000.00
99,750.00 99,750.00 99,750.00
189,230.00 86,960.00 276,190.00
248,223.60 248,223.60 78,386.40 78,386.40 326,610.00
481,416.13 481,416.13 152,026.15 152,026.15 633,442.28

ntal, Davao City

729,639.73 230,412.55 960,052.28
62,351.80 62,351.80 26,722.20 26,722.20 89,074.00
278,965.40 278,965.40 119,556.60 119,556.60 398,522.00
129,677.80 129,677.80 55,576.20 55,576.20 185,254.00
591,252.90 591,252.90 253,394.10 253,394.10 844,647.00
377,042.40 377,042.40 161,589.60 161,589.60 538,632.00
11,571.70 11,571.70 4,959.30 4,959.30 16,531.00
11,571.70 11,571.70 4,959.30 4,959.30 16,531.00
44,604.00 44,604.00 19,116.00 19,116.00 63,720.00
1,507,037.70 645,873.30 2,152,911.00

ntal, Davao City

1,059,772.00 1,059,772.00 454,188.00 454,188.00 1,513,960.00
1,059,772.00 454,188.00 1,513,960.00
3,296,449.43 1,330,473.85 4,626,923.28
225,222.75 225,222.75 75,074.25 75,074.25 300,297.00
125,247.75 125,247.75 41,749.25 41,749.25 166,997.00
109,470.00 109,470.00 36,490.00 36,490.00 145,960.00

ntal, Davao City

93,682.80 93,682.80 31,227.60 31,227.60 124,910.40
60,553.50 60,553.50 25,951.50 25,951.50 86,505.00
79,905.00 79,905.00 26,635.00 26,635.00 106,540.00
53,039.00 53,039.00 22,731.00 22,731.00 75,770.00

ntal, Davao City

28,102.90 28,102.90 12,044.10 12,044.10 40,147.00
6,170.50 6,170.50 2,644.50 2,644.50 8,815.00
781,394.20 274,547.20 1,055,941.40
535,815.00 535,815.00 229,635.00 229,635.00 765,450.00
25,000.00 25,000.00 25,000.00
560,815.00 229,635.00 790,450.00

ntal, Davao City

2,031,715.00 2,031,715.00 870,735.00 870,735.00 2,902,450.00
200,000.00 200,000.00 - 200,000.00

2,231,715.00 870,735.00 3,102,450.00
9,350.00 9,350.00 1,650.00 1,650.00 11,000.00
78,200.00 78,200.00 13,800.00 13,800.00 92,000.00
52,700.00 52,700.00 9,300.00 9,300.00 62,000.00
52,700.00 52,700.00 9,300.00 9,300.00 62,000.00
25,500.00 25,500.00 4,500.00 4,500.00 30,000.00

218,450.00 38,550.00 257,000.00
119,945.00 119,945.00 51,405.00 51,405.00 171,350.00

ntal, Davao City

119,945.00 51,405.00 171,350.00
2,570,110.00 960,690.00 3,530,800.00
12,000.00 12,000.00 12,000.00
12,000.00 24,000.00 24,000.00
8,000.00 16,000.00 16,000.00
10,000.00 10,000.00 10,000.00
62,000.00 - 62,000.00
10,000.00 30,000.00 30,000.00

12,000.00 36,000.00 36,000.00
8,000.00 72,000.00 72,000.00
15,000.00 15,000.00 15,000.00

15,000.00 15,000.00 15,000.00
168,000.00 - 168,000.00
230,000.00 - 230,000.00
10,773.00 10,773.00 4,617.00 4,617.00 15,390.00

ntal, Davao City

15,540.00 15,540.00 6,660.00 6,660.00 22,200.00
3,000.00 3,000.00
29,313.00 11,277.00 40,590.00
51,800.00 51,800.00 22,200.00 22,200.00 74,000.00
15,050.00 15,050.00 6,450.00 6,450.00 21,500.00
19,460.00 19,460.00 8,340.00 8,340.00 27,800.00
28,560.00 28,560.00 12,240.00 12,240.00 40,800.00

ntal, Davao City

25,200.00 25,200.00 10,800.00 10,800.00 36,000.00
20,000.00 20,000.00 - 20,000.00

160,070.00 60,030.00 220,100.00
189,383.00 71,307.00 260,690.00
37,030.00 37,030.00 15,870.00 15,870.00 52,900.00
34,020.00 34,020.00 14,580.00 14,580.00 48,600.00
10,500.00 10,500.00 4,500.00 4,500.00 15,000.00
41,895.00 41,895.00 17,955.00 17,955.00 59,850.00
33,621.00 33,621.00 14,409.00 14,409.00 48,030.00
157,066.00 67,314.00 224,380.00

ntal, Davao City

39,095.00 39,095.00 16,755.00 16,755.00 55,850.00
34,650.00 34,650.00 14,850.00 14,850.00 49,500.00
34,650.00 34,650.00 14,850.00 14,850.00 49,500.00
11,480.00 11,480.00 4,920.00 4,920.00 16,400.00
17,640.00 17,640.00 7,560.00 7,560.00 25,200.00
42,000.00 42,000.00 18,000.00 18,000.00 60,000.00
11,410.00 11,410.00 4,890.00 4,890.00 16,300.00
24,668.00 24,668.00 10,572.00 10,572.00 35,240.00
33,621.00 33,621.00 14,409.00 14,409.00 48,030.00

ntal, Davao City

249,214.00 106,806.00 356,020.00
337,500.00 337,500.00 112,500.00 112,500.00 450,000.00
337,500.00 112,500.00 450,000.00
743,780.00 286,620.00 1,030,400.00
8,400.00 8,400.00 3,600.00 3,600.00 12,000.00

3,500.00 3,500.00 1,500.00 1,500.00 5,000.00
7,000.00 7,000.00 3,000.00 3,000.00 10,000.00
6,300.00 6,300.00 2,700.00 2,700.00 9,000.00
4,900.00 4,900.00 2,100.00 2,100.00 7,000.00
17,500.00 17,500.00 7,500.00 7,500.00 25,000.00
3,500.00 3,500.00 1,500.00 1,500.00 5,000.00

3,500.00 3,500.00 1,500.00 1,500.00 5,000.00
3,500.00 3,500.00 1,500.00 1,500.00 5,000.00
58,100.00 24,900.00 83,000.00
3,500.00 3,500.00 3,500.00

7,000.00 14,000.00 14,000.00
1,200.00 4,800.00 4,800.00
600.00 2,400.00 2,400.00
400.00 1,600.00 1,600.00
ntal, Davao City

3,000.00 3,000.00 3,000.00
3,500.00 10,500.00 10,500.00
7,000.00 42,000.00 42,000.00
1,200.00 8,400.00 8,400.00
600.00 3,000.00 3,000.00
400.00 2,800.00 2,800.00
96,000.00 - 96,000.00
32,133.50 32,133.50 13,771.50 13,771.50 45,905.00
32,133.50 13,771.50 45,905.00
34,146.00 34,146.00 14,634.00 14,634.00 48,780.00

ntal, Davao City

34,146.00 14,634.00 48,780.00
97,016.50 97,016.50 41,578.50 41,578.50 138,595.00
45,000.00 45,000.00 45,000.00
25,000.00 25,000.00 25,000.00
167,016.50 208,595.00
329,296.00 28,405.50 399,280.00
400.00 8,400.00 8,400.00

