PROJECT: Proposed 3-Storey Office Building with Roofdeck

LOCATION: MWSS Compound, Katipunan Avenue, Matandang Balara, Quezon City

OWNER: Metropolitan Waterworks and Sewerage System Regulatory Office
TOTAL FLOOR AREA: 3,224.00 sq.m

ITEM DESCRIPTION

CONSTRUCTION STAGE
I
1. Tracking/Transpotation
Truck Rentals
Plate Compactor
Excavator
Bulldozer (Per Hour For 1 day)
Crane (Per Hour For 1 day)
2.Transportation
10 Wheeler Truck (3)

II
1.Clearing & Grubbing/Removing top soil
2. Excavation
A. Footing F-1 1.80 1.80 0.60 1.80
F-1A 1.80 1.80 0.60 3.85
F-2 2.80 2.80 0.80 1.80
F-2A 2.80 2.80 0.80 4.05
F-3 3.00 3.00 0.80 1.80
F-3A 3.00 3.00 0.80 4.05

3. Back Filling Works

F-1 1.65 1.65 0.00 1.20
F-1A 1.65 1.65 0.00 3.25
F-2 2.65 2.65 0.00 1.00
F-2A 2.65 2.65 0.00 3.25
F-3 2.85 2.85 0.00 1.00
F-3A 2.85 2.85 0.00 3.25
Total: 12.95
Portland Cement
Gravel 3/4"
White Sand

IV
IV.1 COLUMN
 Ø 20mm x 15.5m
Ø 25mmx 8.5m
Ø 16 mm x 10.5m
Ø 20 mm x 3.5m
Lateral ties Ø12 @ 100
Lateral ties Ø10 @ 150
Steel wire rod

