GEMWEALTH CONSTRUCTION&TRADING

Contractor Engineering General Services

Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
HFEP FUND 7%
A. PREPARATORY WORKS
1 Temporary Facilities including Mob./Demob. 1.00 ls 100,000.00 100,000.00 40,000.00 140,000.00 8% 8% 16% 22,400.00 11,368.00 33,768.00 173,768.00 173,768.00
2 Permits and Clearances 1.00 ls 125,000.00 125,000.00 50,000.00 175,000.00 8% 8% 16% 28,000.00 14,210.00 42,210.00 217,210.00 217,210.00
3 Excavation 112.50 m3 232.83 26,193.38 26,193.38 8% 8% 16% 4,190.94 2,126.90 6,317.84 32,511.22 288.99
4 Backfill 102.00 m3 66.16 6,748.32 6,748.32 8% 8% 16% 1,079.73 547.96 1,627.69 8,376.01 82.12
5 Gravel Bedding 4.00 m3 284.32 4,928.00 1,137.28 6,065.28 8% 8% 16% 970.44 492.50 1,462.94 7,528.22 1,882.06
6 Disposal 10.50 m3 15.00 157.50 157.50 8% 8% 16% 25.20 12.79 37.99 195.49 18.62
7 Concrete Demolition 8.50 ls 43,914.80 373,275.80 373,275.80 8% 8% 16% 59,724.13 30,309.99 90,034.12 463,309.92 54,507.05
8 Lean Concrete 1.70 m3 1,736.83 5,695.00 2,952.61 8,647.61 8% 8% 16% 1,383.62 702.19 2,085.81 10,733.42 6,313.78
9 Scaffoldings 1.00 ls 137,045.00 137,045.00 137,045.00 8% 8% 16% 21,927.20 11,128.05 33,055.25 170,100.25 170,100.25
Sub-total 235,623.00 637,509.89 873,132.89 139,701.26 70,898.38 1,083,732.53
B. CONCRETING WORKS
1 Portland Cement 1,304.00 bags 220.00 286,880.00 114,752.00 401,632.00 8% 8% 16% 64,261.12 32,612.52 96,873.64 498,505.64 382.29
2 Washed Sand 56.00 m3 1,000.00 56,000.00 22,400.00 78,400.00 8% 8% 16% 12,544.00 6,366.08 18,910.08 97,310.08 1,737.68
3 Crushed Gravel 117.00 m3 1,200.00 140,400.00 56,160.00 196,560.00 8% 8% 16% 31,449.60 15,960.67 47,410.27 243,970.27 2,085.22
Sub-total 483,280.00 193,312.00 676,592.00 108,254.72 54,939.27 839,785.99
C. REBAR WORKS
1 10 mm dia. RSB @ 6.0m 587.00 kg. 50.00 29,350.00 11,740.00 41,090.00 8% 8% 16% 6,574.40 3,336.51 9,910.91 51,000.91 86.88
2 12 mm dia. RSB @ 6.0m 6,851.00 kg. 50.00 342,550.00 137,020.00 479,570.00 8% 8% 16% 76,731.20 38,941.08 115,672.28 595,242.28 86.88
3 16 mm dia. RSB @ 6.0m 180.00 kg. 50.00 9,000.00 3,600.00 12,600.00 8% 8% 16% 2,016.00 1,023.12 3,039.12 15,639.12 86.88
4 20 mm dia. RSB @ 6.0m 1,174.00 kg. 50.00 58,700.00 23,480.00 82,180.00 8% 8% 16% 13,148.80 6,673.02 19,821.82 102,001.82 86.88
5 25 mm dia. RSB @ 6.0m 1,461.00 kg. 50.00 73,050.00 29,220.00 102,270.00 8% 8% 16% 16,363.20 8,304.32 24,667.52 126,937.52 86.88
6 G.I. Tie Wires 92.00 kg. 100.00 9,200.00 3,680.00 12,880.00 8% 8% 16% 2,060.80 1,045.86 3,106.66 15,986.66 173.77
Sub-total 521,850.00 208,740.00 730,590.00 116,894.40 59,323.91 906,808.31
D. MASONRY WORKS AND PLASTERING
1 6" CHB 19,470.00 pcs. 20.00 389,400.00 155,760.00 545,160.00 8% 8% 16% 87,225.60 44,266.99 131,492.59 676,652.59 34.75
2 Portland Cement 3,283.00 bags 220.00 722,260.00 288,904.00 1,011,164.00 8% 8% 16% 161,786.24 82,106.52 243,892.76 1,255,056.76 382.29
3 Washed Sand 182.00 m3 1,000.00 182,000.00 72,800.00 254,800.00 8% 8% 16% 40,768.00 20,689.76 61,457.76 316,257.76 1,737.68
4 10 mm dia. RSB @ 6.0m 4,124.00 kg. 50.00 206,200.00 82,480.00 288,680.00 8% 8% 16% 46,188.80 23,440.82 69,629.62 358,309.62 86.88
5 38 mm dia. Stainless Pipe handrail 128.00 m 4,302.00 550,656.00 220,262.40 770,918.40 8% 8% 16% 123,346.94 62,598.57 185,945.51 956,863.91 7,475.50
6 Steel Matting (1/8" x 4" x 8") 57.00 pcs. 380.00 21,660.00 8,664.00 30,324.00 8% 8% 16% 4,851.84 2,462.31 7,314.15 37,638.15 660.32
7 100mm x 50mm Tubular 120.00 pcs. 2,810.00 337,200.00 134,880.00 472,080.00 8% 8% 16% 75,532.80 38,332.90 113,865.70 585,945.70 4,882.88
8 150mm x 50mm Tubular 18.00 pcs. 3,200.00 57,600.00 23,040.00 80,640.00 8% 8% 16% 12,902.40 6,547.97 19,450.37 100,090.37 5,560.58
9 G.I. Tie Wires 49.00 kg. 100.00 4,900.00 1,960.00 6,860.00 8% 8% 16% 1,097.60 557.03 1,654.63 8,514.63 173.77
Sub-total 2,471,876.00 988,750.40 3,460,626.40 553,700.22 281,002.87 4,295,329.49
E. STRUCTURAL FRAMING WORKS
1 MS Plate (16mm thick) 2.50 m2 7,500.00 18,750.00 7,500.00 26,250.00 8% 8% 16% 4,200.00 2,131.50 6,331.50 32,581.50 13,032.60
2 Steel Beam (W 14 x 145) 43,680.00 kgs 50.00 2,184,000.00 873,600.00 3,057,600.00 8% 8% 16% 489,216.00 248,277.12 737,493.12 3,795,093.12 86.88
3 Steel Beam (W 14 x 90) 6,367.00 kgs 50.00 318,350.00 127,340.00 445,690.00 8% 8% 16% 71,310.40 36,190.03 107,500.43 553,190.43 86.88
4 Steel Beam (W 14 x 61) 42,614.00 kgs 50.00 2,130,700.00 852,280.00 2,982,980.00 8% 8% 16% 477,276.80 242,217.98 719,494.78 3,702,474.78 86.88
5 Steel Deck (Gauge #16) 462.00 m2 300.00 138,600.00 55,440.00 194,040.00 8% 8% 16% 31,046.40 15,756.05 46,802.45 240,842.45 521.30
6 Studs (10 mm dia. RSB @ 6.0m) 435.00 kgs 50.00 21,750.00 8,700.00 30,450.00 8% 8% 16% 4,872.00 2,472.54 7,344.54 37,794.54 86.88
7 Rubbered Seismic Gap Cover 4.00 l.m. 500.00 2,000.00 800.00 2,800.00 8% 8% 16% 448.00 227.36 675.36 3,475.36 868.84
8 Industrial Oxygen 20.00 tank 1,700.00 34,000.00 13,600.00 47,600.00 8% 8% 16% 7,616.00 3,865.12 11,481.12 59,081.12 2,954.06
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
9 LPG 8.00 tank 900.00 7,200.00 2,880.00 10,080.00 8% 8% 16% 1,612.80 818.50 2,431.30 12,511.30 1,563.91
10 Welding Rod 490.00 kgs 250.00 122,500.00 49,000.00 171,500.00 8% 8% 16% 27,440.00 13,925.80 41,365.80 212,865.80 434.42
11 Bolts and Nuts (3/4" w/ nuts and washer) 36.00 pcs. 60.00 2,160.00 864.00 3,024.00 8% 8% 16% 483.84 245.55 729.39 3,753.39 104.26
12 Anchor Bolts (20mm dia. X 600mm w/ nuts and washer) 48.00 pcs. 300.00 14,400.00 5,760.00 20,160.00 8% 8% 16% 3,225.60 1,636.99 4,862.59 25,022.59 521.30
Sub-total 4,994,410.00 1,997,764.00 6,992,174.00 1,118,747.84 567,764.54 8,678,686.38
F. DOORS AND WINDOWS
D-2 (2205mm x 1680mm) DOUBLE LEAF-
1 DOUBLE SWING FLUSH DOOR WITH STAINLESS 2.00 set 25,000.00 50,000.00 20,000.00 70,000.00 8% 8% 16% 11,200.00 5,684.00 16,884.00 86,884.00 43,442.00
STEEL KICK PLATE; NO LOCK, NO HANDLE
D-3 (2205mm x 1260mm) DOUBLE LEAF-
DOUBLE SWING FLUSH DOOR WITH FIXED VIEW
GLASS, STEEL DOOR JAMB, 6mm THICK
2 14.00 set 16,700.00 233,800.00 93,520.00 327,320.00 8% 8% 16% 52,371.20 26,578.38 78,949.58 406,269.58 29,019.26
TEMPERED GLASS, STAINLESS STEEL KICK PLATE,
LEVER TYPE DOOR HANDLE, DOOR CHAIN BOLT;
ALL REQUIRED DOOR CLOSER AND STOPPER
D-9 (2205mm x 840mm) SINGLE LEAF - SINGLE
SWING FLUSH DOOR, STEEL DOOR JAMB, LEVER
3 4.00 set 19,700.00 78,800.00 31,520.00 110,320.00 8% 8% 16% 17,651.20 8,957.98 26,609.18 136,929.18 34,232.30
TYPE DOOR HANDLE; REQUIRED DOOR CLOSER
AND DOOR STOPPER
D-11 (2205mm x 840mm) SINGLE LEAF - SINGLE
SWING FLUSH DOOR WITH LOUVER, STEEL
4 14.00 set 18,600.00 260,400.00 104,160.00 364,560.00 8% 8% 16% 58,329.60 29,602.27 87,931.87 452,491.87 32,320.85
DOOR JAMB, LEVER TYPE DOOR HANDLE;
REQUIRED DOOR CLOSER AND DOOR STOPPER
D-13 (2205mm x 2520mm) BI-FOLD LOUVERED
5 STEEL DOOR JAMB, Z-PROFILE LOUVER; ALL 2.00 set 12,840.00 25,680.00 10,272.00 35,952.00 8% 8% 16% 5,752.32 2,919.30 8,671.62 44,623.62 22,311.81
REQUIRED DOOR LOCK, CLOSER AND STOPPER
D-15 (2205mm x 945mm) DOUBLE LEAF SINGLE
SWING FLUSH DOOR, WOOD DOOR JAMB,
6 2.00 set 20,670.00 41,340.00 16,536.00 57,876.00 8% 8% 16% 9,260.16 4,699.53 13,959.69 71,835.69 35,917.85
CABINET PULL HANDLE; REQUIRED DOOR
CLOSER AND DOOR STOPPER
D-16 (2205mm x 630mm) SINGLE LEAF SINGLE
SWING FLUSH DOOR, WOOD DOOR JAMB,
7 2.00 set 13,790.00 27,580.00 11,032.00 38,612.00 8% 8% 16% 6,177.92 3,135.29 9,313.21 47,925.21 23,962.61
CABINET PULL HANDLE; REQUIRED DOOR
CLOSER AND DOOR STOPPER
W-4 (1800mm x 2100mm) AWNING WINDOW
WITH FIXED GLASS TRANSOM, POWDER COATED
8 ALUMINUM FRAME, 6MM THICK TEMPERED 28.00 set 8,372.00 234,416.00 93,766.40 328,182.40 8% 8% 16% 52,509.18 26,648.41 79,157.59 407,339.99 14,547.86
GLASS; ALL REQUIRED ACCESSORIES, LOCKSET
AND STOPPER
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)