250.00 2,000.00 2,000.00
1,500.00 12,000.00 12,000.00
600.00 4,800.00 4,800.00
800.00 1,600.00 1,600.00
2,800.00 16,800.00 16,800.00
320.00 1,600.00 1,600.00
230.00 4,140.00 4,140.00
130.00 2,340.00 2,340.00
200.00 3,600.00 3,600.00
-
ntal, Davao City

4,200.00 33,600.00 33,600.00
6,500.00 19,500.00 19,500.00
125.00 3,125.00 3,125.00

150.00 3,000.00 3,000.00
70.00 1,400.00 1,400.00
110.00 2,200.00 2,200.00
5,000.00 5,000.00 5,000.00
100.00 3,000.00 3,000.00

100.00 3,000.00 3,000.00
180.00 1,800.00 1,800.00
119,000.00 119,000.00 21,000.00 21,000.00 140,000.00
93,500.00 93,500.00 16,500.00 16,500.00 110,000.00
63,750.00 63,750.00 11,250.00 11,250.00 75,000.00
100,000.00 100,000.00 100,000.00
509,155.00 48,750.00 557,905.00

ntal, Davao City

______________________________________________________
ontract ref #: 2019-001/INFRA

Item no. Description Qty

1 General Requirements
1.1 Mobilization/Demobiliation
Truck Delivery/Hauling Rental 4
Hauling
Trip 1 - 10% Mobilization 4
Trip 2 - 30% Accomplishment 4
Trip 3 - 70% Accomplishment 4
Demobilization - 100% Accomplishment 4
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
1.2 Safety & PPE

Material
Blue Sack (for Site Enclosure) 150
Coco Lumber 1150
CW Nails 10
Safety Helmet 30
Safety Vest 30
Safety Harness 5
Safety Gloves 45
Medical Supplies & First Aid Kit 1
Safety Signages 1
Consumables 1
Labor
Safety Officer 180
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
1.3 Temporary Facilities & Utilities

THHN Wire.#5.5mm 120
Circuit Breaker.60A 5
Led Light.16W 5
Convenience Outlet.3-Gang 5
Electrical Tape 1
BunkHouse 1
Temp. Latrine 1
Coco Lumber 50
CW Nails 15
Cutting Blade/Saw 10
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
1.4 Project Billboard

8'x8' Printed Tarpaulin 64
8'x8' Printed Tarpaulin 64
Coco Lumber 300
CW Nails 15
Rope 10
Gun Tucker 2
Consumables 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
1.5 Permits & Clearances

Permits 1
Clearance 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
1.6 Demolition & Restoration of Existing Structures

Demolition 1
Restoration 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
1.7 Design Fees

Structural 1
Electrical 1
Plumbing 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
1.8 Forms and Scaffoldings

Formworks 1
Falseworks 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
2 Earthworks, Soil Treatment Poisoning

2.1 Layout and Staking
Layout and Staking Team 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
2.2 Excavation & Dewatering

Column Footing 24.95
FTB 13.85
Wall Footing 6.3
Labor & Equipment

Backhoe.0.6m3 3
2-Laborer 3
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
2.3 Backfill and Compaction

Backfill Materials 40
Labor & Equipment

Backhoe.0.6m3 1
2-Laborer 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
2.4 Gravel Fill

Gravel Beddings 60
Labor & Equipment

2-Laborer 2
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
2.5 Waterproofing
Waterproofing Application 40
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
2.6 Soil Treatment and Poisoning

Soil Treatment Application 285
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
3 Concrete Works
3.1 Concreting
Concrete.4000psi
Spread Footings 25.69
FTB 14.26
Wall Footings 6.5
Columns 39.5
Concrete.3000psi
Lower Ground Floor Slab 100
Upper Ground Floor Slab 21.52
Stage with Stairs 9.54
Bleachers 36
Stair 1 0.378
Stair 2 0.378
Labor & Equipment

Concreting Team 253.766
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
3.2 Reinforcement Bars

Spread Footing 22
16mm dia DRB, 6m Gr60 1760
Tie Wire, Ga. 16 70.6
Total
Column
Tie Wire, Ga. 16 315
Total
Footing Tie Beam

Total
Slab-on-Fill
Total
Bleachers
Total
Stair 1
Tie Wire, Ga. 16 15
Total
Stair 2
Tie Wire, Ga. 16 15
Total
Stage
Tie Wire, Ga. 16 50
Total
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
3.3 Formworks
Spread Footing 1 56
Column 1 492.4
Footing Tie Beam 276
Bleachers 145
Stair 1 28
Stair 2 28
Stage 56
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
4 Masonry Works
4.1 Exterior Walls
150mm thk Machine Made CHB 4825
Portland Cement, 40kg bag 491
Fine Sand 32.215
12mm dia DRB, 6m 1470
Tie Wire, Ga16 60
Total
4.2 Interior Walls

Fine Sand 18.66
Tie Wire, Ga16 35
4.3 Toilet (Lower Ground)

Fine Sand 7.91
19mm thk Granite Slab Counter Top with Nosing 2.28
75mm thk Counter Sink Slab 2.28
Tie Wire, Ga16 10
4.3 Toilet (Upper Ground)

Fine Sand 11.63
19mm thk Granite Slab Counter Top with Nosing 3.621
75mm thk Counter Sink Slab 3.621
Tie Wire, Ga16 10
4.4 Stiffener Column

Concrete, 4000 psi 20
Tie Wire, Ga16 15
4.5 Lintel Beams

Concrete, 4000 psi 25
Tie Wire, Ga16 20
4.6 Wall Footing

Concrete, 3000 psi 6.45
Fine Sand 6.53
Tie Wire, Ga16 8
4.7 Ramps
Portland Cement, 40 kg bag 35
Fine Sand 2
Gravel 4
Tie Wire, Ga16 15
4.8 Tank Platform

Concrete Slab 1
Fine Sand 1
12mm dia DRB, 6m 65
Tie Wire, Ga16 2
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
5 Thermal Works
5.1 Roofing and Insulation
0.4 mm thk Pre-Painted Ribbed Type Long Span Roofing and Accessories 1080
0.4 mm thk Pre-Painted Pre-formed Plain G.I. Sheet 135
10mm thk Foamed Polyethylene Insulation Sheet 1080
5.2 Consumables 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
6 Metal Works
6.1a Structural Metal Framing
2L 2x2x3/8'' thk Angle Bar 273
2L 2x2x1/4'' thk Angle Bar 699
2x6x1.5mm thk CEE Purlins 41
Welding Rod 20
W 8 x 31 45
W 14 x 48 20
12mm thk Base Plate 2
20mm dia. Anchor Bolts 300
25mm dia. Anchor Bolts 300
Consumables/Miscellaneous (Cross Braces, Purlin Connector, Fasia Framing, Sagrod,
6.1b Acetylene, etc.) 1
Total
6.2 Handrailings
PWD Toilet (Grab bar, Horizontal Bar, and Flip-up Grab Bar)
38mm dia Stainless Round Tube, 1.2m Ga18 1
38mm dia Stainless Flange, Ga16 1
38mm dia Stainless Flip-up Grab bar 1
Total
Bleachers Handrailing
40mm dia. Stainless Round Tube, 6m Ga18 1
Stainless Welding Rod 1
Total
Stairway Handrailing
40mm dia Stainless Round Tube, 6m Ga18 1
25mm dia Stainless Round Tube, 6m Ga18 1
Total
Forepart Handrailing
40mm dia BI Pipe, Sch. 40 1
Total
Miscellaneous (Fasteners, Sealants, etc) 1

