TEKTON BUILDERS

EMAIL ADD:[email protected]
CONTACT NUMBER : 09057039882

Name of Project : FMN COMMERCIAL BUILDING

Location : CENTRO ROXAS ISABELA
Item DIRECT TOTAL TOTAL
DESCRIPTION QTY UNIT MATERIALS LABOR VAT
No. COST VALUE INDIRECT COST COST
(1) (2) (3) (4) (5) (7) (8) (9) (10)
(5)X(6) 7%*((5)+(7)) (7)+(8) (5)+(9)
A PROPOSED COMMERCIAL BLDG
I GENERAL REQUIREMENTS
Mobilization / Demobilization 1.00 lot 15,000.00 15,000.00 1,845.00 1,179.15 3,024.15 18,024.15
Temporary Facilities/Utilities 1.00 lot 35,000.00 35,000.00 4,305.00 2,751.35 7,056.35 42,056.35
Set of plans,Building and OccupancyPermits 1.00 lot 70,000.00 40,000.00 4,920.00 3,144.40 8,064.40 48,064.40
Safety and Health 1.00 lot 15,000.00 15,000.00 1,845.00 1,179.15 3,024.15 18,024.15
Soil Poisoning/Termite Control 357.00 sq.m 8,000.00 8,000.00 984.00 628.88 1,612.88 9,612.88
Sub -Total

II Earthworks
Excavation 109.00 cu.m 400.00 43,600.00 5,362.80 3,427.40 8,790.20 52,390.20
Common Backfill/compacted 700.00 cu.m 400.00 280,000.00 34,440.00 22,010.80 56,450.80 336,450.80
Gravel fill 75.00 cu.m 500.00 37,500.00 4,612.50 2,947.88 7,560.38 45,060.38
Sub -Total

III CONCRETE AND RSB WORKS

a Slab On Fill
Portland Cement 810.00 bags 240.00 72.00 252,720.00 31,084.56 19,866.32 50,950.88 303,670.88
Sand 45.00 cu.m 600.00 168.00 34,560.00 4,250.88 2,716.76 6,967.64 41,527.64
Gravel 90.00 cu.m 500.00 140.00 57,600.00 7,084.80 4,527.94 11,612.74 69,212.74
10mm dia RSB x 6m 825.00 pcs 133.00 37.24 140,448.00 17,275.10 11,040.62 28,315.72 168,763.72
# 16 GI tie wire 80.00 kgs 75.00 21.00 7,680.00 944.64 603.72 1,548.36 9,228.36

b Suspended Slab
Portland Cement 558.00 bags 240.00 72.00 174,096.00 21,413.81 13,685.69 35,099.49 209,195.49
Sand 31.00 cu.m 600.00 180.00 24,180.00 2,974.14 1,900.79 4,874.93 29,054.93
Gravel 62.00 cu.m 500.00 150.00 40,300.00 4,956.90 3,167.98 8,124.88 48,424.88
12mm dia RSB x 6m 595.00 pcs 193.00 57.90 149,285.50 18,362.12 11,735.33 30,097.45 179,382.95
Steel deck 500.00 ln.m. 900.00 270.00 585,000.00 71,955.00 45,986.85 117,941.85 702,941.85
# 16 GI tie wire 40.00 kgs 75.00 22.50 3,900.00 479.70 306.58 786.28 4,686.28

c Footing & Column

Portland Cement 552.00 bags 240.00 72.00 172,224.00 21,183.55 13,538.53 34,722.08 206,946.08
Sand 31.00 cu.m 600.00 180.00 24,180.00 2,974.14 1,900.79 4,874.93 29,054.93
Gravel 62.00 cu.m 500.00 150.00 40,300.00 4,956.90 3,167.98 8,124.88 48,424.88
16mm dia RSB x 6.0m 624.00 pcs 343.00 102.90 278,241.60 34,223.72 21,872.57 56,096.29 334,337.89
10mm dia RSB x 6.0m 522.00 pcs 133.00 39.90 90,253.80 11,101.22 7,094.85 18,196.07 108,449.87
# 16 GI tie wire 80.00 kgs 75.00 22.50 7,800.00 959.40 613.16 1,572.56 9,372.56
d Beam1
Portland Cement 274.00 bags 240.00 72.00 85,488.00 10,515.02 6,720.21 17,235.24 102,723.24
Sand 15.20 cu.m 600.00 180.00 11,856.00 1,458.29 932.00 2,390.29 14,246.29
Gravel 30.40 cu.m 500.00 150.00 19,760.00 2,430.48 1,553.33 3,983.81 23,743.81
20mm dia RSB x 6.0m 324.00 pcs 616.00 184.80 259,459.20 31,913.48 20,396.09 52,309.57 311,768.77
16mm dia RSB x 6m 216.00 pcs 343.00 102.90 96,314.40 11,846.67 7,571.27 19,417.95 115,732.35
10mm dia RSB x 6m 540.00 pcs 133.00 39.90 93,366.00 11,484.02 7,339.50 18,823.52 112,189.52
#16 GI Tie Wire 140.00 kgs 75.00 22.50 13,650.00 1,678.95 1,073.03 2,751.98 16,401.98