IV
IV.1 COLUMN
MARK QTY L W H
C-1 39 0.8 0.50 4.6
C-2 1 0.8 0.50 4.6
FOUNDATION TO 2ND
C-3 1 0.65 0.50 4.6
C-4 3 0.6 0.4 4.6
C-1 39 0.6 0.4 3.5
2ND TO 3RD
C-2 1 0.8 0.50 3.5
C-1 39 0.6 0.4 3.5
3RD TO ROOFDECK
PC-1 1 0.8 0.50 3.5
ROOFDECK TO ROOF C-1 39 0.5 0.3 3.5
VT
IV.2 BEAMS
MARK QTY L B H
FTB-1 47 6.00 0.30 0.50
GROUND FLOOR
FTB-1 13 5.00 0.30 0.50
2G-1 3 18 0.30 0.50
2G-2 3 15 0.30 0.50
2G-3 3 15 0.30 0.50
2G-4 3 15 0.30 0.50
2G-5 3 15 0.30 0.50
2G-6 3 15 0.30 0.50
2G-7 3 18 0.30 0.50
2G-8 3 18 0.30 0.50
2G-9 3 15 0.30 0.50
2G-10 3 15 0.30 0.50
2G-11 3 15 0.30 0.50
2G-12 3 15 0.30 0.50
2G-13 3 15 0.30 0.50
2G-14 3 18 0.30 0.50
2G-15 3 18 0.30 0.50
2G-16 3 15 0.30 0.50
2G-17 3 15 0.30 0.50
2G-18 3 15 0.30 0.50
 2G-19 3 15 0.30 0.50
2G-20 3 15 0.30 0.50
2G-21 3 18 0.30 0.50
2G-22 3 18 0.30 0.50
2G-23 3 15 0.30 0.50
2G-24 3 15 0.30 0.50
2G-25 3 15 0.30 0.50
2G-26 3 15 0.30 0.50
2G-27 3 15 0.30 0.50
2G-28 3 18 0.30 0.50
2G-29 3 18 0.30 0.50
2G-30 3 15 0.30 0.50
2G-31 3 15 0.30 0.50
2G-32 3 15 0.30 0.50
2G-33 3 15 0.30 0.50
2G-34 3 15 0.30 0.50
2G-35 3 18 0.30 0.50
2G-36 3 18 0.30 0.50
2G-37 3 18 0.30 0.50
2G-38 3 18 0.30 0.50
2G-39 3 18 0.30 0.50
2G-40 3 18 0.30 0.50
2G-41 3 18 0.30 0.50
2ND FLOOR
2G-42 3 18 0.30 0.50
3RD FLOOR
2G-44 3 18 0.30 0.50
ROOFDECK
2G-45 3 18 0.30 0.50
2G-46 3 18 0.30 0.50
2G-47 3 18 0.30 0.50
2G-48 3 18 0.30 0.50
2G-49 3 18 0.30 0.50
2G-50 3 18 0.30 0.50
2G-51 3 18 0.30 0.50
2G-52 3 18 0.30 0.50
2G-53 3 18 0.30 0.50
2G-54 3 18 0.30 0.50
2G-55 3 18 0.30 0.50
2G-56 3 18 0.30 0.50
2G-57 3 18 0.30 0.50
2G-58 3 18 0.30 0.50
2G-59 3 18 0.30 0.50
2G-60 3 18 0.30 0.50
2G-61 3 18 0.30 0.50
2G-62 3 18 0.30 0.50
 2G-63 3 18 0.30 0.50
2G-64 3 18 0.30 0.50
2G-65 3 18 0.30 0.50
2G-66 3 18 0.30 0.50
2G-67 3 18 0.30 0.50
2G-68 3 18 0.30 0.50
2G-69 3 18 0.30 0.50
2G-70 3 18 0.30 0.50
2G-71 3 18 0.30 0.50
2G-72 3 18 0.30 0.50
2G-73 3 18 0.30 0.50
2B-1 24 18 0.30 0.50
2B-2 33 18 0.30 0.50
2B-3 18 18 0.30 0.50
2B-4 3 18 0.30 0.50
2B-5 3 18 0.30 0.50
2B-6 1 6 0.30 0.50
2B-6 1 9.675 0.30 0.50
2B-7 1 5.7 0.30 0.50
2B-7 1 3.12 0.30 0.50
2B-8 3 9 0.30 0.50
2B-4A 3 18 0.30 0.50
2B-3A 3 18 0.30 0.50
VT
IV.3 SLAB
MARK QTY W L t
S-1 31 2.50 6.00 0.150
S-1A 3 2.50 6.00 0.150
S-2 1 3.80 5.30 0.150
S-3 38 2.50 6.00 0.150
S-3 2 2.02 6.00 0.150
S-4 12 3.00 6.00 0.150
S-4A 2 4.00 6.00 0.150
S-5 19 3.00 6.00 0.150
S-5 2 3.8 5.3 0.150
S-5 1 3.8 5.3 0.150
VT
TOTAL VOLUME
CEMENT
SAND
GRAVEL
 V
IV.1 COLUMN
MARK QTY L W H
C-1 39 0.8 0.50 4.6
C-2 1 0.8 0.50 4.6
FOUNDATION TO 2ND
C-3 1 0.65 0.50 4.6
C-4 3 0.6 0.4 4.6
C-1 39 0.6 0.4 3.5
2ND TO 3RD
C-2 1 0.8 0.50 3.5
C-1 39 0.6 0.4 3.5
3RD TO ROOFDECK
PC-1 1 0.8 0.50 3.5
ROOFDECK TO ROOF C-1 39 0.5 0.3 3.5
T
IV.2 BEAMS
MARK QTY L B H
FTB-1 47 6.00 0.30 0.50
GROUND FLOOR
FTB-1 13 5.00 0.30 0.50
2G-1 3 18 0.30 0.50
2G-2 3 15 0.30 0.50
2G-3 3 15 0.30 0.50
2G-4 3 15 0.30 0.50
2G-5 3 15 0.30 0.50
2G-6 3 15 0.30 0.50
2G-7 3 18 0.30 0.50
2G-8 3 18 0.30 0.50
2G-9 3 15 0.30 0.50
2G-10 3 15 0.30 0.50
2G-11 3 15 0.30 0.50
2G-12 3 15 0.30 0.50
2G-13 3 15 0.30 0.50
2G-14 3 18 0.30 0.50
2G-15 3 18 0.30 0.50
2G-16 3 15 0.30 0.50
2G-17 3 15 0.30 0.50
2G-18 3 15 0.30 0.50
2G-19 3 15 0.30 0.50
2G-20 3 15 0.30 0.50
2G-21 3 18 0.30 0.50
2G-22 3 18 0.30 0.50
2G-23 3 15 0.30 0.50
2G-24 3 15 0.30 0.50
2G-25 3 15 0.30 0.50
2G-26 3 15 0.30 0.50
 2G-27 3 15 0.30 0.50
2G-28 3 18 0.30 0.50
2G-29 3 18 0.30 0.50
2G-30 3 15 0.30 0.50
2G-31 3 15 0.30 0.50
2G-32 3 15 0.30 0.50
2G-33 3 15 0.30 0.50
2G-34 3 15 0.30 0.50
2G-35 3 18 0.30 0.50
2G-36 3 18 0.30 0.50
2G-37 3 18 0.30 0.50
2G-38 3 18 0.30 0.50
2G-39 3 18 0.30 0.50
2G-40 3 18 0.30 0.50
2G-41 3 18 0.30 0.50
2ND FLOOR 2G-42 3 18 0.30 0.50
3RD FLOOR 2G-43 3 18 0.30 0.50
ROOFDECK 2G-44 3 18 0.30 0.50
2G-45 3 18 0.30 0.50
2G-46 3 18 0.30 0.50
2G-47 3 18 0.30 0.50
2G-48 3 18 0.30 0.50
2G-49 3 18 0.30 0.50
2G-50 3 18 0.30 0.50
2G-51 3 18 0.30 0.50
2G-52 3 18 0.30 0.50
2G-53 3 18 0.30 0.50
2G-54 3 18 0.30 0.50
2G-55 3 18 0.30 0.50
2G-56 3 18 0.30 0.50
2G-57 3 18 0.30 0.50
2G-58 3 18 0.30 0.50
2G-59 3 18 0.30 0.50
2G-60 3 18 0.30 0.50
2G-61 3 18 0.30 0.50
2G-62 3 18 0.30 0.50
2G-63 3 18 0.30 0.50
2G-64 3 18 0.30 0.50
2G-65 3 18 0.30 0.50
2G-66 3 18 0.30 0.50
2G-67 3 18 0.30 0.50
2G-68 3 18 0.30 0.50
2G-69 3 18 0.30 0.50
 2G-70 3 18 0.30 0.50
2G-71 3 18 0.30 0.50
2G-72 3 18 0.30 0.50
2G-73 3 18 0.30 0.50
2B-1 24 18 0.30 0.50
2B-2 33 18 0.30 0.50
2B-3 18 18 0.30 0.50
2B-4 3 18 0.30 0.50
2B-5 3 18 0.30 0.50
2B-6 1 6 0.30 0.50
2B-6 1 9.675 0.30 0.50
2B-7 1 5.7 0.30 0.50
2B-7 1 3.12 0.30 0.50
2B-8 3 9 0.30 0.50
2B-4A 3 18 0.30 0.50
2B-3A 3 18 0.30 0.50
T
IV.3 SLAB
MARK QTY W L t
S-1 31 2.50 6.00 0.150
S-1A 3 2.50 6.00 0.150
S-2 1 3.80 5.30 0.150
S-3 38 2.50 6.00 0.150
S-3 2 2.02 6.00 0.150
S-4 12 3.00 6.00 0.150
S-4A 2 4.00 6.00 0.150
S-5 19 3.00 6.00 0.150
S-5 2 3.8 5.3 0.150
S-5 1 3.8 5.3 0.150
T
TOTAL
VI
VI.1 EXTERIOR / INETRIOR WALLS
CHB 4"
Cement
Sand
CHB 6"
Cement
Sand
CHB 8"
Cement
Sand
 VII
VII.1 Metal Framing
150mmx150mmx5mm Vertical and Horizal Framing
50mmx50mmx2.5mm Square Tubular
Anchor Bolts, Nuts, Washers
100mmx200mmx8mmx Tubular Steel