Total
6.4 Backstage Stairs

1x1x1/4'' thk Angle Bar 80
3x3x1/4'' thk Angle Bar 42
Welding Rod 1
1.35 mm thk Checkered steel plates 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
7 Doors and Windows
7.1 Lower Ground Floor
Doors
D1 - 800mm x 2100mm Steel Door on 50mm x 150mm Steel Door Jamb in Paint
Finish, Lever Type Door Knob with Complete Locksets and Accessories 1
Accessories 2
Windows
W2 - 600mm x 600mm Awning Window with 1/4" thk Clear Glass on 50mm x
100mm White uPVC Framing with Complete Locksets and Accessories 2
W1 - 1200mm x 2400mm Casement Window with 1/4" thk Clear Glass on 50mm x
7.2 Upper Ground Floor

Doors
Finish, Lever Type Door Knob with Complete Locksets and Accessories 3
Finish, Lever Type Door KNob with Complete Locksets and Accessories 3
Windows
Control Panel Glass Window
GW1 - 2000mm x 3000mm Fixed Glass Window with 1/2" thk Tinted Tempered
Glass on 50mm x 100mm White Powder Coated Aluminum Frame 1
Glass on 50mm x 100mm White Powder Coated Aluminum Frame 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
8 CARPENTRY WORKS
8.1a Toilet Cabinets and Overhead Counter
19 mm thk Treated Marine Plywood 3
High Pressure Laminated Sheet 2
Laminate Adhesive 1
Flexible PVC Rubber Moulding Furniture Edge Trim 8
S/S Concealed Hinges 8
S/S Handles 4
Total
8.1b Phenolic Partition

19mm thk Solid Core Laminated Phenolic Board 6
S/S Hinges 8
S/S Brackets 8
S/S Lockset w. Indicator 4
S/S Footing 4
Anodized Aluminum Headrail 1
Coat Hook w/ Bumper 4
Total
8.1c Miscellaneous (Fasteners,Concrete and Finishing Nails, Metal Screws, Blind Rivets, etc) 1
Total
8.2 Upper Ground

8.2a Ceiling Works
3.5mm thk Fiber Cement Board 110
19mm x 50mm Metal Furring, Channels, Hangers, Ga26 1
Total
8.2b Toilet Cabinets and Overhead Counter

19 mm thk Treated Marine Plywood 10
High Pressure Laminated Sheet 2
Laminate Adhesive 2
Flexible PVC Rubber Moulding Furniture Edge Trim 10
S/S Concealed Hinges 12
S/S Handles 10
Total
8.2c Phenolic Partition

19mm thk Solid Core Laminated Phenolic Board 8
S/S Hinges 8
S/S Brackets 8
S/S Lockset w. Indicator 4
S/S Footing 4
Anodized Aluminum Headrail 1
Coat Hook w/ Bumper 1
8.2d Stage Header

2x2x1/4" thk Angle Bar 1
Welding Rod 2
8.2e Forefront Header

1/4" x 2" Angle Bar 1
Welding Rod 2
8.2f Miscellaneous (Fasteners,Concrete and Finishing Nails, Metal Screws, Blind Rivets, 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
9 FINISHING WORKS
9.1a Painting Works
9.1.a.1 Concrete Surfaces
Putty 10
Primer 22
Top Coat, 2 coats 25
4-Man Painting Team 7
Total
9.1.a.2 Ceiling Surfaces

Putty 8
Primer 18
Total
9.1b Tiling Works

9.1.b.1 Floor Tiles
Tile Adhesive, 25kg/ bag 8
Tile Grout 8
600mm x 600mm Unglazed Ceramic Floor Tiles 50
Total
9.1.b.2 Wall Tiles (Toilets, Pantries)

Tile Grout 5
600mm x 600mm Synthetic Granite Glazed Wall Tiles 80
Total
Stairs
Tile Grout 5
300mm x 300mm Unglazed Floor Step Tile (Tread) 88
300mm x 300mm Unglazed Floor Tile (Riser, Landing) 265
Total

9.2.a.1 Concrete Wall Surfaces
Putty 12
Primer 23
Total

Putty 8
Primer 20
Total
9.2.a.3 Stage Header Surfaces

Putty 8
Primer 20
Total
9.2.a.4 Existing Metal Surfaces

Thinning Solvent 10
Anti Corrosive Primer 15
Top Coat, 1 coat 22
Total
9.2.a.5 Basketball Court

Reducer 21
Chlorinated Rubber Based Floor Coating, 2 coats 21
Total
9.2.a.6 Concrete Bleachers Surfaces

Putty 8
Primer 20
Total
9.2.b Tiling Works

9.2.b.1 Floor Tiles
Tile Grout 4
600mm x 600mm Unglazed Ceramic Floor Tiles 65
Total

Tile Grout 6
Total
9.2.b.3 Stairs
Tile Grout 5
300mm x 300mm Unglazed Floor Step Tile (Tread) 88
300mm x 300mm Unglazed Floor Tile (Riser, Landing) 265
Total
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:

Supply and Installation of Fibercement for Column Frame with angle bar supports
9.2.a and framing, with complete accessories 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
10 FURNISHING WORKS
10.1 VANITY MIRRORS
Supply and Installation of 1900mm x 750mm x 10mm thk Vanity Mirror (Beveled
Edges) with complete Fixing Accessories 1
Supply and Installation of "USeP Logo" on 2100 mm diameter Acrylic Signage with
Backlighting in S/S Metal Studs with Complete Fixing Accessories 1
Supply and Installation of Men Toilet Stainless Signages in S/S Metal Studs with
Complete Fixing Accessories 1
Supply and Installation of Women Toilet Stainless Signages in S/S Metal Studs
with Complete Fixing Accessories 1
Supply and Installation of PWD Stainless Toilet Signages in S/S Metal Studs with
Complete Fixing Accessories 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
11 PLUMBING WORKS
11.1 Fixtures
Lower Ground
Urinal 1
Water Closet 2
Faucet 4
4" floor drain strainer 4
2" counter drain strainer 4
Upper Ground
Lavatory 1
Urinal 3
Water Closet 6
Faucet 7
4" floor drain strainer 5
2" counter drain strainer 7
Total
11.2 Sanitary
Lower Ground
4" PVC pipe S-1000 20
2" PVC pipe S-1000 20
PVC solvent cement 400cc 3
4" PVC wye 17
4" PVC elbow 45deg bend 12
4" PVC P Trap 9
4" Cleanout Cover 3
4"x2" Coupling Reducer 5
4"x2" PVC Wye Reducer 5
2" X 90deg bend PVC elbow 17
2" PVC Tee 20
Roughing-ins 1
Total
11.3 Waterline
40mm PPR male threaded coupling 8
40mm PPR Pipe PN-20 20
40mm PPR elbow 5
40mm PPR Female threaded elbow 5
40mm PPR Angle Valve 3
40mm PPR Gate Valve 2
40mm PPR Check Valve 2
40mm PPR coupling 30
20mm PPR male threaded coupling 10
20mm PPR Pipe PN-20 20
20mm PPR elbow 8
20mm PPR Female threaded elbow 8
20mm PPR Angle Valve 4
20mm PPR Gate Valve 4
20mm PPR coupling 8
Teflon tape 10
Roughing-ins 1
Total
11.4 Tanks and Pumps

