You are on page 1of 12

PROJECT TITLE: CONVERSION OF THREE STOREY BLDG. INTO INTERIM BLDG.

for College of Medicine at BPSU Main Campus


LOCATION: BATAAN PENINSULA STATE UNIVERSITY ( MAIN CAMPUS),Balanga City Bataan

SUMMARY
ITEM OF WORK QTY. UNIT TOTAL
1.0 GENERAL REQUIREMENTS 1.00 LOT

2.0 ARCHITECTURAL WORKS 1.00 LOT


A. MASONRY WORKS
B. PAINTING WORKS
C. TILING WORKS
D. DOORS
E. LANDSCAPE & OTHERS
3.0 PLUMBING WORKS 1.00 LOT

4.0 INTERIOR FURNITURES AND FIXTURES 1.00 LOT

5.0 GAS LINE WORK 1.00 LOT


6.0 ELECTRICAL WORK 1.00 LOT
TOTAL CONSTRUCTION COST
PROJECT TITLE: CONVERSION OF THREE STOREY BLDG. INTO INTERIM BLDG.
for College of Medicine at BPSU Main Campus
LOCATION: BATAAN PENINSULA STATE UNIVERSITY ( MAIN CAMPUS),Balanga City Bataan
ITEM OF WORK QTY. UNIT UNIT COST TOTAL
GENERAL REQUIREMENTS
I. DIRECT COST:
Mobilization and Demobilization 1.00 lot
Temporary power and Water supply 1.00 lot
Site Security, Health and Safety 1.00 lot
Construction Aids, Equipment and Service Rentals 1.00 lot
Cleaning and Waste Management 1.00 lot
Miscelleneous 1.00 lot

sub-total

TOTAL DIRECT COST

II. INDIRECT COST:


O.C.M (6%)
PROFIT (8%)
VAT (7%)
TOTAL INDIRECT COST
TOTAL GENERAL REQUIREMENTS

Page 1 of 1
PROJECT TITLE: CONVERSION OF THREE STOREY BLDG. INTO INTERIM BLDG.
for College of Medicine at BPSU Main Campus
LOCATION: BATAAN PENINSULA STATE UNIVERSITY ( MAIN CAMPUS),Balanga City Bataan
DESCRIPTION: ARCHITECTURAL

ITEM OF WORK QTY. UNIT UNIT COST TOTAL


ARCHITECTURAL
A. MASONRY WORKS
I. DIRECT COST:
Repair of Masonry Works 1.00 lot
a. Door opening
b. Laboratorys sink repair
sub-total
C. LABOR COST
1 Foreman 5.00 days
1 Skilled 5.00 days
3 Labor 5.00 days
sub-total

TOTAL DIRECT COST


II. INDIRECT COST:
O.C.M (6%)
PROFIT (8%)
VAT (7%)
TOTAL INDIRECT COST
TOTAL MASONRY WORKS
B. PAINTING WORKS
I. DIRECT COST:
Interior & Exterior
Weather Beige (192 sqm.)
Primer Flat Latex 15.00 gal
Putty 8.00 gal
Top Coat 28.00 gal
Dark Beige (321 sqm.)
Primer Flat Latex 16.00 gal
Putty 20.00 gal
Top Coat 32.00 gal
Gray (40 sqm.)
Primer Flat Latex 2.00 gal
Putty 1.00 gal
Top Coat 2.00 gal
White (2945 sqm.)
Primer Flat Latex 100.00 gal
Putty 80.00 gal
Top Coat 140.00 gal
Chocolate Brown (214 sqm.)
Primer 4.00 gal
Thinner 6.00 gal
QDE Top Coat 9.00 gal
Black (65 sqm.)
Primer 6.00 gal
Thinner 6.00 gal
QDE Top Coat 12.00 gal
Scaffolding 1.00 lot
Repainting and Repair of Ceiling 1.00 lot
Hardwares 1.00 lot
sub-total
B. EQUIPMENTS:
Hand tools (5% of material cost) 1.00 lot
sub-total
C. LABOR COST
1 Foreman 48.00 days
5 Skilled 48.00 days
10 Labor 48.00 days
sub-total
TOTAL DIRECT COST
II. INDIRECT COST:
O.C.M (6%)
PROFIT (8%)
VAT (7%)
TOTAL INDIRECT COST
TOTAL PAINTING WORKS