W-4a (1800mm x 1800mm) AWNING WINDOW

WITH FIXED GLASS TRANSOM, POWDER COATED
9 ALUMINUM FRAME, 6MM THICK TEMPERED 12.00 set 7,676.00 92,112.00 36,844.80 128,956.80 8% 8% 16% 20,633.09 10,471.29 31,104.38 160,061.18 13,338.43
GLASS; ALL REQUIRED ACCESSORIES, LOCKSET
AND STOPPER

W-6 (3870mm x 1800mm) FIXED GLASS

WINDOW, POWDER COATED ALUMINUM
10 FRAME, 6MM THICK TEMPERED GLASS; ALL 4.00 set 12,478.40 49,913.60 19,965.44 69,879.04 8% 8% 16% 11,180.65 5,674.18 16,854.83 86,733.87 21,683.47
REQUIRED ACCESSORIES, LOCKSET AND
STOPPER
W-8 (1200mm x 1800mm) AWNING WINDOW
WITH FIXED GLASS TRANSOM, POWDER COATED
11 ALUMINUM FRAME, 6MM THICK TEMPERED 4.00 set 6,284.00 25,136.00 10,054.40 35,190.40 8% 8% 16% 5,630.46 2,857.46 8,487.92 43,678.32 10,919.58
GLASS; ALL REQUIRED ACCESSORIES, LOCKSET
AND STOPPER
W-12 (1800mm x 3870mm) FIXED GLASS
WINDOW, POWDER COATED ALUMINUM
12 FRAME, 6MM THICK TEMPERED GLASS; ALL 2.00 set 12,478.40 24,956.80 9,982.72 34,939.52 8% 8% 16% 5,590.32 2,837.09 8,427.41 43,366.93 21,683.47
REQUIRED ACCESSORIES, LOCKSET AND
STOPPER
Sub-total 1,144,134.40 457,653.76 1,601,788.16 256,286.10 130,065.18 1,988,139.44
G. ROOFING AND ROOF FRAMING
1 2" x 2" x 1/4"mm Angular Bar 182.00 pcs. 1,620.00 294,840.00 117,936.00 412,776.00 8% 8% 16% 66,044.16 33,517.41 99,561.57 512,337.57 2,815.04
2 3" x 3" x 1/4"mm Angular Bar 192.00 pcs. 2,431.00 466,752.00 186,700.80 653,452.80 8% 8% 16% 104,552.44 53,060.39 157,612.83 811,065.63 4,224.30
3 2" x 3" x 1.5mm C-Purlins 166.00 pcs. 900.00 149,400.00 59,760.00 209,160.00 8% 8% 16% 33,465.60 16,983.79 50,449.39 259,609.39 1,563.91
4 Ga. 0.50 Pre-painted Stainless Sheet Gutter 34.00 pcs. 351.00 11,934.00 4,773.60 16,707.60 8% 8% 16% 2,673.22 1,356.66 4,029.88 20,737.48 609.93
5 Ga. 0.60 Pre-painted Rib type Roofing Sheet 542.00 m2 583.00 315,986.00 126,394.40 442,380.40 8% 8% 16% 70,780.86 35,921.30 106,702.16 549,082.56 1,013.07
6 Ridge Roll 11.00 pcs. 260.00 2,860.00 1,144.00 4,004.00 8% 8% 16% 640.64 325.12 965.76 4,969.76 451.80
7 Sag Rod (12mm dia.) 146.00 pcs. 303.00 44,238.00 17,695.20 61,933.20 8% 8% 16% 9,909.31 5,028.99 14,938.30 76,871.50 526.52
8 Gusset Plate (6mm) 7.00 pcs. 100.00 700.00 280.00 980.00 8% 8% 16% 156.80 79.58 236.38 1,216.38 173.77
9 Flushing 30.00 pcs. 323.00 9,690.00 3,876.00 13,566.00 8% 8% 16% 2,170.56 1,101.56 3,272.12 16,838.12 561.27
10 Stainless Gutter 8.00 pcs. 330.00 2,640.00 1,056.00 3,696.00 8% 8% 16% 591.36 300.12 891.48 4,587.48 573.44
11 Tekscrew 3,310.00 pcs. 1.00 3,310.00 1,324.00 4,634.00 8% 8% 16% 741.44 376.29 1,117.73 5,751.73 1.74
12 Blind Rivet 5.00 box 280.00 1,400.00 560.00 1,960.00 8% 8% 16% 313.60 159.15 472.75 2,432.75 486.55
13 Welding Rod 10.00 kgs 250.00 2,500.00 1,000.00 3,500.00 8% 8% 16% 560.00 284.20 844.20 4,344.20 434.42
14 Sealant/Vulcaseal 6.00 lit. 500.00 3,000.00 1,200.00 4,200.00 8% 8% 16% 672.00 341.04 1,013.04 5,213.04 868.84
15 Red Oxide Primer 28.00 gal 513.00 14,364.00 5,745.60 20,109.60 8% 8% 16% 3,217.54 1,632.90 4,850.44 24,960.04 891.43
16 Paint Thinner 10.00 gal 520.00 5,200.00 2,080.00 7,280.00 8% 8% 16% 1,164.80 591.14 1,755.94 9,035.94 903.59
17 Paint Brush 10.00 pcs. 40.00 400.00 160.00 560.00 8% 8% 16% 89.60 45.47 135.07 695.07 69.51
18 Hacksaw Blade 10.00 pcs. 60.00 600.00 240.00 840.00 8% 8% 16% 134.40 68.21 202.61 1,042.61 104.26
Sub-total 1,329,814.00 531,925.60 1,861,739.60 297,878.33 151,173.32 2,310,791.25
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
H. PLUMBING WORKS
SEWER LINE
Water Closet w/ fittings and comp. Accessories,
1 14.00 set 5,500.00 77,000.00 30,800.00 107,800.00 8% 8% 16% 17,248.00 8,753.36 26,001.36 133,801.36 9,557.24
std size
Lavatory Wall Hung Basin Type with Gooseneck
2 14.00 set 1,850.00 25,900.00 10,360.00 36,260.00 8% 8% 16% 5,801.60 2,944.31 8,745.91 45,005.91 3,214.71
Type Faucet, std size
3 Stainless Sink 6.00 set 1,500.00 9,000.00 3,600.00 12,600.00 8% 8% 16% 2,016.00 1,023.12 3,039.12 15,639.12 2,606.52
4 Bidet 14.00 set 810.00 11,340.00 4,536.00 15,876.00 8% 8% 16% 2,540.16 1,289.13 3,829.29 19,705.29 1,407.52
5 4" x 4" Floor Drain 20.00 set 200.00 4,000.00 1,600.00 5,600.00 8% 8% 16% 896.00 454.72 1,350.72 6,950.72 347.54
6 150mmØ Orange pipe 4.00 pcs 1,140.00 4,560.00 1,824.00 6,384.00 8% 8% 16% 1,021.44 518.38 1,539.82 7,923.82 1,980.96
7 150mmØ PVC Wye 6.00 pcs 125.00 750.00 300.00 1,050.00 8% 8% 16% 168.00 85.26 253.26 1,303.26 217.21
8 150mmØ PVC 1/8 Bend Elbow 10.00 pcs 120.00 1,200.00 480.00 1,680.00 8% 8% 16% 268.80 136.42 405.22 2,085.22 208.52
9 150mmØ PVC Elbow 4.00 pcs 116.00 464.00 185.60 649.60 8% 8% 16% 103.94 52.75 156.69 806.29 201.57
10 150mmØ PVC Clean Out 2.00 pcs 120.00 240.00 96.00 336.00 8% 8% 16% 53.76 27.28 81.04 417.04 208.52