11.4.a Septic Vaults
Excavation 1
Concreting 0.96
Reinforcement Bars 245
Formworks 9.6
CHB Laying 21.76
Plastering 29.24
11.4.b Cistern Tank

2000 Liters Stainless Water Tank (with complete accessories) 1
11.4.c Pressure Tank

20 Liters Pressure Tank with Water Pump (with complete accessories) 1
Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
12 ELECTRICAL WORKS
12.1 Devices
2-T5 28W Flourescent Lamp in Recessed Aluminum Housing with Silver Reflector 21
10W Cool white Led Bulb with 6" circular Receptacle 8
100W Fog Light 8
25W Flood Light 8
40W Flood Light 2
Emergency Light 6
Weatherproof Convenience Outlet,2 gang 5
Convenience Outlet,2 gang 18
Switch, 1 gang 18
Switch, 2 gang 18
12.2 Wires
3.5 square mm THHN 8
8.0 square mm THW 3
15mm dia PVC PIPE 25
20mm dia PVC PIPE 20
15mm dia PVC ELBOW 20
20mm dia PVC ELBOW 20
Secondary Rack w/ Coupling 1
12.4 Boxes
Utility Box 30
Junction Box 30
Wire Gutter, Ga. 16, Powder Coated 10
12.5 Panels
GPP 1
7-40AT, 3P, 230V, 25KAIC
11-15AT, 3P, 230V, 25KAIC
LPB-1 1
3-15AT, 3P, 230V, 25KAIC
12.6 Grounding System 1

Caldweld Connection
12.7 Miscellaneous and Accessories 1

Direct Cost:
Indirect Cost: OC
Indirect Cost: VAT
Indirect Cost: Pro
Sub-Total:
Total Direct Cost:

Indirect Cost: OCM (3%):
Indirect Cost: VAT (12%):
Indirect Cost: Profit (10%):
Total Amount:
Unit Unit Rate Amount
trips 12,000.00 48,000.00
man 500.00 2,000.00

man 500.00 2,000.00
man 500.00 2,000.00
man 500.00 2,000.00
Direct Cost: 56,000.00
Indirect Cost: OCM (3%) 1,680.00
Indirect Cost: VAT (12%) 6,720.00
Indirect Cost: Profit (10%) 5,600.00
Sub-Total: 70,000.00
m 150.00 22,500.00
bd.ft 20.00 23,000.00
kgs 90.00 900.00
pcs 300.00 9,000.00
pcs 180.00 5,400.00
pcs 2,200.00 11,000.00
pcs 150.00 6,750.00
lot 10,000.00 10,000.00
lot 12,000.00 12,000.00
lot 10,000.00 10,000.00
days 600.00 108,000.00

Sub-Total: 273,187.50
m 65.00 7,800.00
pcs 800.00 4,000.00
pcs 330.00 1,650.00
pcs 200.00 1,000.00
lot 300.00 300.00
lot 5,000.00 5,000.00
lot 5,000.00 5,000.00
bd.ft 20.00 1,000.00
kgs 90.00 1,350.00
pcs 80.00 800.00
Indirect Cost: OCM (3%) 837.00
sqft 25.00 1,600.00

sqft 25.00 1,600.00
bd.ft 20.00 6,000.00
kgs 90.00 1,350.00
lm 80.00 800.00
unit 750.00 1,500.00
lot 1,000.00 1,000.00
lot 75,000.00 75,000.00

lot 75,000.00 75,000.00
Sub-Total: 187,500.00
lot 80,000.00 80,000.00

lot 100,000.00 100,000.00
Sub-Total: 225,000.00
lot 25,000.00 25,000.00

lot 25,000.00 25,000.00
lot 25,000.00 25,000.00
lot 150,000.00 150,000.00
lot 200,000.00 200,000.00
Sub-Total: 437,500.00
lot 20,000.00 20,000.00

-
cu.m.
cu.m.
cu.m.
days 12,000.00 36,000.00

days 740.00 2,220.00
cu.m. 900.00 36,000.00
days 12,000.00 12,000.00

days 740.00 740.00
cu.m. 900.00 54,000.00
days 740.00 1,480.00

sqm 350.00 14,000.00

sqm 350.00 99,750.00

Sub-Total: 124,687.50
cu.m. 3,800.00 97,622.00

cu.m. 3,800.00 54,188.00
cu.m. 3,800.00 24,700.00
cu.m. 3,800.00 150,100.00
cu.m. 3,200.00 320,000.00

cu.m. 3,200.00 68,864.00
cu.m. 3,200.00 30,528.00
cu.m. 3,200.00 115,200.00
cu.m. 3,200.00 1,209.60
cu.m. 3,200.00 1,209.60
cu.m. 380.00 96,431.08

Sub-Total: 1,200,065.35
elements
kgs 47.00 82,720.00
kgs 90.00 6,354.00
89,074.00
kgs 47.00 136,300.00
kgs 47.00 233,872.00
kgs 90.00 28,350.00
398,522.00
kgs 47.00 122,200.00

kgs 47.00 49,914.00
kgs 90.00 13,140.00
185,254.00
kgs 47.00 813,147.00

kgs 90.00 31,500.00
844,647.00
kgs 47.00 49,914.00

kgs 47.00 450,918.00
kgs 90.00 37,800.00
538,632.00
kgs 47.00 13,301.00

kgs 47.00 1,880.00
kgs 90.00 1,350.00
16,531.00
kgs 47.00 13,301.00

kgs 47.00 1,880.00
kgs 90.00 1,350.00
16,531.00
kgs 47.00 59,220.00

kgs 90.00 4,500.00
63,720.00
Direct Cost: 2,152,911.00
Sub-Total: 2,691,138.75
sqm 1,400.00 78,400.00

sqm 1,400.00 689,360.00
sqm 1,400.00 386,400.00
sqm 1,400.00 203,000.00
sqm 1,400.00 39,200.00
sqm 1,400.00 39,200.00
sqm 1,400.00 78,400.00
Sub-Total: 1,892,450.00
pcs 15.00 72,375.00

bags 260.00 127,660.00
cu.m. 800.00 25,772.00
kgs 47.00 69,090.00
kgs 90.00 5,400.00
300,297.00
pcs 12.00 33,600.00

bags 260.00 74,100.00
cu.m. 800.00 14,928.00
kgs 47.00 41,219.00
kgs 90.00 3,150.00
166,997.00
pcs 12.00 21,300.00