Page 1 of 2
C. TILING WORKS
I. DIRECT COST:
Bio Chem
0.60m x 0.60m Ceramic Floor Tiles 300.00 pcs
Tile Adhessive 95.00 sq.m.
Portland Cement 10.00 bag
Vibro Sand 1.00 cu.m
Tile Grout 5.00 bag
0.30m x 0.30m Stair tile repair / replacement 1.00 lot
Miscellaneous 1.00 lot
sub-total
B. EQUIPMENTS:
Hand tools (5% of material cost) 1.00 lot
sub-total
C. LABOR COST
1 Foreman 14.00 days
3 Skilled 14.00 days
5 Labor 14.00 days
sub-total
TOTAL DIRECT COST
II. INDIRECT COST:
O.C.M (6%)
PROFIT (8%)
VAT (7%)
TOTAL INDIRECT COST
TOTAL TILING WORKS
D. DOORS
I. DIRECT COST:
D-1 Single Leaf Door w/Side Window 1.00 set
D-2 Aluminum Sliding Pocket Door w/Louver (800 x
1.00 set
2100mm)
D-3 Double Leaf Steel Door w/Side Window & Kick Plate
3.00 set
(1600 x 2100mm)
Replacement of Existing Door knob & Hinges 43.00 set
Repair of Door Leaf 1.00 lot
sub-total
TOTAL DIRECT COST
II. INDIRECT COST:
O.C.M (6%)
PROFIT (8%)
VAT (7%)
TOTAL INDIRECT COST
TOTAL DOORS & WINDOW
E. LANDSCAPE & OTHERS
I. DIRECT COST:
Landscape Plant Box 15.00 sq.m.
Faculty Room Drywall Partition
1/4" thk. Fiber Cement Board w/Metal Frame 10.00 sq.m.
Outdoor Signage 1.00 lot
Hazardous Storage Cabinet (third floor ) 1.00 lot
Roofdeck Canopy (Metal Framing with Polycarbonate) 1.00 lot
Miscellaneous 1.00 lot
sub-total
C. LABOR COST
1 Foreman 10.00 days
2 Skilled 10.00 days
4 Labor 10.00 days
sub-total
TOTAL DIRECT COST
II. INDIRECT COST:
O.C.M (6%)
PROFIT (8%)
VAT (7%)
TOTAL INDIRECT COST
TOTAL OTHER WORKS

TOTAL DIRECT COST


TOTAL INDIRECT COST

TOTAL ARCHITECTURAL WORKS

Page 2 of 2
PROJECT TITLE: CONVERSION OF THREE STOREY BLDG. INTO INTERIM BLDG.
for College of Medicine at BPSU Main Campus
LOCATION: BATAAN PENINSULA STATE UNIVERSITY ( MAIN CAMPUS),Balanga City Bataan
APPROVED DETAILED QUANTITY AND COST ESTIMATES

ITEM OF WORK QTY. UNIT UNIT COST TOTAL


A. PIPES, FITTINGS AND FIXTURES
I. DIRECT COST:
Rehabilitation of Plumbing system 1.00 lot

Replacement of Faucet and Additional Service Faucet

Fittings
Replacement of Water Closet (verify)
additional Bidet
Pipe Cleaning / Flushing (Sanitary Line)
Sanitary and water line of Laboratory Table
Additional Net for Sanitary Line Connected to
Stormdrain

Roof deck Downspout /Drain repair pipe layout


TOTAL DIRECT COST

II. INDIRECT COST:


O.C.M (6%)
PROFIT (8%)
VAT (7%)
TOTAL INDIRECT COST
TOTAL PIPES, FITTINGS AND FIXTURES

TOTAL PLUMBING WORKS

Page 1 of 1
PROJECT TITLE: CONVERSION OF THREE STOREY BLDG. INTO INTERIM BLDG.
for College of Medicine at BPSU Main Campus
LOCATION: BATAAN PENINSULA STATE UNIVERSITY ( MAIN CAMPUS),Balanga City Bataan
DETAILED QUANTITY AND ESTIMATES