e Tie-Beam
Portland Cement 72.00 bags 240.00 72.00 22,464.00 2,763.07 1,765.90 4,528.97 26,992.97
Sand 4.00 cu.m 600.00 180.00 3,120.00 383.76 245.26 629.02 3,749.02
Gravel 8.00 cu.m 500.00 150.00 5,200.00 639.60 408.77 1,048.37 6,248.37
16mm dia RSB x 6.0m 79.00 pcs 343.00 102.90 35,226.10 4,332.81 2,769.12 7,101.93 42,328.03
10mm dia RSB x 6m 158.00 pcs 133.00 39.90 27,318.20 3,360.14 2,147.48 5,507.62 32,825.82
#16 GI Tie Wire 35.00 kgs 75.00 22.50 3,412.50 419.74 268.26 687.99 4,100.49
f Roof Beam
Portland Cement 72.00 bags 240.00 72.00 22,464.00 2,763.07 1,765.90 4,528.97 26,992.97
Sand 4.00 cu.m 600.00 180.00 3,120.00 383.76 245.26 629.02 3,749.02
Gravel 8.00 cu.m 500.00 150.00 5,200.00 639.60 408.77 1,048.37 6,248.37
16mm dia RSB x 6.0m 119.00 pcs 343.00 102.90 53,062.10 6,526.64 4,171.21 10,697.85 63,759.95
10mm dia RSB x 6m 158.00 pcs 133.00 39.90 27,318.20 3,360.14 2,147.48 5,507.62 32,825.82
#16 GI Tie Wire 35.00 kgs 75.00 22.50 3,412.50 419.74 268.26 687.99 4,100.49

g Steel beam
wide flange beam(10x7x30x6m) 17.00 pcs 16,000.00 4,800.00 353,600.00 43,492.80 27,796.50 71,289.30 424,889.30
welding rod 10.00 box 2,000.00 600.00 26,000.00 3,198.00 2,043.86 5,241.86 31,241.86
primer paint 8.00 gals 750.00 225.00 7,800.00 959.40 613.16 1,572.56 9,372.56
lacquer thinner 6.00 gals 650.00 195.00 5,070.00 623.61 398.55 1,022.16 6,092.16
paint roller 5.00 pcs 75.00 22.50 487.50 59.96 38.32 98.28 585.78
steel brush 4.00 pcs 75.00 22.50 390.00 47.97 30.66 78.63 468.63

h Stairs
Portland Cement 28.00 bags 240.00 72.00 8,736.00 1,074.53 686.74 1,761.26 10,497.26
Sand 1.50 cu.m 600.00 180.00 1,170.00 143.91 91.97 235.88 1,405.88
Gravel 3.00 cu.m 500.00 150.00 1,950.00 239.85 153.29 393.14 2,343.14
16mm dia RSB x 6.0m 24.00 pcs 343.00 102.90 10,701.60 1,316.30 841.25 2,157.55 12,859.15
10mm dia RSB x 6m 50.00 pcs 133.00 39.90 8,645.00 1,063.34 679.58 1,742.92 10,387.92
#16 GI Tie Wire 6.00 kgs 75.00 22.50 585.00 71.96 45.99 117.94 702.94