bags 260.00 32,500.00
cu.m. 800.00 6,328.00
sqm 5,400.00 12,312.00
sqm 3,000.00 6,840.00
kgs 260.00 65,780.00
kgs 90.00 900.00
145,960.00
pcs 12.00 20,880.00

bags 260.00 46,020.00
m3 800.00 9,304.00
m2 5,400.00 19,553.40
m2 3,000.00 10,863.00
kgs 47.00 17,390.00
kgs 90.00 900.00
124,910.40
m3 3,400.00 68,000.00
kgs 47.00 7,050.00
kgs 47.00 10,105.00
kgs 90.00 1,350.00
86,505.00
m3 3,400.00 85,000.00
kgs 47.00 8,460.00
kgs 47.00 11,280.00
kgs 90.00 1,800.00
106,540.00
m3 2,800.00 18,060.00
pcs 12.00 11,760.00
bags 260.00 26,000.00
m3 800.00 5,224.00
kgs 47.00 14,006.00
kgs 90.00 720.00
75,770.00
bags 220.00 7,700.00

m3 800.00 1,600.00
m3 900.00 3,600.00
kgs 47.00 25,897.00
kgs 90.00 1,350.00
40,147.00
m3 2,800.00 2,800.00
bags 220.00 1,980.00
m3 800.00 800.00
kgs 47.00 3,055.00
kgs 90.00 180.00
8,815.00
Sub-Total: 1,319,926.75
lm 470.00 507,600.00
lm 470.00 63,450.00
lm 180.00 194,400.00
lot 25,000.00 25,000.00
Sub-Total: 988,062.50
pcs 1,750.00 477,750.00

pcs 1,400.00 978,600.00
pcs 2,100.00 86,100.00
boxes 2,000.00 40,000.00
length 15,000.00 675,000.00
length 25,000.00 500,000.00
sht 5,000.00 10,000.00
pcs 200.00 60,000.00
pcs 250.00 75,000.00
lot 200,000.00 200,000.00

3,102,450.00
lot 5,000.00 5,000.00

lot 3,000.00 3,000.00
lot 3,000.00 3,000.00
11,000.00
lot 50,000.00 50,000.00

lot 30,000.00 30,000.00
lot 12,000.00 12,000.00
92,000.00
lot 30,000.00 30,000.00

lot 20,000.00 20,000.00
lot 12,000.00 12,000.00
62,000.00
lot 30,000.00 30,000.00

lot 20,000.00 20,000.00
lot 12,000.00 12,000.00
62,000.00
lot 30,000.00 30,000.00

30,000.00
pcs 500.00 40,000.00

pcs 2,500.00 105,000.00
kgs 47.00 21,150.00
box 2,000.00 2,000.00
sht 3,200.00 3,200.00
171,350.00
Sub-Total: 4,413,500.00
set/s 12,000.00 12,000.00
set/s 12,000.00 24,000.00
set/s 8,000.00 16,000.00
set/s 10,000.00 10,000.00
set/s 10,000.00 30,000.00
set/s 12,000.00 36,000.00
set/s 8,000.00 72,000.00
set/s 15,000.00 15,000.00
set/s 15,000.00 15,000.00

Sub-Total: 287,500.00
pcs 1,800.00 5,400.00

pcs 2,400.00 4,800.00
gal 350.00 350.00
pcs 80.00 640.00
set/s 400.00 3,200.00
pcs 250.00 1,000.00
15,390.00
pcs 1,800.00 10,800.00

set/s 400.00 3,200.00
set/s 400.00 3,200.00
set/s 350.00 1,400.00
set/s 350.00 1,400.00
lot 1,200.00 1,200.00
set/s 250.00 1,000.00
22,200.00
lot 3,000.00 3,000.00

3,000.00
pcs 400.00 44,000.00

lot 30,000.00 30,000.00
74,000.00
pcs 620.00 6,200.00

sheets 2,600.00 5,200.00
cans 500.00 1,000.00
pcs 80.00 800.00
set/s 400.00 4,800.00
set/s 350.00 3,500.00
21,500.00
pcs 1,800.00 14,400.00

set/s 400.00 3,200.00
set/s 400.00 3,200.00
set/s 350.00 1,400.00
set/s 350.00 1,400.00
length 1,200.00 1,200.00
lot 3,000.00 3,000.00
27,800.00
pcs 400.00 24,800.00

lot 12,000.00 12,000.00
box 2,000.00 4,000.00
40,800.00
pcs 400.00 20,000.00

lot 12,000.00 12,000.00
box 2,000.00 4,000.00
36,000.00
lot 20,000.00 20,000.00

20,000.00

Sub-Total: 325,862.50
gals 350.00 3,500.00

gals 450.00 9,900.00
gals 600.00 15,000.00
day 3,500.00 24,500.00
52,900.00
gals 350.00 2,800.00

gals 450.00 8,100.00
gals 600.00 13,200.00
day 3,500.00 24,500.00
48,600.00
bags 420.00 3,360.00

bags 80.00 640.00
pcs 220.00 11,000.00
15,000.00
bags 420.00 2,100.00

bags 80.00 400.00
pcs 220.00 17,600.00
pcs 150.00 39,750.00
59,850.00
bags 420.00 840.00

bags 80.00 400.00
pcs 80.00 7,040.00
pcs 150.00 39,750.00
48,030.00
gals 350.00 4,200.00

gals 450.00 10,350.00
gals 600.00 16,800.00
day 3,500.00 24,500.00
55,850.00
gals 350.00 2,800.00
gals 450.00 9,000.00
gals 600.00 13,200.00
day 3,500.00 24,500.00
49,500.00
gals 350.00 2,800.00

gals 450.00 9,000.00
gals 600.00 13,200.00
day 3,500.00 24,500.00
49,500.00
bottles 80.00 800.00

gals 160.00 2,400.00
gals 600.00 13,200.00
16,400.00
gals 400.00 8,400.00

gals 800.00 16,800.00
25,200.00
gals 350.00 2,800.00

gals 450.00 9,000.00
gals 600.00 13,200.00
day 3,500.00 35,000.00
60,000.00
bags 420.00 1,680.00

bags 80.00 320.00
pcs 220.00 14,300.00
16,300.00
bags 420.00 1,260.00

bags 80.00 480.00
pcs 220.00 11,000.00
pcs 150.00 22,500.00
35,240.00
bags 420.00 840.00

bags 80.00 400.00
pcs 80.00 7,040.00
pcs 150.00 39,750.00
48,030.00
Sub-Total: 725,500.00
lot 450,000.00 450,000.00

Sub-Total: 562,500.00
unit 12,000.00 12,000.00
unit 5,000.00 5,000.00
unit 10,000.00 10,000.00
unit 9,000.00 9,000.00
unit 7,000.00 7,000.00
lot 25,000.00 25,000.00
lot 5,000.00 5,000.00
lot 5,000.00 5,000.00
lot 5,000.00 5,000.00