11 100mmØ Orange pipe 60.00 pcs 760.00 45,600.00 18,240.00 63,840.00 8% 8% 16% 10,214.40 5,183.81 15,398.21 79,238.21 1,320.64
12 100mmØ PVC Clean Out 20.00 pcs 100.00 2,000.00 800.00 2,800.00 8% 8% 16% 448.00 227.36 675.36 3,475.36 173.77
13 100mmØ PVC Wye 20.00 pcs 97.00 1,940.00 776.00 2,716.00 8% 8% 16% 434.56 220.54 655.10 3,371.10 168.56
14 100mmØ PVC Elbow 66.00 pcs 96.00 6,336.00 2,534.40 8,870.40 8% 8% 16% 1,419.26 720.28 2,139.54 11,009.94 166.82
15 100mmØ PVC Elbow 1/8 Bend 22.00 pcs 96.00 2,112.00 844.80 2,956.80 8% 8% 16% 473.09 240.09 713.18 3,669.98 166.82
16 100mm X 50mmØ PVC Wye red/coupling 20.00 pcs 84.00 1,680.00 672.00 2,352.00 8% 8% 16% 376.32 190.98 567.30 2,919.30 145.97
17 50mmØ Orange pipe 78.00 pcs 340.00 26,520.00 10,608.00 37,128.00 8% 8% 16% 5,940.48 3,014.79 8,955.27 46,083.27 590.81
18 50mmØ PVC Wye 54.00 pcs 70.00 3,780.00 1,512.00 5,292.00 8% 8% 16% 846.72 429.71 1,276.43 6,568.43 121.64
19 50mmØ PVC Elbow 70.00 pcs 64.00 4,480.00 1,792.00 6,272.00 8% 8% 16% 1,003.52 509.29 1,512.81 7,784.81 111.21
20 50mmØ PVC Elbow 1/8 Bend 10.00 pcs 68.00 680.00 272.00 952.00 8% 8% 16% 152.32 77.30 229.62 1,181.62 118.16
21 50mmØ PVC P-trap 44.00 pcs 105.00 4,620.00 1,848.00 6,468.00 8% 8% 16% 1,034.88 525.20 1,560.08 8,028.08 182.46
22 PVC cement (4L) 5.00 gal 1,560.00 7,800.00 3,120.00 10,920.00 8% 8% 16% 1,747.20 886.70 2,633.90 13,553.90 2,710.78
WATER LINE
23 50mm dia. PPR Pipe 20.00 pcs 1,340.00 26,800.00 10,720.00 37,520.00 8% 8% 16% 6,003.20 3,046.62 9,049.82 46,569.82 2,328.49
24 50mm x 32mm PPR Tee Reducer 10.00 pcs 130.00 1,300.00 520.00 1,820.00 8% 8% 16% 291.20 147.78 438.98 2,258.98 225.90
25 50mm dia. PPR Coupling 10.00 pcs 105.00 1,050.00 420.00 1,470.00 8% 8% 16% 235.20 119.36 354.56 1,824.56 182.46
26 50mm dia. PPR Elbow 5.00 pcs 210.00 1,050.00 420.00 1,470.00 8% 8% 16% 235.20 119.36 354.56 1,824.56 364.91
27 50mm dia. PPR Tee 8.00 pcs 250.00 2,000.00 800.00 2,800.00 8% 8% 16% 448.00 227.36 675.36 3,475.36 434.42
28 50mm Gate Valves 4.00 pcs 320.00 1,280.00 512.00 1,792.00 8% 8% 16% 286.72 145.51 432.23 2,224.23 556.06
29 32mm dia. PPR Pipe 42.00 pcs 900.00 37,800.00 15,120.00 52,920.00 8% 8% 16% 8,467.20 4,297.10 12,764.30 65,684.30 1,563.91
30 20mm dia. PPR Pipe 34.00 pcs 350.00 11,900.00 4,760.00 16,660.00 8% 8% 16% 2,665.60 1,352.79 4,018.39 20,678.39 608.19
31 32mm x 20mm PPR Tee Reducer 30.00 pcs 33.00 990.00 396.00 1,386.00 8% 8% 16% 221.76 112.54 334.30 1,720.30 57.34
32 32mm dia. PPR Elbow 16.00 pcs 56.00 896.00 358.40 1,254.40 8% 8% 16% 200.70 101.86 302.56 1,556.96 97.31
33 32mm x 20mm PPR Elbow Reducer 4.00 pcs 35.00 140.00 56.00 196.00 8% 8% 16% 31.36 15.92 47.28 243.28 60.82
34 32mm dia. PPR Coupling 20.00 pcs 31.00 620.00 248.00 868.00 8% 8% 16% 138.88 70.48 209.36 1,077.36 53.87
35 20mm dia. PPR Tee 36.00 pcs 30.00 1,080.00 432.00 1,512.00 8% 8% 16% 241.92 122.77 364.69 1,876.69 52.13
36 20mm dia. PPR Elbow 140.00 pcs 24.00 3,360.00 1,344.00 4,704.00 8% 8% 16% 752.64 381.96 1,134.60 5,838.60 41.70
37 20mm dia. PPR Coupling 16.00 pcs 10.00 160.00 64.00 224.00 8% 8% 16% 35.84 18.19 54.03 278.03 17.38
38 Gate Valves 18.00 pcs 320.00 5,760.00 2,304.00 8,064.00 8% 8% 16% 1,290.24 654.80 1,945.04 10,009.04 556.06
39 Brass Faucet 20.00 pcs 172.00 3,440.00 1,376.00 4,816.00 8% 8% 16% 770.56 391.06 1,161.62 5,977.62 298.88
40 Telephone shower with faucet 14.00 set 730.00 10,220.00 4,088.00 14,308.00 8% 8% 16% 2,289.28 1,161.81 3,451.09 17,759.09 1,268.51
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
41 Teflon tape 20.00 roll 24.00 480.00 192.00 672.00 8% 8% 16% 107.52 54.57 162.09 834.09 41.70
STORM DRAIN
42 100mmØ PVC Pipe 146.00 pcs 760.00 110,960.00 44,384.00 155,344.00 8% 8% 16% 24,855.04 12,613.93 37,468.97 192,812.97 1,320.64
43 100mmØ PVC Tee 60.00 pcs 72.00 4,320.00 1,728.00 6,048.00 8% 8% 16% 967.68 491.10 1,458.78 7,506.78 125.11
44 100mmØ PVC Elbow 56.00 pcs 96.00 5,376.00 2,150.40 7,526.40 8% 8% 16% 1,204.22 611.14 1,815.36 9,341.76 166.82
45 100mmØ PVC Coupling 25.00 pcs 50.00 1,250.00 500.00 1,750.00 8% 8% 16% 280.00 142.10 422.10 2,172.10 86.88
ACCESSORIES
46 Stainless Overhead Tank (1500 liters) 2.00 set 40,000.00 80,000.00 32,000.00 112,000.00 8% 8% 16% 17,920.00 9,094.40 27,014.40 139,014.40 69,507.20
47 2HP Water Pump 2.00 set 25,000.00 50,000.00 20,000.00 70,000.00 8% 8% 16% 11,200.00 5,684.00 16,884.00 86,884.00 43,442.00
Sub-total 604,234.00 241,693.60 845,927.60 135,348.41 68,689.29 1,049,965.30
I. ELECTRICAL WORKS
BREAKER AND PANEL BOARD
MLACP3: Bolt-on Main & Branch Breakers,
Bottom Entry, Flush Mounted, NEMA-3 Standard 4,500.00 4,500.00 1,800.00 6,300.00 8% 8% 16% 1,008.00 511.56 1,519.56 7,819.56 7,819.56
G.A. #16, Encl., Gray Powder Coated Finish