i Wall Footing
Portland Cement 96.00 bags 240.00 72.00 29,952.00 3,684.10 2,354.53 6,038.62 35,990.62
Sand 5.00 cu.m 600.00 180.00 3,900.00 479.70 306.58 786.28 4,686.28
Gravel 10.00 cu.m 500.00 150.00 6,500.00 799.50 510.97 1,310.47 7,810.47
12mm dia RSB x 6.0m 85.00 pcs 193.00 57.90 21,326.50 2,623.16 1,676.48 4,299.64 25,626.14
#16 GI Tie Wire 10.00 kgs 75.00 22.50 975.00 119.93 76.64 196.57 1,171.57
IV MASONRY WORKS
a GROUND FLOOR
a. Block Laying
6" CHB 3,863.00 pcs 16.00 4.80 80,350.40 9,883.10 6,316.34 16,199.44 96,549.84
Portland Cement 308.00 bags 240.00 72.00 96,096.00 11,819.81 7,554.11 19,373.91 115,469.91
Sand 25.00 cu.m 600.00 180.00 19,500.00 2,398.50 1,532.90 3,931.40 23,431.40
10mm dia RSB x 6m 78.00 pcs 133.00 39.90 13,486.20 1,658.80 1,060.15 2,718.95 16,205.15
#16 GI Tie Wire 12.00 kgs 75.00 22.50 1,170.00 143.91 91.97 235.88 1,405.88
4" CHB 7,253.00 pcs 11.00 3.30 103,717.90 12,757.30 8,153.26 20,910.57 124,628.47
Portland Cement 300.00 bags 240.00 72.00 93,600.00 11,512.80 7,357.90 18,870.70 112,470.70
Sand 25.00 cu.m. 600.00 180.00 19,500.00 2,398.50 1,532.90 3,931.40 23,431.40
10mm dia RSB x 6m 337.00 pcs 133.00 39.90 58,267.30 7,166.88 4,580.39 11,747.27 70,014.57
#16 GI Tie Wire 20.00 kgs 75.00 22.50 1,950.00 239.85 153.29 393.14 2,343.14
b SECOND FLOOR
CHB Laying
4" CHB 7,253.00 pcs 11.00 3.30 103,717.90 12,757.30 8,153.26 20,910.57 124,628.47
Portland Cement 300.00 bags 240.00 72.00 93,600.00 11,512.80 7,357.90 18,870.70 112,470.70
Sand 25.00 cu.m 600.00 180.00 19,500.00 2,398.50 1,532.90 3,931.40 23,431.40
10mm dia x 6m RSB 337.00 pcs 133.00 39.90 58,267.30 7,166.88 4,580.39 11,747.27 70,014.57
#16 GI Tie Wire 20.00 kgs 75.00 22.50 1,950.00 239.85 153.29 393.14 2,343.14
c PARAPET WALL,GUTTER,Stiffiner
4" CHB 986.00 pcs 11.00 3.30 14,099.80 1,734.28 1,108.39 2,842.66 16,942.46
Portland Cement 130.00 bags 240.00 72.00 40,560.00 4,988.88 3,188.42 8,177.30 48,737.30
Sand 11.00 bags 600.00 180.00 8,580.00 1,055.34 674.47 1,729.81 10,309.81
Gravel 2.50 bags 500.00 150.00 1,625.00 199.88 127.74 327.62 1,952.62
#16 GI Tie Wire 5.00 kgs 75.00 22.50 487.50 59.96 38.32 98.28 585.78
10mm dia RSB x 6.0m 47.00 pcs 133.00 39.90 8,126.30 999.53 638.81 1,638.34 9,764.64
d PLASTERING
Portland Cement 1,060.00 bags 240.00 72.00 330,720.00 40,678.56 25,997.90 66,676.46 397,396.46
Sand 80.00 bags 600.00 180.00 62,400.00 7,675.20 4,905.26 12,580.46 74,980.46
Sub -Total

V FORMWORKS & SCAFFOLDINGS

3/8" Plywood(phenolic) 151.00 pcs. 1,500.00 450.00 294,450.00 36,217.35 23,146.71 59,364.06 353,814.06
Assorted Good Lumber 10,000.00 bdft 45.00 13.50 585,000.00 71,955.00 45,986.85 117,941.85 702,941.85
Assorted Nails 160.00 kgs 70.00 21.00 14,560.00 1,790.88 1,144.56 2,935.44 17,495.44
H-frame,base jack,clamp,steel pipe 1.00 lot 350,000.00 105,000.00 455,000.00 55,965.00 35,767.55 91,732.55 546,732.55
Sub -Total