VII.2 Roofing Trusses

LC 200x75x20x2.0 Purlins
L 75x75x60
L 50x50x5
L 40x40x3
W12x26
LC 150x65x20x2.0 Purlins
L 75x75x60
10mm dia Sag Rods

VII.2 RAILINGS
STEEL RAILINGS

VIII
VIII.1 Doors Including Jambs And Windows
D-1
D-2
D-3
D-4
D-5
D-6
D-7
D-8
D-9
D-10
D-11
D-12

VIII.2 Windows Including Frames And Accessories

W-1
W-2
W-3
W-4
W-5
W-6
W-7
 W-8
W-9
W-10
W-11
W-12

IX
Ceiling Paint Semi Gloss
Painting Steel Trusses

XI

XII

XIII

XIV
City

MATERIAL COST LABOR EQUIPMENT

QTY
UNIT UNIT COST TOTAL COST COST

MOBILIZATION

2.00 pcs 15,300.00 30,600.00 10,710.00 1,530.00

1.00 pcs 450,000.00 450,000.00 157,500.00 22,500.00
6.00 hours 2,800.00 16,800.00 5,880.00 840.00
4.00 hours 2,800.00 11,200.00 3,920.00 560.00

6.00 hours 2,500.00 15,000.00 5,250.00 750.00

EARTHWORKS
13.60 cu.m 600.00 8,160.00 1,632.00 2,856.00

3.50
7.48
11.29
25.40
12.96
29.16
89.79 cu.m 1,234.00 110,806.78 53,876.88 5,540.34

10.00 230.00 bags 230.00 52,900.00 10,580.00 2,645.00

0.80 10.36 cu.m 700.00 7,252.00 1,450.40 362.60
1.00 12.95 cu.m 700.00 9,065.00 1,813.00 453.25

REBARS
 858.00 pcs 591.84 507,798.72 126,949.68 25,389.94
12.00 pcs 693.54 8,322.48 2,080.62 416.12
56.00 pcs 284.04 15,906.24 3,976.56 795.31
22.00 pcs 295.92 6,510.24 1,627.56 325.51
250.00 pcs 213.12 53,280.00 13,320.00 2,664.00
250.00 pcs 147.84 36,960.00 9,240.00 1,848.00
26.75 kg 401.25 10,733.44 2,683.36 536.67

CONCRETE WORKS

V UNIT
1.84 71.7600 cu.m
1.84 1.8400 cu.m
1.50 1.4950 cu.m
1.10 3.3120 cu.m
0.84 32.7600 cu.m
1.40 1.4000 cu.m
0.84 32.7600 cu.m
1.40 1.4000 cu.m
0.53 20.4750 cu.m
VT 167.20 cu.m