1 Main: 200AT/225AF, 3P, 220-250V 1.00 lot 17,800.00 17,800.00 7,120.00 24,920.00 8% 8% 16% 3,987.20 2,023.50 6,010.70 30,930.70 30,930.70
Branches:
1 - 125AT/225AF, 3P, 230V 13,075.00 13,075.00 5,230.00 18,305.00 8% 8% 16% 2,928.80 1,486.37 4,415.17 22,720.17 22,720.17
1 - 70AT/225AF, 3P, 230V 4,200.00 4,200.00 1,680.00 5,880.00 8% 8% 16% 940.80 477.46 1,418.26 7,298.26 7,298.26
1 - 30AT/225AF, 3P, 230V 3,650.00 3,650.00 1,460.00 5,110.00 8% 8% 16% 817.60 414.93 1,232.53 6,342.53 6,342.53
LP3: Bolt-on Main & Branch Breakers,
Bottom Entry, Flush Mounted, NEMA-3 Standard 6,050.00 6,050.00 2,420.00 8,470.00 8% 8% 16% 1,355.20 687.76 2,042.96 10,512.96 10,512.96
G.A. #16, Encl., Gray Powder Coated Finish
2 1.00 lot
Main: 70AT/100AF, 2P, 220-250V 1,550.00 1,550.00 620.00 2,170.00 8% 8% 16% 347.20 176.20 523.40 2,693.40 2,693.40
Branches:
15 - 20AT/50AF, 2P, 230V 540.00 8,100.00 3,240.00 11,340.00 8% 8% 16% 1,814.40 920.81 2,735.21 14,075.21 938.35
ACFP3: Bolt-on Main & Branch Breakers,
Bottom Entry, Flush Mounted, NEMA-3 Standard 6,050.00 6,050.00 2,420.00 8,470.00 8% 8% 16% 1,355.20 687.76 2,042.96 10,512.96 10,512.96
G.A. #16, Encl., Gray Powder Coated Finish
3 1.00 lot
Main: 125AT/125AF, 3P, 220-250V 1,800.00 1,800.00 720.00 2,520.00 8% 8% 16% 403.20 204.62 607.82 3,127.82 3,127.82
Branches:
15 - 30AT/50AF, 2P, 230V 540.00 8,100.00 3,240.00 11,340.00 8% 8% 16% 1,814.40 920.81 2,735.21 14,075.21 938.35
MLACP4: Bolt-on Main & Branch Breakers,
Bottom Entry, Flush Mounted, NEMA-3 Standard 4,500.00 4,500.00 1,800.00 6,300.00 8% 8% 16% 1,008.00 511.56 1,519.56 7,819.56 7,819.56
G.A. #16, Encl., Gray Powder Coated Finish

4 Main: 200AT/225AF, 3P, 220-250V 1.00 lot 17,800.00 17,800.00 7,120.00 24,920.00 8% 8% 16% 3,987.20 2,023.50 6,010.70 30,930.70 30,930.70
Branches:
1 - 125AT/225AF, 3P, 230V 13,075.00 13,075.00 5,230.00 18,305.00 8% 8% 16% 2,928.80 1,486.37 4,415.17 22,720.17 22,720.17
1 - 70AT/225AF, 3P, 230V 4,200.00 4,200.00 1,680.00 5,880.00 8% 8% 16% 940.80 477.46 1,418.26 7,298.26 7,298.26
1 - 30AT/225AF, 3P, 230V 3,650.00 3,650.00 1,460.00 5,110.00 8% 8% 16% 817.60 414.93 1,232.53 6,342.53 6,342.53
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
LP4: Bolt-on Main & Branch Breakers,
Bottom Entry, Flush Mounted, NEMA-3 Standard 6,050.00 6,050.00 2,420.00 8,470.00 8% 8% 16% 1,355.20 687.76 2,042.96 10,512.96 10,512.96
G.A. #16, Encl., Gray Powder Coated Finish
5 1.00 lot
Main: 70AT/100AF, 2P, 220-250V 1,550.00 1,550.00 620.00 2,170.00 8% 8% 16% 347.20 176.20 523.40 2,693.40 2,693.40
Branches:
15 - 20AT/50AF, 2P, 230V 540.00 8,100.00 3,240.00 11,340.00 8% 8% 16% 1,814.40 920.81 2,735.21 14,075.21 938.35
ACFP4: Bolt-on Main & Branch Breakers,
Bottom Entry, Flush Mounted, NEMA-3 Standard 6,050.00 6,050.00 2,420.00 8,470.00 8% 8% 16% 1,355.20 687.76 2,042.96 10,512.96 10,512.96
G.A. #16, Encl., Gray Powder Coated Finish
6 1.00 lot
Main: 125AT/125AF, 3P, 220-250V 1,800.00 1,800.00 720.00 2,520.00 8% 8% 16% 403.20 204.62 607.82 3,127.82 3,127.82
Branches:
15 - 30AT/50AF, 2P, 230V 540.00 8,100.00 3,240.00 11,340.00 8% 8% 16% 1,814.40 920.81 2,735.21 14,075.21 938.35
LIGHTING FIXTURES AND FANS
6" RECESSED TYPE LIGHTING FIXTURE WITH
7 114.00 set 200.00 22,800.00 9,120.00 31,920.00 8% 8% 16% 5,107.20 2,591.90 7,699.10 39,619.10 347.54
15W LED BULB
1-18W LED SURFACE MOUNTED FLUORESCENT
8 28.00 set 500.00 14,000.00 5,600.00 19,600.00 8% 8% 16% 3,136.00 1,591.52 4,727.52 24,327.52 868.84
LIGHT W/ COVER
600MM x 600MM TROFFER MIRRORIZED LIGHTING
9 96.00 set 1,100.00 105,600.00 42,240.00 147,840.00 8% 8% 16% 23,654.40 12,004.61 35,659.01 183,499.01 1,911.45
FIXTURE W/ 2-9W LED TUBE WITH COVER
10 25W LED FLOOD LIGHT (DAYLIGHT) 1.00 set 600.00 600.00 240.00 840.00 8% 8% 16% 134.40 68.21 202.61 1,042.61 1,042.61
11 LED Exit Light 4.00 set 300.00 1,200.00 480.00 1,680.00 8% 8% 16% 268.80 136.42 405.22 2,085.22 521.31
12 LED Emergency Light 29.00 set 1,290.00 37,410.00 14,964.00 52,374.00 8% 8% 16% 8,379.84 4,252.77 12,632.61 65,006.61 2,241.61
EXHAUST FAN, CEILING MOUNTED WITH DUCTING
13 16.00 set 1,150.00 18,400.00 7,360.00 25,760.00 8% 8% 16% 4,121.60 2,091.71 6,213.31 31,973.31 1,998.33
GOING OUTSIDE
14 WALL FAN 16" DIA. 32.00 set 2,300.00 73,600.00 29,440.00 103,040.00 8% 8% 16% 16,486.40 8,366.85 24,853.25 127,893.25 3,996.66
15 50W LED FLOOD LIGHT (COOL WHITE) for signages 8.00 set 1,450.00 11,600.00 4,640.00 16,240.00 8% 8% 16% 2,598.40 1,318.69 3,917.09 20,157.09 2,519.64
WIRING DEVICES
16 Single Switch 10Amp. Rating 28.00 set 60.00 1,680.00 672.00 2,352.00 8% 8% 16% 376.32 190.98 567.30 2,919.30 104.26
17 2 Gang Switch 10Amp. Rating 16.00 set 120.00 1,920.00 768.00 2,688.00 8% 8% 16% 430.08 218.27 648.35 3,336.35 208.52
18 3 Gang Switch 10Amp. Rating 16.00 set 176.00 2,816.00 1,126.40 3,942.40 8% 8% 16% 630.78 320.12 950.90 4,893.30 305.83
19 3 Way Switch 10Amp. Rating 8.00 set 55.00 440.00 176.00 616.00 8% 8% 16% 98.56 50.02 148.58 764.58 95.57
20 Convenience Outlets (Single w/ Ground) 15Amp. Rating 62.00 set 123.00 7,626.00 3,050.40 10,676.40 8% 8% 16% 1,708.22 866.92 2,575.14 13,251.54 213.73