VI TILE WORKS
60cm x 60cm Granite Tiles 2,747.00 pcs. 190.00 57.00 678,509.00 83,456.61 53,337.59 136,794.20 815,303.20
30cm x 30cm Floor Tiles 343.00 pcs. 45.00 13.50 20,065.50 2,468.06 1,577.35 4,045.41 24,110.91
60cm x 30cm Wall Tiles 694.00 pcs. 150.00 45.00 135,330.00 16,645.59 10,638.29 27,283.88 162,613.88
stone cladding 1.00 lot 155,000.00 46,500.00 201,500.00 24,784.50 15,839.92 40,624.42 242,124.42
Tile Adhessive 450.00 bags 300.00 90.00 175,500.00 21,586.50 13,796.06 35,382.56 210,882.56
Tile Grout 126.00 kg. 80.00 24.00 13,104.00 1,611.79 1,030.11 2,641.90 15,745.90
Sand 45.00 cu.m 600.00 180.00 35,100.00 4,317.30 2,759.21 7,076.51 42,176.51
Portland Cement 350.00 bags 240.00 72.00 109,200.00 13,431.60 8,584.21 22,015.81 131,215.81
 accessories 1.00 lot 12,000.00 3,600.00 15,600.00 1,918.80 1,226.32 3,145.12 18,745.12
diamond cutter 4" 50.00 pcs. 500.00 150.00 32,500.00 3,997.50 2,554.83 6,552.33 39,052.33
Sub -Total

VII PAINTING WORKS

(Interior and Exterior)
Concrete Neutralizer 50.00 gal 550.00 165.00 35,750.00 4,397.25 2,810.31 7,207.56 42,957.56
Flat Latex 50.00 pails 2,200.00 660.00 143,000.00 17,589.00 11,241.23 28,830.23 171,830.23
acrytex primer 50.00 pails 3,000.00 900.00 195,000.00 23,985.00 15,328.95 39,313.95 234,313.95
Masonry Putty 120.00 pails 1,900.00 570.00 296,400.00 36,457.20 23,300.00 59,757.20 356,157.20
acrytex cast 50.00 boxes 2,000.00 600.00 130,000.00 15,990.00 10,219.30 26,209.30 156,209.30
paint reducer 20.00 boxes 2,000.00 600.00 52,000.00 6,396.00 4,087.72 10,483.72 62,483.72
Paint Roller 7" with pan 75.00 pcs 150.00 45.00 14,625.00 1,798.88 1,149.67 2,948.55 17,573.55
paint brush 4" 40.00 pcs 150.00 45.00 7,800.00 959.40 613.16 1,572.56 9,372.56
paint brush 2" 40.00 pcs 80.00 24.00 4,160.00 511.68 327.02 838.70 4,998.70
Sand Paper 1.00 lot 5,000.00 1,500.00 6,500.00 799.50 510.97 1,310.47 7,810.47
Miscellaneous- rugs,pallate,masking tape, Oil Tinting Color etc. 1.00 lot 15,000.00 4,500.00 19,500.00 2,398.50 1,532.90 3,931.40 23,431.40
Sub -Total

VIII DOORS AND WINDOWS

panel doors 9.00 sets 8,000.00 2,400.00 93,600.00 11,512.80 7,357.90 18,870.70 112,470.70
Powder Coated glass and aluminum 1,980.00 sq.ft 350.00 105.00 900,900.00 110,810.70 70,819.75 181,630.45 1,082,530.45
roll up 180 sq.m 1900 570.00 444,600.00 54,685.80 34,950.01 89,635.81 534,235.81
Sub -Total

IX ELECTRICAL WORKS/per unit

scope: standard lightings,convenient outlets,aircon

outlets,switches,individual panel boards
unit 1 & 2 1.00 lot 35,000.00 10,500.00 45,500.00 5,596.50 3,576.76 9,173.26 54,673.26
unit 3 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 4 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 5 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 6 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 7 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 8 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 9 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 10 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 11 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 12 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 13 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
unit 14 1.00 lot 23,000.00 6,900.00 29,900.00 3,677.70 2,350.44 6,028.14 35,928.14
not covered: transformer,watthour meter,Gen
set,ATS.,aircon units
Sub -Total
X PLUMBING WORKS
Plumbing Fixtures and accessories
Water Closet 5.00 sets 14,500.00 4,350.00 94,250.00 11,592.75 7,408.99 19,001.74 113,251.74
Lavatory 5.00 sets 10,000.00 3,000.00 65,000.00 7,995.00 5,109.65 13,104.65 78,104.65
Floor Drain 5.00 pcs 500.00 150.00 3,250.00 399.75 255.48 655.23 3,905.23
Faucet 8.00 pcs 500.00 150.00 5,200.00 639.60 408.77 1,048.37 6,248.37
Shower Head and shower valve 5.00 pcs 15,000.00 4,500.00 97,500.00 11,992.50 7,664.48 19,656.98 117,156.98
Waterline 1.00 lot 55,000.00 16,500.00 71,500.00 8,794.50 5,620.62 14,415.12 85,915.12
not included : water meter
Storm drain/downspout/catch basin 1.00 lot 65,000.00 19,500.00 84,500.00 10,393.50 6,642.55 17,036.05 101,536.05
septic tank
concrete pipe 1.00 lot 15,000.00 4,500.00 19,500.00 2,398.50 1,532.90 3,931.40 23,431.40
Excavation 43.20 cu.m. 400.00 17,280.00 2,125.44 1,358.38 3,483.82 20,763.82
150mm thk chb (6') 810.00 pcs 16.00 4.80 16,848.00 2,072.30 1,324.42 3,396.73 20,244.73
Portland Cement 103.00 bags 240.00 72.00 32,136.00 3,952.73 2,526.21 6,478.94 38,614.94
Gravel 3.00 cu.m. 500.00 150.00 1,950.00 239.85 153.29 393.14 2,343.14
Sand 10.00 cu.m. 600.00 180.00 7,800.00 959.40 613.16 1,572.56 9,372.56
12mm dia. x 6.0 mtrs RSB 29.00 pcs 193.00 57.90 7,276.10 894.96 571.97 1,466.93 8,743.03
10mm dia. x 6.00 mtrs RSB 74.00 pcs 133.00 39.90 12,794.60 1,573.74 1,005.78 2,579.52 15,374.12
# 16 tie wire 5.00 kgs 75.00 22.50 487.50 59.96 38.32 98.28 585.78
Accessories (Pipes, Solvent, etc. ) 1.00 lot 6,000.00 1,800.00 7,800.00 959.40 613.16 1,572.56 9,372.56
Sub -Total