Sub-Total: 103,750.00
set/s 3,500.00 3,500.00

set/s 7,000.00 14,000.00
set/s 1,200.00 4,800.00
set/s 600.00 2,400.00
set/s 400.00 1,600.00
set/s 3,000.00 3,000.00

set/s 3,500.00 10,500.00
set/s 7,000.00 42,000.00
set/s 1,200.00 8,400.00
set/s 600.00 3,000.00
set/s 400.00 2,800.00
96,000.00
pcs 700.00 14,000.00

pcs 420.00 8,400.00
pcs 135.00 405.00
pcs 80.00 1,360.00
pcs 80.00 960.00
pcs 150.00 1,350.00
pcs 90.00 270.00
pcs 120.00 600.00
pcs 120.00 600.00
pcs 80.00 1,360.00
pcs 80.00 1,600.00
lot 15,000.00 15,000.00
45,905.00
pcs 120.00 960.00

pcs 600.00 12,000.00
pcs 120.00 600.00
pcs 120.00 600.00
pcs 600.00 1,800.00
pcs 600.00 1,200.00
pcs 600.00 1,200.00
pcs 120.00 3,600.00
pcs 80.00 800.00
pcs 300.00 6,000.00
pcs 80.00 640.00
pcs 80.00 640.00
pcs 350.00 1,400.00
pcs 450.00 1,800.00
pcs 30.00 240.00
pcs 30.00 300.00
lot 15,000.00 15,000.00
48,780.00
lot 7,000.00 7,000.00

m3 3,000.00 2,880.00
kgs 47.00 11,515.00
sqm 450.00 4,320.00
sqm 2,500.00 54,400.00
sqm 2,000.00 58,480.00
138,595.00
unit 45,000.00 45,000.00

45,000.00
unit 25,000.00 25,000.00

25,000.00

Sub-Total: 499,100.00
pcs 400.00 8,400.00

pcs 250.00 2,000.00
pcs 1,500.00 12,000.00
pcs 600.00 4,800.00
pcs 800.00 1,600.00
pcs 2,800.00 16,800.00
pcs 320.00 1,600.00
pcs 230.00 4,140.00
pcs 130.00 2,340.00
pcs 200.00 3,600.00
rolls 4,200.00 33,600.00

rolls 6,500.00 19,500.00
pcs 125.00 3,125.00

pcs 150.00 3,000.00
pcs 70.00 1,400.00
pcs 110.00 2,200.00
lot 5,000.00 5,000.00
pcs 100.00 3,000.00

pcs 100.00 3,000.00
lm 180.00 1,800.00
lot 140,000.00 140,000.00
lot 110,000.00 110,000.00
lot 75,000.00 75,000.00
lot 100,000.00 100,000.00

Sub-Total: 697,381.25
13,912,879.68
417,386.39
1,669,545.56
1,391,287.97
17,391,099.60
ontract ref #: 2019-001/INFRA

Item no. Description per Unit

1 General Requirements
1.1 Staff & Salaries
Project Engineer day
Materials Engineer day
Foreman day
Carpenter day
Mason day
Welder day
Labor day
Safety Officer day
1.2 Safety & PPE

Material
Blue Sack (for Site Enclosure) m
Coco Lumber bd.ft
CW Nails kgs
Safety Helmet pcs
Safety Vest pcs
Safety Harness pcs
Safety Gloves pcs
Medical Supplies & First Aid Kit lot
Safety Signages lot
Consumables lot
1.3 Temporary Facilities & Utilities

THHN Wire.#5.5mm m
Circuit Breaker.60A pcs
Led Light.16W pcs
Convenience Outlet.3-Gang pcs
Electrical Tape lot
BunkHouse lot
Temp. Latrine lot
Coco Lumber bd.ft
CW Nails kgs
Cutting Blade/Saw pcs
1.4 Project Billboard

8'x8' Printed Tarpaulin sqft
8'x8' Printed Tarpaulin sqft
Coco Lumber bd.ft
CW Nails kgs
Rope lm
Gun Tucker unit
Consumables lot
1.5 Permits & Clearances
Permits lot
Clearance lot
1.6 Demolition & Restoration of Existing Structures

Demolition lot
Restoration lot
1.7 Design Fees

Structural lot
Electrical lot
Plumbing lot
1.8 Forms and Scaffoldings

Formworks lot
Falseworks lot
2 Earthworks, Soil Treatment Poisoning

2.1 Layout and Staking
Layout and Staking Team lot
2.2 Excavation & Dewatering

Backhoe.0.6m3 days
2.3 Backfill and Compaction

Backhoe.0.6m3 days
2.4 Gravel Fill

Gravel Beddings cu.m.
2-Laborer days
2.5 Waterproofing
Waterproofing Application sqm
2.6 Soil Treatment and Poisoning

Soil Treatment Application sqm
3 Concrete Works
3.1 Concreting
Concrete.4000psi
Spread Footings cu.m.
FTB cu.m.
Wall Footings cu.m.
Columns cu.m.
Concrete.3000psi
Lower Ground Floor Slab cu.m.
Upper Ground Floor Slab cu.m.
Stage with Stairs cu.m.
Bleachers cu.m.
Stair 1 cu.m.
Stair 2 cu.m.
Labor & Equipment

Concreting Team cu.m.
3.2 Reinforcement Bars

Spread Footing elements
16mm dia DRB, 6m Gr60 kgs
Tie Wire, Ga. 16 kgs
Column
Footing Tie Beam

Slab-on-Fill
Bleachers
Stair 1
Stair 2
Stage
3.3 Formworks
Spread Footing 1 sqm
Column 1 sqm
Footing Tie Beam sqm
Bleachers sqm
Stair 1 sqm
Stair 2 sqm
Stage sqm
4 Masonry Works
4.1 Exterior Walls
150mm thk Machine Made CHB pcs
Portland Cement, 40kg bag bags
Fine Sand cu.m.
12mm dia DRB, 6m kgs
Tie Wire, Ga16 kgs
4.2 Interior Walls

Fine Sand cu.m.
Tie Wire, Ga16 kgs
4.3 Toilet (Lower Ground)

Fine Sand cu.m.
19mm thk Granite Slab Counter Top with Nosing sqm
75mm thk Counter Sink Slab sqm
Tie Wire, Ga16 kgs
4.3 Toilet (Upper Ground)

Fine Sand m3
19mm thk Granite Slab Counter Top with Nosing m2
75mm thk Counter Sink Slab m2
Tie Wire, Ga16 kgs
4.4 Stiffener Column

Concrete, 4000 psi m3
Tie Wire, Ga16 kgs
4.5 Lintel Beams

Tie Wire, Ga16 kgs
4.6 Wall Footing

Fine Sand m3
Tie Wire, Ga16 kgs
4.7 Ramps
Portland Cement, 40 kg bag bags
Fine Sand m3
Gravel m3
Tie Wire, Ga16 kgs
4.8 Tank Platform