21 Convenience Outlets (Duplex w/ Ground) 15Amp. Rating 118.00 set 174.00 20,532.00 8,212.80 28,744.80 8% 8% 16% 4,599.17 2,334.08 6,933.25 35,678.05 302.36
22 Aircon Outlet 22.00 set 150.00 3,300.00 1,320.00 4,620.00 8% 8% 16% 739.20 375.14 1,114.34 5,734.34 260.65
23 Junction Box 210.00 set 25.00 5,250.00 2,100.00 7,350.00 8% 8% 16% 1,176.00 596.82 1,772.82 9,122.82 43.44
24 Utility Box (Metal) 210.00 set 43.00 9,030.00 3,612.00 12,642.00 8% 8% 16% 2,022.72 1,026.53 3,049.25 15,691.25 74.72
WIRES AND CABLES
25 THWN/THHN-2 # 80mm² 80.00 mts 800.00 64,000.00 25,600.00 89,600.00 8% 8% 16% 14,336.00 7,275.52 21,611.52 111,211.52 1,390.14
26 THWN/THHN-2 # 38mm² 80.00 mts 380.00 30,400.00 12,160.00 42,560.00 8% 8% 16% 6,809.60 3,455.87 10,265.47 52,825.47 660.32
27 THWN/THHN-2 # 22mm² 80.00 mts 212.00 16,960.00 6,784.00 23,744.00 8% 8% 16% 3,799.04 1,928.01 5,727.05 29,471.05 368.39
28 THWN/THHN-2 # 5.5mm² 960.00 mts 55.00 52,800.00 21,120.00 73,920.00 8% 8% 16% 11,827.20 6,002.30 17,829.50 91,749.50 95.57
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
29 THWN/THHN-2 # 3.5mm² 3,800.00 mts 35.00 133,000.00 53,200.00 186,200.00 8% 8% 16% 29,792.00 15,119.44 44,911.44 231,111.44 60.82
30 TW # 14mm² 23.00 mts 85.00 1,955.00 782.00 2,737.00 8% 8% 16% 437.92 222.24 660.16 3,397.16 147.70
31 TW # 8.0mm² 23.00 mts 50.00 1,150.00 460.00 1,610.00 8% 8% 16% 257.60 130.73 388.33 1,998.33 86.88
32 TW # 3.5mm² 1,660.00 mts 24.00 39,840.00 15,936.00 55,776.00 8% 8% 16% 8,924.16 4,529.01 13,453.17 69,229.17 41.70
33 MISCELLANEOUS 1.00 lot 5,910.00 5,910.00 2,364.00 8,274.00 8% 8% 16% 1,323.84 671.85 1,995.69 10,269.69 10,269.69
CONDUIT FITTINGS AND WIRE
34 PVC Elec. Pipe 63mm dia. 10.00 pcs. 255.00 2,550.00 1,020.00 3,570.00 8% 8% 16% 571.20 289.88 861.08 4,431.08 443.11
35 PVC Elec. Pipe 40mm dia. 10.00 pcs. 210.00 2,100.00 840.00 2,940.00 8% 8% 16% 470.40 238.73 709.13 3,649.13 364.91
36 PVC Elec. Pipe 25mm dia. 90.00 pcs. 180.00 16,200.00 6,480.00 22,680.00 8% 8% 16% 3,628.80 1,841.62 5,470.42 28,150.42 312.78
37 PVC Elec. Pipe 20mm dia. 390.00 pcs. 135.00 52,650.00 21,060.00 73,710.00 8% 8% 16% 11,793.60 5,985.25 17,778.85 91,488.85 234.59
Conduit Fittings: Including ellbow, connectors, PVC
38 1.00 lot 6,560.00 6,560.00 2,624.00 9,184.00 8% 8% 16% 1,469.44 745.74 2,215.18 11,399.18 11,399.18
cement, brackets/hangers
39 Electrical Tape 40.00 pcs. 50.00 2,000.00 800.00 2,800.00 8% 8% 16% 448.00 227.36 675.36 3,475.36 86.88
Sub-total 915,629.00 366,251.60 1,281,880.60 205,100.89 104,088.67 1,591,070.16
TOTAL HFEP FUND 12,700,850.40 5,623,600.85 18,324,451.25 2,931,912.17 1,487,945.43 22,744,308.85
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
INCOME FUND 7%
J. MECHANICAL WORKS
1 2.5HP ACU Split Type Inverter 14.00 unit 65,000.00 910,000.00 364,000.00 1,274,000.00 8% 8% 16% 203,840.00 103,448.80 307,288.80 1,581,288.80 112,949.20
2 1.5HP ACU Split Type Inverter 2.00 unit 56,000.00 112,000.00 44,800.00 156,800.00 8% 8% 16% 25,088.00 12,732.16 37,820.16 194,620.16 97,310.08
3 1HP ACU Split Type Inverter 2.00 unit 43,000.00 86,000.00 34,400.00 120,400.00 8% 8% 16% 19,264.00 9,776.48 29,040.48 149,440.48 74,720.24
4 3/4HP ACU Window Type Inverter 2.00 unit 40,000.00 80,000.00 32,000.00 112,000.00 8% 8% 16% 17,920.00 9,094.40 27,014.40 139,014.40 69,507.20
Sub-total 1,188,000.00 475,200.00 1,663,200.00 266,112.00 135,051.84 2,064,363.84
K. CARPENTRY WORKS
1 1/4" Marine Plywood 17.00 pcs. 450.00 7,650.00 3,060.00 10,710.00 8% 8% 16% 1,713.60 869.65 2,583.25 13,293.25 781.96
2 3/4" Marine Plywood 23.00 pcs. 1,400.00 32,200.00 12,880.00 45,080.00 8% 8% 16% 7,212.80 3,660.50 10,873.30 55,953.30 2,432.75
3 2" x 2" Good Lumber 368.00 bf. 70.00 25,760.00 10,304.00 36,064.00 8% 8% 16% 5,770.24 2,928.40 8,698.64 44,762.64 121.64
4 Wood Edging 115.00 pcs 150.00 17,250.00 6,900.00 24,150.00 8% 8% 16% 3,864.00 1,960.98 5,824.98 29,974.98 260.65
5 Wood Glue (Stikwell) 3.00 ltr 120.00 360.00 144.00 504.00 8% 8% 16% 80.64 40.92 121.56 625.56 208.52
6 Assorted CWN 5.00 kg. 80.00 400.00 160.00 560.00 8% 8% 16% 89.60 45.47 135.07 695.07 139.01
Sub-total 83,620.00 33,448.00 117,068.00 18,730.88 9,505.92 145,304.80
L. CEILING WORKS
1 2' x 2' Accoustic Board 1,400.00 pcs. 200.00 280,000.00 112,000.00 392,000.00 8% 8% 16% 62,720.00 31,830.40 94,550.40 486,550.40 347.54
2 Powder coated Main Tee 380.00 pcs. 110.00 41,800.00 16,720.00 58,520.00 8% 8% 16% 9,363.20 4,751.82 14,115.02 72,635.02 191.14
3 Powder coated Cross Tee (2ft Cross Tee) 2,140.00 pcs. 20.00 42,800.00 17,120.00 59,920.00 8% 8% 16% 9,587.20 4,865.50 14,452.70 74,372.70 34.75
4 Powder coated Cross Tee (4ft Cross Tee) 400.00 pcs. 40.00 16,000.00 6,400.00 22,400.00 8% 8% 16% 3,584.00 1,818.88 5,402.88 27,802.88 69.51
5 Powder coated Wall Angle (12ft.) 168.00 pcs. 95.00 15,960.00 6,384.00 22,344.00 8% 8% 16% 3,575.04 1,814.33 5,389.37 27,733.37 165.08
6 Gypsum Board 228.00 pcs. 365.00 83,220.00 33,288.00 116,508.00 8% 8% 16% 18,641.28 9,460.45 28,101.73 144,609.73 634.25
7 Metal Furring 470.00 pcs. 130.00 61,100.00 24,440.00 85,540.00 8% 8% 16% 13,686.40 6,945.85 20,632.25 106,172.25 225.90
8 Carrying Channel 260.00 pcs. 200.00 52,000.00 20,800.00 72,800.00 8% 8% 16% 11,648.00 5,911.36 17,559.36 90,359.36 347.54
9 Wall Angle 120.00 pcs. 95.00 11,400.00 4,560.00 15,960.00 8% 8% 16% 2,553.60 1,295.95 3,849.55 19,809.55 165.08
10 W-Clip/Furring Clip 1,400.00 pcs. 10.00 14,000.00 5,600.00 19,600.00 8% 8% 16% 3,136.00 1,591.52 4,727.52 24,327.52 17.38
11 Gypsum/Black Screw 6,500.00 pcs. 0.50 3,250.00 1,300.00 4,550.00 8% 8% 16% 728.00 369.46 1,097.46 5,647.46 0.87
12 G.I. Tie Wires 20.00 kls 100.00 2,000.00 800.00 2,800.00 8% 8% 16% 448.00 227.36 675.36 3,475.36 173.77
13 Blind Rivet 6.00 box 280.00 1,680.00 672.00 2,352.00 8% 8% 16% 376.32 190.98 567.30 2,919.30 486.55
14 Boral Cement 6.00 sacks 890.00 5,340.00 2,136.00 7,476.00 8% 8% 16% 1,196.16 607.05 1,803.21 9,279.21 1,546.54
15 Semi Gloss Latex 16.00 gal 800.00 12,800.00 5,120.00 17,920.00 8% 8% 16% 2,867.20 1,455.10 4,322.30 22,242.30 1,390.14
16 Roller Brush #4 8.00 pcs. 80.00 640.00 256.00 896.00 8% 8% 16% 143.36 72.76 216.12 1,112.12 139.02
17 Roller Plate 4.00 pcs. 25.00 100.00 40.00 140.00 8% 8% 16% 22.40 11.37 33.77 173.77 43.44
18 Paint Brush #2 8.00 pcs. 35.00 280.00 112.00 392.00 8% 8% 16% 62.72 31.83 94.55 486.55 60.82
19 Sanding Paper 100.00 pcs. 10.00 1,000.00 400.00 1,400.00 8% 8% 16% 224.00 113.68 337.68 1,737.68 17.38
20 Gasa Tape (1 1/2") 10.00 kls 130.00 1,300.00 520.00 1,820.00 8% 8% 16% 291.20 147.78 438.98 2,258.98 225.90
21 Drill Bit 15.00 kls 180.00 2,700.00 1,080.00 3,780.00 8% 8% 16% 604.80 306.94 911.74 4,691.74 312.78
22 Concrete Nail (2") 8.00 kls 80.00 640.00 256.00 896.00 8% 8% 16% 143.36 72.76 216.12 1,112.12 139.02