V cu.m
0.90 42.3000 cu.m
0.75 9.7500 cu.m
2.70 8.1000 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.25 6.7500 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
 2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
2.70 64.8000 cu.m
2.70 89.1000 cu.m
2.70 48.6000 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
0.90 0.9000 cu.m
1.45 1.4513 cu.m
0.86 0.8550 cu.m
0.47 0.4680 cu.m
1.35 4.0500 cu.m
2.70 8.1000 cu.m
2.70 8.1000 cu.m
VT 844.12 cu.m

V UNIT
2.25 69.7500 cu.m
2.25 6.7500 cu.m
3.02 3.0210 cu.m
2.25 85.5000 cu.m
1.82 3.6360 cu.m
2.70 32.4000 cu.m
3.60 7.2000 cu.m
2.70 51.3000 cu.m
3.02 6.0420 cu.m
3.02 3.0210 cu.m
VT 268.62 cu.m
TOTAL VOLUME 1279.95 cu.m
CEMENT 8959.62 bags 230 2060713.46 412,142.69 103,035.67
SAND 639.97 cu.m 700 447981.19 89,596.24 22,399.06
GRAVEL 1279.95 cu.m 700 895962.38 179,192.48 44,798.12
 FORMWORKS

LA TLA UNIT
2.80 174 pcs
2.80 4 pcs
2.50 4 pcs
2.20 11 pcs
2.20 104 pcs
2.80 3 pcs
2.20 104 pcs
2.80 3 pcs
1.80 85 pcs
T 494.08 pcs

LA TLA UNIT
12.80 104 pcs
10.80 24 pcs
36.80 19 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
36.80 19 pcs
36.80 19 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
36.80 19 pcs
36.80 19 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
36.80 19 pcs
36.80 19 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
36.80 19 pcs
36.80 19 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
30.80 16 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 19 pcs
36.80 153 pcs
36.80 211 pcs
36.80 115 pcs
36.80 19 pcs
36.80 19 pcs
12.80 2 pcs
20.15 3 pcs
12.20 2 pcs
7.04 1 pcs
18.80 10 pcs
36.80 19 pcs
36.80 19 pcs
T 2024.55 pcs

LA TLA UNIT
17.20 28 pcs
17.20 3 pcs
18.40 1 pcs
17.20 34 pcs
16.24 2 pcs
18.20 11 pcs
20.20 2 pcs
18.20 18 pcs
18.40 2 pcs
18.40 1 pcs
T 101.51 pcs
TOTAL 2620.14 pcs 750 1965108.59 393,021.72 98,255.43
MASONRY WORKS

2217.00 pcs 10 22170.00 7,759.50 1,108.50

181.00 bags 230 41630.00 14,570.50 2,081.50
15.00 cum 650 9750.00 3,412.50 487.50
1550.00 pcs 14 21700.00 7,595.00 1,085.00
1300.00 bags 230 299000.00 104,650.00 14,950.00
156.00 cum 650 101400.00 35,490.00 5,070.00
1870.00 pcs 16 29920.00 10,472.00 1,496.00
1500.00 bags 230 345000.00 120,750.00 17,250.00
156.00 cum 650 101400.00 35,490.00 5,070.00
 METAL WORKS

890 kg 450 400500.00 120,150.00 200,250.00

70 kg 300.00 21000.00 6,300.00 10,500.00
2,700 pcs 3 8100.00 2,430.00 4,050.00
1,340 kg 250.00 335000.00 100,500.00 167,500.00

530 kg 400 212000.00 63,600.00 106,000.00

250 kg 450.00 112500.00 33,750.00 56,250.00
277 kg 250 69217.50 20,765.25 34,608.75
50 kg 200.00 10000.00 3,000.00 5,000.00
64 kg 500 32000.00 9,600.00 16,000.00
450 kg 540.00 243000.00 72,900.00 121,500.00
258 kg 560 144480.00 43,344.00 72,240.00
20 kg 160.00 3200.00 960.00 1,600.00

85 pcs 2530 215050.00 64,515.00 107,525.00

DOORS & WINDOWS

4 set/s 2805 11220.00 3,366.00 5,610.00

4 set/s 6700 26800.00 8,040.00 13,400.00
3 set/s 5300 15900.00 4,770.00 7,950.00
4 set/s 5000 20000.00 6,000.00 10,000.00
12 set/s 5500 66000.00 19,800.00 33,000.00
14 set/s 4600 64400.00 19,320.00 32,200.00
4 set/s 4800 19200.00 5,760.00 9,600.00
9 set/s 4000 36000.00 10,800.00 18,000.00
7 set/s 4000 28000.00 8,400.00 14,000.00
2 set/s 2000 4000.00 1,200.00 2,000.00
3 set/s 2860 8580.00 2,574.00 4,290.00
1 set/s 2400 2400.00 720.00 1,200.00