ITEM OF WORK QTY. UNIT UNIT COST TOTAL


A. INTERIOR FURNITURES & FIXTURES
I. DIRECT COST:
Dean's Office
Office Table 2.00 pc
Executive Chair 1.00 pc
Office Chair 3.00 pc
Round Table 1.00 pc
Book Shelves 1.00 lot
2 Seater Couch 1.00 set
Indoor Plant w/pot 1.00 set
Faculty Lounge
2 Seater Couch 2.00 set
TV stand with cabinet 1.00 set
Smart TV (End-user)
Book Shelves 1.00 lot
Faculty Area
Office Table w/ Pedestal Cabinet 10.00 pc
Office Chair 10.00 pc
Book Shelves 1.00 lot
2 Seater Couch 1.00 set
Indoor Plant w/pot 1.00 set
Dry Laboratory Room
12 Seater Built-in Bar Height Laboratory Table 3.00 lot
Bar Chair 36.00 pcs
Smart TV with bracket (End-user)
Modular Base Cabinet 1.00 lot
Classroom/ Chem. Laboratory
Existing Laboratory Table & Chair 3.00 lot
Smart TV (End-user)
Modular Base Cabinet 1.00 lot
Classroom 1
Covering of Laboratory Sink w/ Base Cabinet 1.00 lot
Movable Whiteboard 4ft x 8ft 1.00 pc
Chair 36.00 pc
Smart TV (End-user)
Classroom 2
Covering of lab.Sink w/ Base Cabinet 1.00 lot
Movable Whiteboard 4ft x 8ft 1.00 pc
Chair 36.00 pc
Smart TV (End-user)
Small Discussion Room
Covering of Laboratory Sink w/ Base Cabinet 1.00 lot
Movable Whiteboard 4ft x 6ft 4.00 pc
Chair 24.00 pc
Movable Wall Partitions 60.00 sq.m
Smart TV (End-user)
Student Lounge
2 Seater Couch with Table 2.00 set

Page 1 of 3
Bar Height Table 1.00 lot
Chair 2.00 pc
Bar Chair 6.00 pcs
Round Side Table 1.00 pcs
Indoor Plant w/pot 2.00 set
Smart TV (End-user)
Storage Room
Blackout Tint for windows 1.00 lot
Anatomy/Micro Room
Modular Base Cabinet 1.00 lot
Dissection Cadaver Table (End-User)
Movable Camera (End-User)
Medical Fume Hood (End-User)
Bio Chem Room
Modular Base Cabinet 1.00 lot
Built-in Bar Height Table with Lavatory 3.00 lot
Bar Height Chair 36.00 pc
Smart TV (End-user)
Skill Laboratory Room
Modular Base Cabinet 1.00 lot
Smart TV (End-user)
Chemical Storage Room
Cabinet 1.00 lot
sub-total

Page 2 of 3
B. LABOR COST
1 Foreman 0.00 days
1 Skilled 0.00 days
1 Labor 0.00 days
sub-total
TOTAL DIRECT COST

II. INDIRECT COST:


O.C.M (6%)
PROFIT (8%)
VAT (7%)
TOTAL INDIRECT COST
TOTAL INTERIOR FURNITURES & FIXTURES

TOTAL INTERIOR FURNITURES & FIXTURES

Page 3 of 3
PROJECT TITLE: CONVERSION OF THREE STOREY BLDG. INTO INTERIM BLDG.
for College of Medicine at BPSU Main Campus
LOCATION: BATAAN PENINSULA STATE UNIVERSITY ( MAIN CAMPUS),Balanga City Bataan
APPROVED DETAILED QUANTITY AND COST ESTIMATES

ITEM OF WORK QTY. UNIT UNIT COST TOTAL


GAS LINE WORKS
I. DIRECT COST:
1/2"Ø G.I Pipe Gau.40 3.00 pc
1"Ø G.I Pipe Gau.40 8.00 pc
50kg Gas Tank (with Load) 1.00 pc
Gate Valve 3.00 pc
Pipe Fittings and etc. 1.00 lot
Scaffolding 1.00 lot
hardware 1.00 lot
Fume hood Duct Installations and accessories 1.00 lot
sub-total