Sub-total 650,010.00 260,004.00 910,014.00 145,602.24 73,893.13 1,129,509.37
M. TILE WORKS
1 60cm x 60cm Ceramic Tiles (unglazed) 303.00 pcs. 176.00 53,328.00 21,331.20 74,659.20 8% 8% 16% 11,945.47 6,062.33 18,007.80 92,667.00 305.83
2 60cm x 60cm Granite (glazed) 1,816.00 pcs. 250.00 454,000.00 181,600.00 635,600.00 8% 8% 16% 101,696.00 51,610.72 153,306.72 788,906.72 434.42
3 50cm x 50cm Rubber Tiles (1st to 2nd floor) 601.00 pcs. 683.00 410,483.00 164,193.20 574,676.20 8% 8% 16% 91,948.19 46,663.71 138,611.90 713,288.10 1,186.84
4 30cm x 30cm Glazed Granite Tiles 86.00 pcs. 100.00 8,600.00 3,440.00 12,040.00 8% 8% 16% 1,926.40 977.65 2,904.05 14,944.05 173.77
5 30cm x 30cm Unglazed Ceramic Tiles 2,108.00 pcs. 30.00 63,240.00 25,296.00 88,536.00 8% 8% 16% 14,165.76 7,189.12 21,354.88 109,890.88 52.13
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
6 Cement Creed/Rubber Paint 3.00 gal 706.00 2,118.00 847.20 2,965.20 8% 8% 16% 474.43 240.77 715.20 3,680.40 1,226.80
7 Cutting Disc 30.00 pcs. 35.00 1,050.00 420.00 1,470.00 8% 8% 16% 235.20 119.36 354.56 1,824.56 60.82
8 Anti-slip Stair Nosing 84.00 pcs. 600.00 50,400.00 20,160.00 70,560.00 8% 8% 16% 11,289.60 5,729.47 17,019.07 87,579.07 1,042.61
9 Tile Grout 20.00 bags 75.00 1,500.00 600.00 2,100.00 8% 8% 16% 336.00 170.52 506.52 2,606.52 130.33
10 Rubber Tile Adhesive 2.00 pale 2,780.00 5,560.00 2,224.00 7,784.00 8% 8% 16% 1,245.44 632.06 1,877.50 9,661.50 4,830.75
11 Portland Cement 106.00 bags 220.00 23,320.00 9,328.00 32,648.00 8% 8% 16% 5,223.68 2,651.02 7,874.70 40,522.70 382.29
12 Tile Adhesive 106.00 bags 325.00 34,450.00 13,780.00 48,230.00 8% 8% 16% 7,716.80 3,916.28 11,633.08 59,863.08 564.75
Sub-total 1,108,049.00 443,219.60 1,551,268.60 248,202.97 125,963.01 1,925,434.58
N. PAINTING WORKS
1 Flat Latex 98.00 gal 700.00 68,600.00 27,440.00 96,040.00 8% 8% 16% 15,366.40 7,798.45 23,164.85 119,204.85 1,216.38
2 Semi Gloss Latex 196.00 gal 800.00 156,800.00 62,720.00 219,520.00 8% 8% 16% 35,123.20 17,825.02 52,948.22 272,468.22 1,390.14
3 Quick Dry Enamel 30.00 gal 900.00 27,000.00 10,800.00 37,800.00 8% 8% 16% 6,048.00 3,069.36 9,117.36 46,917.36 1,563.91
4 Concrete Neutralizer 98.00 gal 400.00 39,200.00 15,680.00 54,880.00 8% 8% 16% 8,780.80 4,456.26 13,237.06 68,117.06 695.07
5 Calsomine 50.00 kls 125.00 6,250.00 2,500.00 8,750.00 8% 8% 16% 1,400.00 710.50 2,110.50 10,860.50 217.21
6 Glazing Putty 10.00 gal 545.00 5,450.00 2,180.00 7,630.00 8% 8% 16% 1,220.80 619.56 1,840.36 9,470.36 947.04
7 Paint Thinner 20.00 gal 520.00 10,400.00 4,160.00 14,560.00 8% 8% 16% 2,329.60 1,182.27 3,511.87 18,071.87 903.59
8 Sanding Paper 100.00 pcs. 10.00 1,000.00 400.00 1,400.00 8% 8% 16% 224.00 113.68 337.68 1,737.68 17.38
9 Roller Brush #4 30.00 pcs. 80.00 2,400.00 960.00 3,360.00 8% 8% 16% 537.60 272.83 810.43 4,170.43 139.01
10 Roller Plate 5.00 pcs. 25.00 125.00 50.00 175.00 8% 8% 16% 28.00 14.21 42.21 217.21 43.44
11 Paint Brush #2 50.00 pcs. 35.00 1,750.00 700.00 2,450.00 8% 8% 16% 392.00 198.94 590.94 3,040.94 60.82
12 Water Proofing (CR) 40.00 m2 144.00 5,760.00 2,304.00 8,064.00 8% 8% 16% 1,290.24 654.80 1,945.04 10,009.04 250.23
13 Rug 20.00 kls 65.00 1,300.00 520.00 1,820.00 8% 8% 16% 291.20 147.78 438.98 2,258.98 112.95
14 Masking Tape 40.00 roll 30.00 1,200.00 480.00 1,680.00 8% 8% 16% 268.80 136.42 405.22 2,085.22 52.13
Sub-total 327,235.00 130,894.00 458,129.00 73,300.64 37,200.08 568,629.72
O. AUXILLARY (FIRE PROTECTION, PAGING SYSTEM AND CCTV)
CCTV AND PA SYSTEM
EQUIPMENT AND DEVICES
1 IP Camera Bullet/Dome Type 13.00 set 1,200.00 15,600.00 6,240.00 21,840.00 8% 8% 16% 3,494.40 1,773.41 5,267.81 27,107.81 2,085.22
2 Data Cabinet 2.00 set 2,500.00 5,000.00 2,000.00 7,000.00 8% 8% 16% 1,120.00 568.40 1,688.40 8,688.40 4,344.20
3 Ceiling Speaker 26.00 set 650.00 16,900.00 6,760.00 23,660.00 8% 8% 16% 3,785.60 1,921.19 5,706.79 29,366.79 1,129.49
4 Speaker Volume Control 26.00 pcs. 15.00 390.00 156.00 546.00 8% 8% 16% 87.36 44.34 131.70 677.70 26.07
WIRES AND CABLES
5 CAT6 UTP, 4 Pairs 2.00 box 645.00 1,290.00 516.00 1,806.00 8% 8% 16% 288.96 146.65 435.61 2,241.61 1,120.81
6 #16 Speaker Wire 2.00 box 1,100.00 2,200.00 880.00 3,080.00 8% 8% 16% 492.80 250.10 742.90 3,822.90 1,911.45
BOXES AND PULL BOXES
7 Octagon Box with Cover 14.00 pcs. 40.00 560.00 224.00 784.00 8% 8% 16% 125.44 63.66 189.10 973.10 69.51
8 Square Box with Cover 14.00 pcs. 45.00 630.00 252.00 882.00 8% 8% 16% 141.12 71.62 212.74 1,094.74 78.20
9 Modular 2.00 pcs. 55.00 110.00 44.00 154.00 8% 8% 16% 24.64 12.50 37.14 191.14 95.57
CONDUIT AND FITTINGS
10 20mmØ pipe conduit 50.00 pcs. 135.00 6,750.00 2,700.00 9,450.00 8% 8% 16% 1,512.00 767.34 2,279.34 11,729.34 234.59
11 20mmØ pipe elbow 50.00 pcs. 18.00 900.00 360.00 1,260.00 8% 8% 16% 201.60 102.31 303.91 1,563.91 31.28
12 20mmØ pipe coupling 50.00 pcs. 11.00 550.00 220.00 770.00 8% 8% 16% 123.20 62.52 185.72 955.72 19.11
13 20mmØ pipe connector 65.00 pcs. 136.00 8,840.00 3,536.00 12,376.00 8% 8% 16% 1,980.16 1,004.93 2,985.09 15,361.09 236.32
14 20mmØ lock and bushing 55.00 pcs. 16.00 880.00 352.00 1,232.00 8% 8% 16% 197.12 100.04 297.16 1,529.16 27.80
15 20mmØ flexible metal conduit 140.00 mts 25.00 3,500.00 1,400.00 4,900.00 8% 8% 16% 784.00 397.88 1,181.88 6,081.88 43.44
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
16 20mmØ straight connector 70.00 pcs. 62.00 4,340.00 1,736.00 6,076.00 8% 8% 16% 972.16 493.37 1,465.53 7,541.53 107.74
17 20mmØ angle connector 70.00 pcs. 75.00 5,250.00 2,100.00 7,350.00 8% 8% 16% 1,176.00 596.82 1,772.82 9,122.82 130.33
18 25mmØ elbow pipe conduit 50.00 pcs. 23.00 1,150.00 460.00 1,610.00 8% 8% 16% 257.60 130.73 388.33 1,998.33 39.97
19 25mmØ pipe conduits 50.00 pcs. 180.00 9,000.00 3,600.00 12,600.00 8% 8% 16% 2,016.00 1,023.12 3,039.12 15,639.12 312.78
20 25mmØ elbow 50.00 pcs. 23.00 1,150.00 460.00 1,610.00 8% 8% 16% 257.60 130.73 388.33 1,998.33 39.97
21 25mmØ coupling 65.00 pcs. 16.00 1,040.00 416.00 1,456.00 8% 8% 16% 232.96 118.23 351.19 1,807.19 27.80
22 25mmØ connector 65.00 pcs. 81.00 5,265.00 2,106.00 7,371.00 8% 8% 16% 1,179.36 598.53 1,777.89 9,148.89 140.75
23 25mmØ locknut & bushing 25.00 pcs. 17.00 425.00 170.00 595.00 8% 8% 16% 95.20 48.31 143.51 738.51 29.54
FDAS AND PBAX
EQUIPMENT AND DEVICES
24 Manual Pull Station 3.00 unit 965.00 2,895.00 1,158.00 4,053.00 8% 8% 16% 648.48 329.10 977.58 5,030.58 1,676.86
25 Horn with Strobe Light 3.00 unit 390.00 1,170.00 468.00 1,638.00 8% 8% 16% 262.08 133.01 395.09 2,033.09 677.70
26 Smoke Detector 25.00 set 280.00 7,000.00 2,800.00 9,800.00 8% 8% 16% 1,568.00 795.76 2,363.76 12,163.76 486.55
27 Detector Base 25.00 set 300.00 7,500.00 3,000.00 10,500.00 8% 8% 16% 1,680.00 852.60 2,532.60 13,032.60 521.30