66 set/s 3600 237600.00 71,280.00 118,800.00

4 set/s 2870 11480.00 3,444.00 5,740.00
8 set/s 1,870.00 14960.00 4,488.00 7,480.00
12 set/s 1900 22800.00 6,840.00 11,400.00
1 set/s 1870 1870.00 561.00 935.00
2 set/s 4,600.00 9200.00 2,760.00 4,600.00
2 set/s 440 880.00 264.00 440.00
 1 set/s 2688 2688.00 806.40 1,344.00
2 set/s 4,789.00 9578.00 2,873.40 4,789.00
1 set/s 3500 3500.00 1,050.00 1,750.00
2 set/s 3500 7000.00 2,100.00 3,500.00
2 set/s 4780 9560.00 2,868.00 4,780.00

PAINTING WORKS
250 gal 375 93750.00 28,125.00 46,875.00
180 gal 258 46440.00 13,932.00 23,220.00

MECHANICAL WORKS
42,580.00 10,645.00 2,129.00
ELECTRICAL WORKS
- - -
PLUMBING WORKS
166,118.30 41,529.58 8,305.92
FIRE PROTECTION SYSTEM
228,186.64 57,046.66 11,409.33
FINISHES
2,770,779.48 692,694.87 138,538.97
DIRECT COST INDIRECT COST TOTAL
(MC+LC+EC) OCM PROFIT COST
Fire Pump
Jockey Pump
4" (100mm) dia Gate Valve w/ Su
4" (100mm) dia Water Flow Switc
42,840.00 5,140.80 4,284.00 52,264.80 1" (25mm) dia Globe Valve
630,000.00 75,600.00 63,000.00 768,600.00 1" (25mm) Sigth Glass
23,520.00 2,822.40 2,352.00 28,694.40 Pressure Gauge
15,680.00 1,881.60 1,568.00 19,129.60 4" (100mm) dia Gate Valve OS&Y
2" (50mm) dia Gate Valve OS&Y
21,000.00 2,520.00 2,100.00 25,620.00 4" (100mm) dia Check Valve
TOTAL COST 894,308.80 2" (50mm) dia Check Valve
2" (50mm) dia Flexible Rubber C
12,648.00 1,517.76 1,264.80 15,430.56 6" (150mm) dia Auto Alarm Chec
FIRE PROTECTION DISTRIBUTIO
B.I. Fittings
Sprinkler Head; Pendent Type
Sprinkler Head; Upright Type
Sprinkler Head; Wall Type
Fire Hose Cabinet complete w/ a
Pipe Hanger and Support
170,224.00 20,426.88 17,022.40 207,673.28

PVC Pipes
150mm Ø
100mm Ø
75mm Ø
PVC Blue Pipe
32mm Ø
66,125.00 7,935.00 6,612.50 80,672.50 25mm Ø
9,065.00 1,087.80 906.50 11,059.30 Deck Drain
11,331.25 1,359.75 1,133.13 13,824.13 75mm Ø
TOTAL COST 328,659.77 PVC Ceiling Cleanout
75mm Ø
Miscelleneous / Consumables
660,138.34 79,216.60 66,013.83 805,368.77 Epoxy A&B
10,819.22 1,298.31 1,081.92 13,199.45 Blue Tape
20,678.11 2,481.37 2,067.81 25,227.30 Rubber Insulation
8,463.31 1,015.60 846.33 10,325.24 G.I Wire #16
69,264.00 8,311.68 6,926.40 84,502.08 Rugby
48,048.00 5,765.76 4,804.80 58,618.56 Sewer and Vent Lines
13,953.47 1,674.42 1,395.35 17,023.23 150mm Ø
TOTAL COST 171,203.17 100mm Ø
75mm Ø
50mm Ø
Floor Drain
75mm Ø
50mm Ø
Floor Cleanout
100mm Ø
75mm Ø

Water Closet Flush valve type w/

Urinals w/ complete accessories
Lavatory w/ Faucet & P-Trap w/
Slop Sink
Kitchen Sink
Grease Trap
Shower head with valve
Hosebib
Water Heater
Miscellaneous / Consumables
Mastic Sealant
Epoxy A&B

Split Type - Inverter Fan Coil U

ACCU 1 Second Floor
FCU 1-1 Security Office
FCU 1-2 Test Bench Room
FCU 1-3 Laboratory Room
FCU 1-4 Training Room
FCU 1-5 Office
FCU 1-6 Customer Service Area
FCU 1-7 Record's Officer
FCU 1-8 Hallway
FCU 1-9 Welfare Fund
FCU 1-10 Cleanroom Waste Wa
FCU 1-11 Cleanroom (Drinking
FCU 1-12 Clinic/Stress Room
FCU 1-13 Meeting Room
FCU 1-14 Main Lobby
FCU 1-15 Deputy Admin Officer
FCU 1-16 Telco Room
ACCU 2
Ceiling Cassette