Concrete Slab m3
Fine Sand m3
Tie Wire, Ga16 kgs
5 Thermal Works
5.1 Roofing and Insulation
0.4 mm thk Pre-Painted Ribbed Type Long Span Roofing and Accessories lm
0.4 mm thk Pre-Painted Pre-formed Plain G.I. Sheet lm
10mm thk Foamed Polyethylene Insulation Sheet lm
6 Metal Works
6.1a Structural Metal Framing
2L 2x2x3/8'' thk Angle Bar pcs
2L 2x2x1/4'' thk Angle Bar pcs
2x6x1.5mm thk CEE Purlins pcs
Welding Rod boxes
W 8 x 31 length
W 14 x 48 length
12mm thk Base Plate sht
20mm dia. Anchor Bolts pcs
25mm dia. Anchor Bolts pcs
6.2 Handrailings
PWD Toilet (Grab bar, Horizontal Bar, and Flip-up Grab Bar)
38mm dia Stainless Round Tube, 1.2m Ga18 lot
38mm dia Stainless Flange, Ga16 lot
38mm dia Stainless Flip-up Grab bar lot
Bleachers Handrailing
40mm dia. Stainless Round Tube, 6m Ga18 lot
Stainless Welding Rod lot
Stairway Handrailing
40mm dia Stainless Round Tube, 6m Ga18 lot
25mm dia Stainless Round Tube, 6m Ga18 lot
Forepart Handrailing
40mm dia BI Pipe, Sch. 40 lot
6.4 Backstage Stairs

1x1x1/4'' thk Angle Bar pcs
3x3x1/4'' thk Angle Bar pcs
Welding Rod box
1.35 mm thk Checkered steel plates sht
7 Doors and Windows

Doors
Finish, Lever Type Door Knob with Complete Locksets and Accessories set/s
Accessories set/s
Windows
100mm White uPVC Framing with Complete Locksets and Accessories set/s
W1 - 1200mm x 2400mm Casement Window with 1/4" thk Clear Glass on 50mm x
7.2 Upper Ground Floor

Doors
Finish, Lever Type Door Knob with Complete Locksets and Accessories set/s
Finish, Lever Type Door KNob with Complete Locksets and Accessories set/s
Windows
Control Panel Glass Window
Glass on 50mm x 100mm White Powder Coated Aluminum Frame set/s
Glass on 50mm x 100mm White Powder Coated Aluminum Frame set/s
8 CARPENTRY WORKS
8.1a Toilet Cabinets and Overhead Counter
19 mm thk Treated Marine Plywood pcs
High Pressure Laminated Sheet pcs
Laminate Adhesive gal
Flexible PVC Rubber Moulding Furniture Edge Trim pcs
S/S Concealed Hinges set/s
S/S Handles pcs
Total
8.1b Phenolic Partition

19mm thk Solid Core Laminated Phenolic Board pcs
S/S Hinges set/s
S/S Brackets set/s
S/S Lockset w. Indicator set/s
S/S Footing set/s
Anodized Aluminum Headrail lot
Coat Hook w/ Bumper set/s
8.2 Upper Ground

8.2a Ceiling Works
3.5mm thk Fiber Cement Board pcs
19mm x 50mm Metal Furring, Channels, Hangers, Ga26 lot
8.2b Toilet Cabinets and Overhead Counter

19 mm thk Treated Marine Plywood pcs
High Pressure Laminated Sheet sheets
Laminate Adhesive cans
Flexible PVC Rubber Moulding Furniture Edge Trim pcs
S/S Concealed Hinges set/s
S/S Handles set/s
8.2c Phenolic Partition

19mm thk Solid Core Laminated Phenolic Board pcs
S/S Hinges set/s
S/S Brackets set/s
S/S Lockset w. Indicator set/s
S/S Footing set/s
Anodized Aluminum Headrail length
Coat Hook w/ Bumper lot
8.2d Stage Header

2x2x1/4" thk Angle Bar lot
Welding Rod box
8.2e Forefront Header

1/4" x 2" Angle Bar lot
Welding Rod box
9 FINISHING WORKS
9.1a Painting Works
9.1.a.1 Concrete Surfaces
Putty gals
Primer gals
Top Coat, 2 coats gals
4-Man Painting Team day

Putty gals
Primer gals
9.1b Tiling Works

9.1.b.1 Floor Tiles
Tile Adhesive, 25kg/ bag bags
Tile Grout bags
600mm x 600mm Unglazed Ceramic Floor Tiles pcs

Tile Grout bags
600mm x 600mm Synthetic Granite Glazed Wall Tiles pcs
Stairs
Tile Grout bags
300mm x 300mm Unglazed Floor Step Tile (Tread) pcs
300mm x 300mm Unglazed Floor Tile (Riser, Landing) pcs

9.2.a.1 Concrete Wall Surfaces
Putty gals
Primer gals

Putty gals
Primer gals
9.2.a.3 Stage Header Surfaces

Putty gals
Primer gals
9.2.a.4 Existing Metal Surfaces

Thinning Solvent bottles
Anti Corrosive Primer gals
Top Coat, 1 coat gals
9.2.a.5 Basketball Court

Reducer gals
Chlorinated Rubber Based Floor Coating, 2 coats gals
9.2.a.6 Concrete Bleachers Surfaces

Putty gals
Primer gals
9.2.b Tiling Works

9.2.b.1 Floor Tiles
Tile Grout bags
600mm x 600mm Unglazed Ceramic Floor Tiles pcs

Tile Grout bags
9.2.b.3 Stairs
Tile Grout bags
300mm x 300mm Unglazed Floor Step Tile (Tread) pcs
300mm x 300mm Unglazed Floor Tile (Riser, Landing) pcs

Supply and Installation of Fibercement for Column Frame with angle bar supports and
9.2.a framing, with complete accessories lot
10 FURNISHING WORKS
10.1 VANITY MIRRORS
Edges) with complete Fixing Accessories unit
Supply and Installation of "USeP Logo" on 2100 mm diameter Acrylic Signage with
Backlighting in S/S Metal Studs with Complete Fixing Accessories lot
Supply and Installation of Men Toilet Stainless Signages in S/S Metal Studs with
Complete Fixing Accessories lot
Supply and Installation of Women Toilet Stainless Signages in S/S Metal Studs
with Complete Fixing Accessories lot
Supply and Installation of PWD Stainless Toilet Signages in S/S Metal Studs with
Complete Fixing Accessories lot
11 PLUMBING WORKS
11.1 Fixtures
Lower Ground
Urinal set/s
Water Closet set/s
Faucet set/s
Upper Ground
Lavatory set/s
Urinal set/s
Water Closet set/s
Faucet set/s
11.2 Sanitary
Lower Ground
4" PVC pipe S-1000 pcs
2" PVC pipe S-1000 pcs
PVC solvent cement 400cc pcs
4" PVC wye pcs
4" PVC elbow 45deg bend pcs
4" PVC P Trap pcs
4" Cleanout Cover pcs
4"x2" Coupling Reducer pcs
4"x2" PVC Wye Reducer pcs
2" X 90deg bend PVC elbow pcs
2" PVC Tee pcs
Roughing-ins lot
11.3 Waterline
40mm PPR male threaded coupling pcs
40mm PPR Pipe PN-20 pcs
40mm PPR elbow pcs
40mm PPR Female threaded elbow pcs
40mm PPR Angle Valve pcs
40mm PPR Gate Valve pcs
40mm PPR Check Valve pcs
40mm PPR coupling pcs
20mm PPR male threaded coupling pcs
20mm PPR Pipe PN-20 pcs
20mm PPR elbow pcs
20mm PPR Female threaded elbow pcs
20mm PPR Angle Valve pcs
20mm PPR Gate Valve pcs
20mm PPR coupling pcs
Teflon tape pcs
Roughing-ins lot
11.4 Tanks and Pumps