28 Socket 25.00 set 85.00 2,125.00 850.00 2,975.00 8% 8% 16% 476.00 241.57 717.57 3,692.57 147.70
29 Tel Handset 25.00 set 3,000.00 75,000.00 30,000.00 105,000.00 8% 8% 16% 16,800.00 8,526.00 25,326.00 130,326.00 5,213.04
WIRES AND CABLES
30 Twisted Pair #16 (Miniral Insulation FRC) 3.00 box 4,500.00 13,500.00 5,400.00 18,900.00 8% 8% 16% 3,024.00 1,534.68 4,558.68 23,458.68 7,819.56
31 CAT6 Cable 3.00 box 645.00 1,935.00 774.00 2,709.00 8% 8% 16% 433.44 219.97 653.41 3,362.41 1,120.80
32 4" x 4" x 2" Octagon Box 15.00 pcs. 40.00 600.00 240.00 840.00 8% 8% 16% 134.40 68.21 202.61 1,042.61 69.51
33 2" x 4" Utility Box 10.00 pcs. 43.00 430.00 172.00 602.00 8% 8% 16% 96.32 48.88 145.20 747.20 74.72
34 Square Box w/ Cover 10.00 pcs. 45.00 450.00 180.00 630.00 8% 8% 16% 100.80 51.16 151.96 781.96 78.20
35 Utility Box 10.00 pcs. 35.00 350.00 140.00 490.00 8% 8% 16% 78.40 39.79 118.19 608.19 60.82
CONDUIT AND FITTINGS
36 20mmØ pipe conduit 20.00 pcs. 135.00 2,700.00 1,080.00 3,780.00 8% 8% 16% 604.80 306.94 911.74 4,691.74 234.59
37 20mmØ pipe elbow 50.00 pcs. 18.00 900.00 360.00 1,260.00 8% 8% 16% 201.60 102.31 303.91 1,563.91 31.28
38 20mmØ pipe coupling 40.00 pcs. 11.00 440.00 176.00 616.00 8% 8% 16% 98.56 50.02 148.58 764.58 19.11
39 20mmØ pipe connector 40.00 pcs. 136.00 5,440.00 2,176.00 7,616.00 8% 8% 16% 1,218.56 618.42 1,836.98 9,452.98 236.32
40 20mmØ lock and bushing 60.00 pcs. 16.00 960.00 384.00 1,344.00 8% 8% 16% 215.04 109.13 324.17 1,668.17 27.80
41 20mmØ flexible metal conduit 50.00 pcs. 25.00 1,250.00 500.00 1,750.00 8% 8% 16% 280.00 142.10 422.10 2,172.10 43.44
42 20mmØ straight connector 70.00 pcs. 62.00 4,340.00 1,736.00 6,076.00 8% 8% 16% 972.16 493.37 1,465.53 7,541.53 107.74
43 20mmØ angle connector 60.00 pcs. 75.00 4,500.00 1,800.00 6,300.00 8% 8% 16% 1,008.00 511.56 1,519.56 7,819.56 130.33
44 25mmØ elbow pipe conduit 50.00 pcs. 23.00 1,150.00 460.00 1,610.00 8% 8% 16% 257.60 130.73 388.33 1,998.33 39.97
45 25mmØ pipe conduits 30.00 pcs. 180.00 5,400.00 2,160.00 7,560.00 8% 8% 16% 1,209.60 613.87 1,823.47 9,383.47 312.78
46 25mmØ elbow 50.00 pcs. 23.00 1,150.00 460.00 1,610.00 8% 8% 16% 257.60 130.73 388.33 1,998.33 39.97
47 25mmØ coupling 25.00 pcs. 16.00 400.00 160.00 560.00 8% 8% 16% 89.60 45.47 135.07 695.07 27.80
48 25mmØ connector 25.00 pcs. 81.00 2,025.00 810.00 2,835.00 8% 8% 16% 453.60 230.20 683.80 3,518.80 140.75
49 25mmØ locknut & bushing 25.00 pcs. 17.00 425.00 170.00 595.00 8% 8% 16% 95.20 48.31 143.51 738.51 29.54
FIRE PROTECTION
GROUND AND SECOND FLOOR
RISER FEEDMAIN, CROSSMAIN, BRANCHES
B.I. PIPE (Schd. 40)
1 25mmØ (6 meters) 44.00 pcs 1,340.00 58,960.00 23,584.00 82,544.00 8% 8% 16% 13,207.04 6,702.57 19,909.61 102,453.61 2,328.49
2 32mmØ (6 meters) 12.00 pcs 1,800.00 21,600.00 8,640.00 30,240.00 8% 8% 16% 4,838.40 2,455.49 7,293.89 37,533.89 3,127.82
3 40mmØ (6 meters) 10.00 pcs 2,100.00 21,000.00 8,400.00 29,400.00 8% 8% 16% 4,704.00 2,387.28 7,091.28 36,491.28 3,649.13
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
4 75mmØ (6 meters) 20.00 pcs 4,910.00 98,200.00 39,280.00 137,480.00 8% 8% 16% 21,996.80 11,163.38 33,160.18 170,640.18 8,532.01
B.I. Std Elbow 90˚
Buttweld
6 75mmØ 10.00 pcs 165.00 1,650.00 660.00 2,310.00 8% 8% 16% 369.60 187.57 557.17 2,867.17 286.72
7 40mmØ 12.00 pcs 55.00 660.00 264.00 924.00 8% 8% 16% 147.84 75.03 222.87 1,146.87 95.57
Screwed
8 25mmØ 48.00 pcs 85.00 4,080.00 1,632.00 5,712.00 8% 8% 16% 913.92 463.81 1,377.73 7,089.73 147.70
9 32mmØ 40.00 pcs 175.00 7,000.00 2,800.00 9,800.00 8% 8% 16% 1,568.00 795.76 2,363.76 12,163.76 304.09
B.I. Std Elbow Reducer
10 32mmØ x 25mmØ 20.00 pcs 105.00 2,100.00 840.00 2,940.00 8% 8% 16% 470.40 238.73 709.13 3,649.13 182.46
B.I. Std Tee
Buttweld
11 75mmØ 2.00 pcs 442.00 884.00 353.60 1,237.60 8% 8% 16% 198.02 100.49 298.51 1,536.11 768.06
B.I. Std Tee Reducer
Screwed
12 40mmØ x 32mmØ 16.00 pcs 155.00 2,480.00 992.00 3,472.00 8% 8% 16% 555.52 281.93 837.45 4,309.45 269.34
13 40mmØ x 25mmØ 12.00 pcs 130.00 1,560.00 624.00 2,184.00 8% 8% 16% 349.44 177.34 526.78 2,710.78 225.90
14 32mmØ x 25mmØ 24.00 pcs 95.00 2,280.00 912.00 3,192.00 8% 8% 16% 510.72 259.19 769.91 3,961.91 165.08
15 25mmØ x 20mmØ 88.00 pcs 71.00 6,248.00 2,499.20 8,747.20 8% 8% 16% 1,399.55 710.27 2,109.82 10,857.02 123.38
B.I. Coupling
16 25mmØ 60.00 pcs 59.00 3,540.00 1,416.00 4,956.00 8% 8% 16% 792.96 402.43 1,195.39 6,151.39 102.52
17 32mmØ 20.00 pcs 100.00 2,000.00 800.00 2,800.00 8% 8% 16% 448.00 227.36 675.36 3,475.36 173.77
18 40mmØ 20.00 pcs 158.00 3,160.00 1,264.00 4,424.00 8% 8% 16% 707.84 359.23 1,067.07 5,491.07 274.55
B.I. Coupling Reducer
Buttweld
19 75mmØ x 40mmØ 16.00 pcs 483.00 7,728.00 3,091.20 10,819.20 8% 8% 16% 1,731.07 878.52 2,609.59 13,428.79 839.30
20 75mmØ x 32mmØ 20.00 pcs 635.00 12,700.00 5,080.00 17,780.00 8% 8% 16% 2,844.80 1,443.74 4,288.54 22,068.54 1,103.43
21 75mmØ x 25mmØ 4.00 pcs 707.00 2,828.00 1,131.20 3,959.20 8% 8% 16% 633.47 321.49 954.96 4,914.16 1,228.54
Screwed
22 40mmØ x 32mmØ 16.00 pcs 233.00 3,728.00 1,491.20 5,219.20 8% 8% 16% 835.07 423.80 1,258.87 6,478.07 404.88
23 40mmØ x 25mmØ 16.00 pcs 210.00 3,360.00 1,344.00 4,704.00 8% 8% 16% 752.64 381.96 1,134.60 5,838.60 364.91
24 25mmØ x 20mmØ 30.00 pcs 180.00 5,400.00 2,160.00 7,560.00 8% 8% 16% 1,209.60 613.87 1,823.47 9,383.47 312.78
End Cap
25 75mmØ 1.00 pcs 260.00 260.00 104.00 364.00 8% 8% 16% 58.24 29.56 87.80 451.80 451.80
Rising Nipple
26 40mmØ 20.00 pcs 228.00 4,560.00 1,824.00 6,384.00 8% 8% 16% 1,021.44 518.38 1,539.82 7,923.82 396.19
27 32mmØ 20.00 pcs 171.00 3,420.00 1,368.00 4,788.00 8% 8% 16% 766.08 388.79 1,154.87 5,942.87 297.14
28 25mmØ 30.00 pcs 114.00 3,420.00 1,368.00 4,788.00 8% 8% 16% 766.08 388.79 1,154.87 5,942.87 198.10
29 Coupling Reducer 75mm x 32mm 20.00 pcs 635.00 12,700.00 5,080.00 17,780.00 8% 8% 16% 2,844.80 1,443.74 4,288.54 22,068.54 1,103.43
30 Coupling Reducer 25mm x 15mm 88.00 pcs 160.00 14,080.00 5,632.00 19,712.00 8% 8% 16% 3,153.92 1,600.61 4,754.53 24,466.53 278.03
31 Tee 25mm x 25mm 24.00 pcs 79.00 1,896.00 758.40 2,654.40 8% 8% 16% 424.70 215.54 640.24 3,294.64 137.28
32 Tee reducer 75mm x 40mm 14.00 pcs 503.00 7,042.00 2,816.80 9,858.80 8% 8% 16% 1,577.41 800.53 2,377.94 12,236.74 874.05
33 Tee reducer 75mm x 32mm 10.00 pcs 655.00 6,550.00 2,620.00 9,170.00 8% 8% 16% 1,467.20 744.60 2,211.80 11,381.80 1,138.18
34 Tee reducer 75mm x 25mm 4.00 pcs 727.00 2,908.00 1,163.20 4,071.20 8% 8% 16% 651.39 330.58 981.97 5,053.17 1,263.29
 GEMWEALTH CONSTRUCTION&TRADING
Contractor Engineering General Services
Business Address Brgy San Pedro, Sto Tomas Batangas
Contact Nos 09219580996/ 09223166-429/09156539427
E-mail Address anmealthmeerinyahoo.com