Plastering
20mm thk Cement Plaster for
Cement
Sand
20mm thk Cement Plaster for
Cement
Sand
20mm thk Cement Plaster for
Cement
Sand
Floor Finish
(FF-1) 19mm Thk. Sandblasted F
(FF-2) 600x600mm Homogeneo
(FF-3) 600x 600mm Homogeneo
(FF-4) 600x600 Granite Tiles
(FF-5) 300x300mm Vinyl Tiles
(FF-6) 300 x 300mm Homogene
(FF-7) 600 x 600mm Anti-Static
(FF-8) Carpet Tiles
(FF-9) Trowelled Concrete Toppi
(FF-10) Trowelled Concrete Topp
(FF-11) Straight to Finish Floorin
(FF-12) Rubber Flooring
Wall Finishes
(WF-1a) Semi-Gloss Acrylic Late
(WF-1b) Semi-Gloss Acrylic Late
(WF-3) Stone Assembly
(WF-4) 300x300mm Ceramic Tile
Ceilings
 (CF-1) 600x1200mm Acoustical
(CF-2) Painted Finish, 12mm Thk
(CF-4) Painted Finish, 12mm. Fib
(CF-5) Linear Metal Ceiling

Wires and Cables

250mm² THHN Wire
150mm² THHN Wire
125mm² THHN Wire
80mm² THHN Wire
60mm² THHN Wire
30mm² THHN Wire
22mm² THHN Wire
8.0mm² THHN Wire
5.5mm² THHN Wire
3.5mm² Fire Rated Cable
22mm² Fire Rated Cable
3.5mm² Fire Rated Cable
Switchboards, Panelboard and
Panel: MDP, NEMA 1, Surface Mo
Panel: EMDP, NEMA 1, Surface M
Panel: PPFCU, NEMA 1, Surface M
Panel: PPACU, NEMA 1, Surface M
Panel: EPP1, NEMA 1, Surface M

2,575,891.83 309,107.02 257,589.18 3,142,588.03

559,976.48 67,197.18 55,997.65 683,171.31
1,119,952.97 134,394.36 111,995.30 1,366,342.62
TOTAL COST 5,192,101.96
2,456,385.74 294,766.29 245,638.57 2,996,790.61

31,038.00 3,724.56 3,103.80 37,866.36

58,282.00 6,993.84 5,828.20 71,104.04
13,650.00 1,638.00 1,365.00 16,653.00
30,380.00 3,645.60 3,038.00 37,063.60
418,600.00 50,232.00 41,860.00 510,692.00
141,960.00 17,035.20 14,196.00 173,191.20
41,888.00 5,026.56 4,188.80 51,103.36
483,000.00 57,960.00 48,300.00 589,260.00
141,960.00 17,035.20 14,196.00 173,191.20
TOTAL COST 1,660,124.76
720,900.00 86,508.00 72,090.00 879,498.00
37,800.00 4,536.00 3,780.00 46,116.00
14,580.00 1,749.60 1,458.00 17,787.60
603,000.00 72,360.00 60,300.00 735,660.00
TOTAL 1,679,061.60

381,600.00 45,792.00 38,160.00 465,552.00

202,500.00 24,300.00 20,250.00 247,050.00
124,591.50 14,950.98 12,459.15 152,001.63
18,000.00 2,160.00 1,800.00 21,960.00
57,600.00 6,912.00 5,760.00 70,272.00
437,400.00 52,488.00 43,740.00 533,628.00
260,064.00 31,207.68 26,006.40 317,278.08
5,760.00 691.20 576.00 7,027.20
TOTAL 1,814,768.91

387,090.00 46,450.80 38,709.00 472,249.80

TOTAL COST 3,966,080.31

20,196.00 2,423.52 2,019.60 24,639.12

48,240.00 5,788.80 4,824.00 58,852.80
28,620.00 3,434.40 2,862.00 34,916.40
36,000.00 4,320.00 3,600.00 43,920.00
118,800.00 14,256.00 11,880.00 144,936.00
115,920.00 13,910.40 11,592.00 141,422.40
34,560.00 4,147.20 3,456.00 42,163.20
64,800.00 7,776.00 6,480.00 79,056.00
50,400.00 6,048.00 5,040.00 61,488.00
7,200.00 864.00 720.00 8,784.00
15,444.00 1,853.28 1,544.40 18,841.68
4,320.00 518.40 432.00 5,270.40
TOTAL 664,290.00

427,680.00 51,321.60 42,768.00 521,769.60

20,664.00 2,479.68 2,066.40 25,210.08
26,928.00 3,231.36 2,692.80 32,852.16
41,040.00 4,924.80 4,104.00 50,068.80
3,366.00 403.92 336.60 4,106.52
16,560.00 1,987.20 1,656.00 20,203.20
1,584.00 190.08 158.40 1,932.48
 4,838.40 580.61 483.84 5,902.85
17,240.40 2,068.85 1,724.04 21,033.29
6,300.00 756.00 630.00 7,686.00
12,600.00 1,512.00 1,260.00 15,372.00
17,208.00 2,064.96 1,720.80 20,993.76
TOTAL 706,136.98
TOTAL COST 1,370,426.98