B. LABOR COST
1 Foreman 3.00 days
1 Plumber 3.00 days
2 Labor 3.00 days
sub-total
TOTAL DIRECT COST

II. INDIRECT COST:


O.C.M (6%)
PROFIT (8%)
VAT (7%)
TOTAL INDIRECT COST
TOTAL PIPES AND FITTINGS

TOTAL GAS LINE WORKS

Page 1 of 1
PROJECT TITLE: CONVERSION OF THREE STOREY BLDG. INTO INTERIM BLDG.
for College of Medicine at BPSU Main Campus
LOCATION: BATAAN PENINSULA STATE UNIVERSITY ( MAIN CAMPUS),Balanga City Bataan
DESCRIPTION: ELECTRICAL
Item of Works Qty. Unit Unit Cost Total
I. ELECTRICAL WORKS
A. Direct Cost
a. Materials for Ground Floor
Panel board set three-phase nema 3R
w/ four branches plus main (main
350AT three phase MCCB, three 1.00 pc/s
branches 150AT three phase MCCB,
one branch 60AT three phase MCCB)

Panel board set three-phase nema 3R


w/ 24 branches plus main (main 150AT
three-phase MCCB, 14 branches 20AT 1.00 pc/s
single phase MCCB, eight branches
30AT single phase MCCB, spare)
30AT Breaker Bolt On w/ housing
8.00 pc/s
Nema 3R, Single Phase
Emergency light 9.00 pc/s
3.5mm² THHN Cu (150m) 2.00 box/es
5.5mm² THHN Cu (150m) 1.00 box/es
14mm² THHN Cu 90.00 l.m
30mm² THHN Cu 5.00 l.m
50mm² THHN Cu 15.00 l.m
150mm² THHN Cu 5.00 l.m
200mm² THHN Cu 15.00 l.m
2HP AC Inverter Split Type 1.00 pc/s
Rubber Tape 2.00 pc/s
Electrical Tape 6.00 pc/s
Convenience Outlet Two Gang 26.00 pc/s
Table Convenience Outlet Two Gang 21.00 pc/s
Special Purpose Outlet (ACU) 2.00 pc/s
PVC Utility Box 69.00 pc/s
PVC Junction Box w/ cover 99.00 pc/s
Single Gang Switch 11.00 pc/s
Two Gang Switch 3.00 pc/s
3-Way One Gang Switch 2.00 pc/s
3-WayTwo Gang Switch 2.00 pc/s
3-Way Three Gang Switch 2.00 pc/s
Pinlight 9W 8.00 pc/s
Pinlight 14W 5.00 pc/s
Pinlight 18W 19.00 pc/s
T8 LED Louver Surface type 18W 28.00 pc/s
Wall Lamp Light LED, Warm White 4W 7.00 pc/s
Flexible Hose 3/4" (100m) 2.00 roll/s
Cable tie 8" 5.00 pack/s
PVC Pipe 1/2" x 3m 140.00 pc/s
PVC Pipe 3/4" x 3m 98.00 pc/s
PVC Pipe 1" x 3m 10.00 pc/s
PVC Pipe 3" x 3m 4.00 pc/s
Liquid tight hard Flexible Hose 1" 5.00 l.m
Liquid tight hard Flexible Hose 2" 5.00 l.m
Liquid tight straight Connector 1" 2.00 pc/s
Liquid tight straight Connector 2" 2.00 pc/s
PVC Square Box (4-11/16"x4-11/16") 6.00 pc/s
Electrical Terminal Lugs (50mm) 6.00 pc/s
PVC Clamp 1/2" 177.00 pc/s
PVC Clamp 3/4" 177.00 pc/s
Copper Tubing 69.00 ft
Grounding rod 1/2" x 8' 1.00 pc/s
Solderless Connector 400MCM 1.00 pc/s
Service Entrance Cap 3" 1.00 pc/s
Cable Gutter 1.00 lot
sub-total
b. Materials for Second Floor
Panel board set three-phase nema 3R
w/ 20 branches plus main (main 150AT
three-phase MCCB, 12 branches 20AT 1.00 pc/s
single phase MCCB, seven branches
30AT single phase MCCB, spare)