11.4.a Septic Vaults
Excavation lot
Concreting m3
Reinforcement Bars kgs
Formworks sqm
CHB Laying sqm
Plastering sqm
11.4.b Cistern Tank

2000 Liters Stainless Water Tank (with complete accessories) unit
11.4.c Pressure Tank

20 Liters Pressure Tank with Water Pump (with complete accessories) unit
12 ELECTRICAL WORKS
12.1 Devices
2-T5 28W Flourescent Lamp in Recessed Aluminum Housing with Silver Reflector pcs
10W Cool white Led Bulb with 6" circular Receptacle pcs
100W Fog Light pcs
25W Flood Light pcs
40W Flood Light pcs
Emergency Light pcs
Weatherproof Convenience Outlet,2 gang pcs
Convenience Outlet,2 gang pcs
Switch, 1 gang pcs
Switch, 2 gang pcs
12.2 Wires
3.5 square mm THHN rolls
8.0 square mm THW rolls
15mm dia PVC PIPE pcs
20mm dia PVC PIPE pcs
15mm dia PVC ELBOW pcs
20mm dia PVC ELBOW pcs
Secondary Rack w/ Coupling lot
12.4 Boxes
Utility Box pcs
Junction Box pcs
Wire Gutter, Ga. 16, Powder Coated lm
12.5 Panels
GPP lot
7-40AT, 3P, 230V, 25KAIC
11-15AT, 3P, 230V, 25KAIC
LPB-1 lot
3-15AT, 3P, 230V, 25KAIC
12.6 Grounding System lot

Caldweld Connection
Unit Rate
600.00
600.00
600.00
450.00
450.00
500.00
400.00
600.00
150.00
20.00
90.00
300.00
180.00
2,200.00
150.00
10,000.00
12,000.00
10,000.00
65.00
800.00
330.00
200.00
300.00
5,000.00
5,000.00
20.00
90.00
80.00
25.00
25.00
20.00
90.00
80.00
750.00
1,000.00
75,000.00
75,000.00
80,000.00
100,000.00
25,000.00
25,000.00
25,000.00
150,000.00
200,000.00
20,000.00
12,000.00
12,000.00
900.00
740.00
350.00
350.00
3,800.00
3,800.00
3,800.00
3,800.00
3,200.00
3,200.00
3,200.00
3,200.00
3,200.00
3,200.00
380.00
47.00
90.00
47.00
47.00
90.00
47.00
47.00
90.00
47.00
90.00
47.00
47.00
90.00
47.00
47.00
90.00
47.00
47.00
90.00
47.00
90.00
1,400.00
1,400.00
1,400.00
1,400.00
1,400.00
1,400.00
1,400.00
15.00
260.00
800.00
47.00
90.00
12.00
260.00
800.00
47.00
90.00
12.00
260.00
800.00
5,400.00
3,000.00
260.00
90.00
12.00
260.00
800.00
5,400.00
3,000.00
47.00
90.00
3,400.00
47.00
47.00
90.00
3,400.00
47.00
47.00
90.00
2,800.00
12.00
260.00
800.00
47.00
90.00
220.00
800.00
900.00
47.00
90.00
2,800.00
220.00
800.00
47.00
90.00
470.00
470.00
180.00
1,750.00
1,400.00
2,100.00
2,000.00
15,000.00
25,000.00
5,000.00
200.00
250.00
5,000.00
3,000.00
3,000.00
50,000.00
30,000.00
12,000.00
30,000.00
20,000.00
12,000.00
30,000.00
20,000.00
12,000.00
500.00
2,500.00
47.00
2,000.00
3,200.00
12,000.00
12,000.00
8,000.00
10,000.00
10,000.00
12,000.00
8,000.00
15,000.00
15,000.00
1,800.00
2,400.00
350.00
80.00
400.00
250.00
1,800.00
400.00
400.00
350.00
350.00
1,200.00
250.00
400.00
30,000.00
620.00
2,600.00
500.00
80.00
400.00
350.00
1,800.00
400.00
400.00
350.00
350.00
1,200.00
3,000.00
400.00
12,000.00
2,000.00
400.00
12,000.00
2,000.00
350.00
450.00
600.00
3,500.00
350.00
450.00
600.00
3,500.00
420.00
80.00
220.00
420.00
80.00
220.00
150.00
420.00
80.00
80.00
150.00
350.00
450.00
600.00
3,500.00
350.00
450.00
600.00
3,500.00
350.00
450.00
600.00
3,500.00
80.00
160.00
600.00
400.00
800.00
350.00
450.00
600.00
3,500.00
420.00
80.00
220.00
420.00
80.00
220.00
150.00
420.00
80.00
80.00
150.00
450,000.00
12,000.00
5,000.00
10,000.00
9,000.00
7,000.00
25,000.00
5,000.00
5,000.00
5,000.00
3,500.00
7,000.00
1,200.00
600.00
400.00
3,000.00
3,500.00
7,000.00
1,200.00
600.00
400.00
700.00
420.00
135.00
80.00
80.00
150.00
90.00
120.00
120.00
80.00
80.00
15,000.00
120.00
600.00
120.00
120.00
600.00
600.00
600.00
120.00
80.00
300.00
80.00
80.00
350.00
450.00
30.00
30.00
15,000.00
7,000.00
3,000.00
47.00
450.00
2,500.00
2,000.00
45,000.00
25,000.00
400.00
250.00
1,500.00
600.00
800.00
2,800.00
320.00
230.00
130.00
200.00
4,200.00
6,500.00
125.00
150.00
70.00
110.00
5,000.00
100.00
100.00
180.00
140,000.00
110,000.00
75,000.00

BOQ - Covered Court (Rev.005)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BOQ - Covered Court (Rev.005)

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

UNIVERSITY OF SOUTHEASTERN PHILIPPIN

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

Total Cost of General Requirements

II. EARTHWORKS, SOIL TREATMENT & WATERPROOFING 1.00 lot

Total Cost of Earthworks, Soil Treatment & Waterproofing

III. REINFORCED CONCRETE WORKS

3.1.b 3000 psi 1.00 lot

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

3.2 REINFORCEMENTS BARS

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

3.3 FORMWORKS 1.00 lot

Total Cost of Reinforced Concrete Works

IV. MASONRY WORKS

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

Total Cost of Masonry Works

Total Cost of Thermal Works

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

VI. METAL WORKS

6.4 Backstage Stairs 1.00 lot

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

Total Cost of Metal Works

VII. DOORS AND WINDOWS

7.2 UPPER GROUND FLOOR

Total Cost of Doors and Windows

VIII. CARPENTRY WORKS

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

8.2 UPPER GROUND FLOOR

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

Total Cost of Carpentry Works

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

9.2 EXTERIOR CLADDING

Total Cost of Finishing Works

MATERIALS TAKE- OFF AND COST ESTIMAT

PROJECT : EXPANSION/REHABILITATION OF COVERED COURT IN MINTAL CAMPUS

LOCATION : USeP - MINTAL CAMPUS, MINTAL, DAVAO CITY

11.2 SANITARY 1.00 lot

11.3 WATERLINE 1.00 lot

MATERIALS TAKE- OFF AND COST ESTIMAT