168,750.00 20,250.00 16,875.00 205,875.00

83,592.00 10,031.04 8,359.20 101,982.24
TOTAL COST 307,857.24

55,354.00 6,642.48 5,535.40 67,531.88

- - - -

215,953.80 25,914.46 21,595.38 263,463.63

296,642.63 35,597.12 29,664.26 361,904.01

3,602,013.32 432,241.60 360,201.33 4,394,456.26

 FIRE PROTECTION SYSTEM

Fire Pump 1 set 58800

Jockey Pump 1 set 12960
4" (100mm) dia Gate Valve w/ Supervisory Switch 3 set 4589
4" (100mm) dia Water Flow Switch 3 set 1758
1" (25mm) dia Globe Valve 3 set 849
1" (25mm) Sigth Glass 2 set 589
Pressure Gauge 1 set 16182.5
4" (100mm) dia Gate Valve OS&Y 2 set 4500
2" (50mm) dia Gate Valve OS&Y 1 set 2500
4" (100mm) dia Check Valve 1 set 3600
2" (50mm) dia Check Valve 1 set 1500
2" (50mm) dia Flexible Rubber Connector 1 set 1128
6" (150mm) dia Auto Alarm Check Valve 1 set 3000
FIRE PROTECTION DISTRIBUTION MATERIALS
B.I. Fittings 1 set 380
Sprinkler Head; Pendent Type 306 set 148.19
Sprinkler Head; Upright Type 14 set 229
Sprinkler Head; Wall Type 9 set 202
Fire Hose Cabinet complete w/ angle valve and other accessories. 3 set 15000
Pipe Hanger and Support 1 set 1000
TOTAL COST

PLUMBING
PVC Pipes
150mm Ø 20 lgth 785
100mm Ø 61 lgth 592
75mm Ø 31 lgth 438.78
PVC Blue Pipe
32mm Ø 84 lgth 210.83
25mm Ø 88 lgth 107
Deck Drain
75mm Ø 53 lgth 438.078
PVC Ceiling Cleanout
75mm Ø 2 lgth 450
Miscelleneous / Consumables
Epoxy A&B 3 gal 90
Blue Tape 1 roll 344
Rubber Insulation 104 roll 45
G.I Wire #16 1 kg 36.61
Rugby 1 gal 85
Sewer and Vent Lines
150mm Ø 35 lgth 107
100mm Ø 195 lgth 97
75mm Ø 32 lgth 64
50mm Ø 116 lgth 55
Floor Drain
75mm Ø 3 pcs 276
50mm Ø 40 pcs 180
Floor Cleanout
100mm Ø 19 pcs 282
75mm Ø 3 pcs 200
TOTAL COST

FIXTURES
Water Closet Flush valve type w/ complete accessories 21.00 sets 1800
Urinals w/ complete accessories 8.00 sets 2900
Lavatory w/ Faucet & P-Trap w/ complete accessories 23.00 sets 1912
Slop Sink 3.00 sets 3000
Kitchen Sink 10.00 sets 3920
Grease Trap 7.00 sets 1800
Shower head with valve 9.00 sets 2288
Hosebib 5.00 pcs 414.75
Water Heater 7.00 sets 3500
Miscellaneous / Consumables
Mastic Sealant 20.00 tube 259
Epoxy A&B 1.00 gal 90
TOTAL COST

MECHANICAL
Split Type - Inverter Fan Coil Unit
ACCU 1 Second Floor 1.00 Unit/s 2000
FCU 1-1 Security Office 1.00 Unit/s 2000
FCU 1-2 Test Bench Room 1.00 Unit/s 1820
FCU 1-3 Laboratory Room 2.00 Unit/s 1820
FCU 1-4 Training Room 1.00 Unit/s 1820
FCU 1-5 Office 1.00 Unit/s 1820
FCU 1-6 Customer Service Area 1.00 Unit/s 1820
FCU 1-7 Record's Officer 2.00 Unit/s 1820
FCU 1-8 Hallway 1.00 Unit/s 1820
FCU 1-9 Welfare Fund 2.00 Unit/s 1820
FCU 1-10 Cleanroom Waste Water 1.00 Unit/s 1820
FCU 1-11 Cleanroom (Drinking Water) 1.00 Unit/s 1820
FCU 1-12 Clinic/Stress Room 1.00 Unit/s 1820
FCU 1-13 Meeting Room 1.00 Unit/s 1820
FCU 1-14 Main Lobby 1.00 Unit/s 1820
FCU 1-15 Deputy Admin Officer 2.00 Unit/s 1820
FCU 1-16 Telco Room 1.00 Unit/s 1820
ACCU 2 1.00 Unit/s 2000
Ceiling Cassette 1.00 Unit/s 2000
TOTAL COST