30AT Breaker Bolt On w/ housing
7.00 pc/s
Nema 3R, Single Phase
Emergency light 9.00 pc/s
3.5mm² THHN Cu (150m) 2.00 box/es
5.5mm² THHN Cu (150m) 1.00 box/es
30mm² THHN Cu 5.00 l.m
50mm² THHN Cu 15.00 l.m
Rubber Tape 2.00 pc/s
Electrical Tape 6.00 pc/s
Convenience Outlet Two Gang 25.00 pc/s
Table Convenience Outlet Two Gang 16.00 pc/s
PVC Utility Box 57.00 pc/s
PVC Junction Box w/ cover 100.00 pc/s
Single Gang Switch 8.00 pc/s
Two Gang Switch 3.00 pc/s
3-Way One Gang Switch 3.00 pc/s
3-Way Three Gang Switch 2.00 pc/s
Pinlight 9W 8.00 pc/s
Pinlight 18W 19.00 pc/s
T8 LED Louver Surface type 18W 28.00 pc/s
Flexible Hose 3/4" (100m) 2.00 roll/s
Cable tie 8" 5.00 pack/s
PVC Pipe 1/2" x 3m 140.00 pc/s
PVC Pipe 3/4" x 3m 98.00 pc/s
PVC Pipe 1" x 3m 10.00 pc/s
PVC Pipe 3" x 3m 4.00 pc/s
Liquid tight hard Flexible Hose 2" 5.00 l.m
Liquid tight straight Connector 1" 2.00 pc/s
Liquid tight straight Connector 2" 2.00 pc/s
PVC Square Box (4-11/16"x4-11/16") 6.00 pc/s
Electrical Terminal Lugs (50mm) 6.00 pc/s
PVC Clamp 1/2" 180.00 pc/s
PVC Clamp 3/4" 180.00 pc/s
sub-total
c. Materials for Third Floor
Panel board set three-phase nema 3R
w/ 24 branches plus main (main 150AT
three-phase MCCB, 13 branches 20AT 1.00 pc/s
single phase MCCB, eight branches
30AT single phase MCCB, spare)
30AT Breaker Bolt On w/ housing
8.00 pc/s
Nema 3R, Single Phase
Emergency light 10.00 pc/s
3.5mm² THHN Cu (150m) 2.00 box/es
5.5mm² THHN Cu (150m) 1.00 box/es
30mm² THHN Cu 5.00 l.m
50mm² THHN Cu 15.00 l.m
Rubber Tape 2.00 pc/s
Electrical Tape 6.00 pc/s
Convenience Outlet Two Gang 28.00 pc/s
Table Convenience Outlet Two Gang 6.00 pc/s
PVC Utility Box 58.00 pc/s
PVC Junction Box w/ cover 110.00 pc/s
Single Gang Switch 14.00 pc/s
Two Gang Switch 3.00 pc/s
3-Way One Gang Switch 5.00 pc/s
3-Way Three Gang Switch 2.00 pc/s
Pinlight 9W 15.00 pc/s
Pinlight 18W 25.00 pc/s
T8 LED Louver Surface type 18W 32.00 pc/s
Flexible Hose 3/4" (100m) 2.00 roll/s
Cable tie 8" 5.00 pack/s
PVC Pipe 1/2" x 3m 140.00 pc/s
PVC Pipe 3/4" x 3m 98.00 pc/s
PVC Pipe 1" x 3m 10.00 pc/s
PVC Pipe 3" x 3m 4.00 pc/s
Liquid tight hard Flexible Hose 2" 5.00 l.m
Liquid tight straight Connector 1" 2.00 pc/s
Liquid tight straight Connector 2" 2.00 pc/s
PVC Square Box (4-11/16"x4-11/16") 6.00 pc/s
Electrical Terminal Lugs (50mm) 6.00 pc/s
PVC Clamp 1/2" 180.00 pc/s
PVC Clamp 3/4" 180.00 pc/s
sub-total
d. Hardware 1.00 lot
sub-total
g. Labor Works
1 Foreman 30.00 days
3 Electrician 30.00 days
3 Helper 30.00 days
` sub-total

TOTAL DIRECT COST

B. Indirect Cost
O.C.M. (6%) =
PROFIT (8%) =
VAT (7%) =
TOTAL INDIRECT COST

TOTAL ELECTRICAL WORKS

You might also like