DETAILED ESTIMATES

PROJECT: Proposed Construction of 4-Storey Building for CT Scan, MRI, Dialysis and Additional Ward of Talavera General Hospital (PHASE II)
LOCATION: Talavera General Hospital, Talavera, Nueva Ecija

ESTIMATED ESTIMATED MARK-UP IN TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIALS LABOR TOTAL
UNIT COST DIRECT COST PERCENT MARK-UP VAT TOTAL COST UNIT COST
INDIRECT COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) 40% (5) (6) (7) (8)
(5)x(8) 7% [(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
VALVES AND ACCESSORIES
OS&Y Gate Valve w/ Monitor Switch
35 75mmØ 2.00 pcs 9,000.00 18,000.00 7,200.00 25,200.00 8% 8% 16% 4,032.00 2,046.24 6,078.24 31,278.24 15,639.12
Gate Valve, Flanged Type
36 75mmØ 2.00 pcs 5,500.00 11,000.00 4,400.00 15,400.00 8% 8% 16% 2,464.00 1,250.48 3,714.48 19,114.48 9,557.24
Drain Valve
37 50mmØ 2.00 pcs 1,100.00 2,200.00 880.00 3,080.00 8% 8% 16% 492.80 250.10 742.90 3,822.90 1,911.45
Fire Department Connection (FDC)
Sprinkler Heads
38 Pendent Set with cover 88.00 pcs 530.00 46,640.00 18,656.00 65,296.00 8% 8% 16% 10,447.36 5,302.04 15,749.40 81,045.40 920.97
39 FIRE HOSE CABINET with 25M Hose 2.00 set 10,100.00 20,200.00 8,080.00 28,280.00 8% 8% 16% 4,524.80 2,296.34 6,821.14 35,101.14 17,550.57
40 Hangers and Supports 1.00 lot 17,422.00 17,422.00 6,968.80 24,390.80 8% 8% 16% 3,902.53 1,980.53 5,883.06 30,273.86 30,273.86
41 Testing and Commissioning 1.00 lot 14,642.00 14,642.00 5,856.80 20,498.80 8% 8% 16% 3,279.81 1,664.50 4,944.31 25,443.11 25,443.11
Sub-total 695,841.00 278,336.40 974,177.40 155,868.38 79,103.21 1,209,148.99
P. SPECIALTIES
1 Aluminum Composite Cladding 856.00 m2 2,260.00 1,934,560.00 773,824.00 2,708,384.00 8% 8% 16% 433,341.45 219,920.78 653,262.23 3,361,646.23 3,927.16
2" dia. Stainless Steel Handrail Including
2 18.00 l.m. 7,150.00 128,700.00 51,480.00 180,180.00 8% 8% 16% 28,828.80 14,630.62 43,459.42 223,639.42 12,424.41
Ballusters, Designs and Accessories
H=2000mm x Thick 100mm Stainless Steel TGH
3 2.00 pcs 80,000.00 160,000.00 64,000.00 224,000.00 8% 8% 16% 35,840.00 18,188.80 54,028.80 278,028.80 139,014.40
and DOH Logo
Stainless Steel Build-up Letter Signage
4 23.00 pcs 11,250.00 258,750.00 103,500.00 362,250.00 8% 8% 16% 57,960.00 29,414.70 87,374.70 449,624.70 19,548.90
(H=750mm x Thickness=100mm)
Sub-total 2,482,010.00 992,804.00 3,474,814.00 555,970.25 282,154.90 4,312,939.15
TOTAL INCOME FUND 6,534,765.00 2,613,906.00 9,148,671.00 1,463,787.36 742,872.09 11,355,330.45

TOTAL PROJECT COST 19,235,615.40 8,237,506.85 27,473,122.25 4,395,699.53 2,230,817.52 34,099,639.30

Submitted by:

DIOMEDES M. ORTIZ September 25, 2023

Contractor's Authorized Representative Date
GEMWEALTH CONSTRUCTION&TRADING