FINISHES
Plastering
20mm thk Cement Plaster for 200mm CHB
Cement 882.00 bags 200
Sand 74.00 cu.m. 500
20mm thk Cement Plaster for 150mm CHB
Cement 790.00 bags 200
Sand 66.00 cu.m. 500
20mm thk Cement Plaster for 100mm CHB
Cement 86.00 bags 200
Sand 8.00 cu.m. 500
Floor Finish
(FF-1) 19mm Thk. Sandblasted Field Granite Stone 102.70 sq.m 115
(FF-2) 600x600mm Homogeneous Tiles, Polished Finished 1,325.72 sq.m 130
(FF-3) 600x 600mm Homogeneous Tiles, Matte Finish 136.05 sq.m 175
(FF-4) 600x600 Granite Tiles 226.61 sq.m 131
(FF-5) 300x300mm Vinyl Tiles 79.37 sq.m 45
(FF-6) 300 x 300mm Homogeneous Tiles (Matte Finish) 188.91 sq.m 150
(FF-7) 600 x 600mm Anti-Static Vinyl Tiles 9.47 sq.m 60
(FF-8) Carpet Tiles 188.77 sq.m 50
(FF-9) Trowelled Concrete Topping With Epoxy Floor Coating 30.00 gal 650
(FF-10) Trowelled Concrete Topping W/ Hardener and Dustproofer 35.00 gal 750
(FF-11) Straight to Finish Flooring w/ Concrete Floor Hardener 98.00 gal 1590
(FF-12) Rubber Flooring 15.00 gal 1600
Wall Finishes
(WF-1a) Semi-Gloss Acrylic Latex Based Paint Over Primer 350 gal 450
(WF-1b) Semi-Gloss Acrylic Latex Based Paint Over Primer 2,500.00 gal 300
(WF-3) Stone Assembly 243.28 sq.m 800
(WF-4) 300x300mm Ceramic Tiles (Glazed) 784.15 sq.m 42
Ceilings
(CF-1) 600x1200mm Acoustical Ceiling Panel 1,346.88 sq.m 250
(CF-2) Painted Finish, 12mm Thk Type x Gypsum Board 778.43 sq.m 460
(CF-4) Painted Finish, 12mm. Fiber Cement Board 15.79 sq.m 300
(CF-5) Linear Metal Ceiling 36.38 sq.m 150
TOTAL COST

ELECTRICAL WORKS
Wires and Cables
250mm² THHN Wire 640.00 lm 0
150mm² THHN Wire 144.00 lm 0
125mm² THHN Wire 240.00 lm 0
80mm² THHN Wire 45.00 lm 0
60mm² THHN Wire 508.00 lm 0
30mm² THHN Wire 144.00 lm 0
22mm² THHN Wire 36.00 lm 0
8.0mm² THHN Wire 130.00 lm 0
5.5mm² THHN Wire 100.00 lm 0
3.5mm² Fire Rated Cable 36,320.00 lm 0
22mm² Fire Rated Cable 36.00 lm 0
3.5mm² Fire Rated Cable 30.00 lm 0
Switchboards, Panelboard and Enclosed Circuit Breaker
Panel: MDP, NEMA 1, Surface Mounted 1.00 Assy 0
Panel: EMDP, NEMA 1, Surface Mounted 1.00 Assy 0
Panel: PPFCU, NEMA 1, Surface Mounted 1.00 Assy 0
Panel: PPACU, NEMA 1, Surface Mounted 1.00 Assy 0
Panel: EPP1, NEMA 1, Surface Mounted 1.00 Assy 0
TOTAL COST
 58800
12960
13767
5274
2547
1178
16182.5
9000
2500
3600
1500
1128
3000

380
45346.14
3206
1818
45000
1000
228,186.64

15700
36112
13602.18

17709.72
9416

23218.134

180
109.83
85
4680
36.61
85

3745
18915
2048
6380

828
7200

5358
600
166,118.30

37800
23200
43976
9000
39200
12600
20592
2073.75
24500

5180
90
218,211.75

2000
2000
1820
3640
1820
1820
1820
3640
 1820
3640
1820
1820
1820
1820
1820
3640
1820
2000
2000
42,580.00

176400
37000

158000
33000

17200
4000

11809.925
172343.509
23808.6625
29685.92965
3571.677
28336.125
568.26
9438.63
19500
26250
155820
24000

157500
750000
194620.8
32934.47745
336720.375
358077.8
4736.985
5456.325
2,770,779.48

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
-
ITEM ITEM DESCRIPTION
I MOBILIZATION
II. EARTHWORKS
III. REBAR WORKS
IV. CONCRETE WORKS
V. FORMWORKS
VI. MASONRY WORKS
VII. METAL WORKS
VIII. DOORS & WINDOWS
IX. PAINTING WORKS
X. MECHANICAL WORKS
XI. ELECTRICAL WORKS
XII. PLUMBING WORKS
XIII. FIRE PROTECTION SYSTEM
XIV. FINISHES
TOTAL
ESTIMATED COST WEIGHTED %
894,308.80 4.07%
328,659.77 1.50%
171,203.17 0.78%
5192101.963125 23.63%
2,996,790.61 13.64%
1,660,124.76 7.55%
3,966,080.31 18.05%
1,370,426.98 6.24%
307,857.24 1.40%
67,531.88 0.31%
0.00%
263,463.63 1.20%
361,904.01 1.65%
4,394,456.26 20.00%
21,974,909.37