XI CEILING WORKS
Interior
Ficem Board 340.00 pcs 500.00 150.00 221,000.00 27,183.00 17,372.81 44,555.81 265,555.81
Carrying channel 350.00 pcs 150.00 45.00 68,250.00 8,394.75 5,365.13 13,759.88 82,009.88
Furring channel 700.00 pcs 140.00 42.00 127,400.00 15,670.20 10,014.91 25,685.11 153,085.11
Wall angle 400.00 pcs 50.00 15.00 26,000.00 3,198.00 2,043.86 5,241.86 31,241.86
Connecting clip 1,710.00 pcs 8.00 2.40 17,784.00 2,187.43 1,398.00 3,585.43 21,369.43
Black screw 6,700.00 pcs 1.00 0.30 8,710.00 1,071.33 684.69 1,756.02 10,466.02
concrete nail 25.00 pcs 100.00 30.00 3,250.00 399.75 255.48 655.23 3,905.23
5/32'' x 1/2'' Blind rivets 15.00 box 350.00 105.00 6,825.00 839.48 536.51 1,375.99 8,200.99
Sub -Total
XII ROOFING WORKS
2" x 6" channel bar 90.00 pcs 3,950.00 1,185.00 462,150.00 56,844.45 36,329.61 93,174.06 555,324.06
3/16'' x 2'' x 2'' angle bar 242.00 pcs 723.00 216.90 227,455.80 27,977.06 17,880.30 45,857.36 273,313.16
C-purlins 2" x 4" x 20'x1.2mm 133.00 pcs 525.00 157.50 90,772.50 11,165.02 7,135.63 18,300.64 109,073.14
16mm dia. Round bar x 6m (cross bracing) 36.00 pcs 400.00 120.00 18,720.00 2,302.56 1,471.58 3,774.14 22,494.14
Turn Buckle 16mm dia. 34.00 sets 250.00 75.00 11,050.00 1,359.15 868.64 2,227.79 13,277.79
welding rod (20 kls / box ) 12.00 box 2,500.00 750.00 39,000.00 4,797.00 3,065.79 7,862.79 46,862.79
0.6mm pre painted roof (long span) 594.00 ln.m 450.00 135.00 347,490.00 42,741.27 27,316.19 70,057.46 417,547.46
tekscrew 2''-1/2" 4,000.00 pcs 3.00 0.90 15,600.00 1,918.80 1,226.32 3,145.12 18,745.12
blind r ivets 15.00 box 350.00 105.00 6,825.00 839.48 536.51 1,375.99 8,200.99
redoxide primer 30.00 gals 500.00 150.00 19,500.00 2,398.50 1,532.90 3,931.40 23,431.40
paint thinner 15.00 gal 350.00 105.00 6,825.00 839.48 536.51 1,375.99 8,200.99
Paint Roller 7" with pan 10.00 sets 150.00 45.00 1,950.00 239.85 153.29 393.14 2,343.14
paint brush 4" 10.00 pcs 150.00 45.00 1,950.00 239.85 153.29 393.14 2,343.14
pre painted Plain sheets (flashing) 90.00 pcs 900.00 270.00 105,300.00 12,951.90 8,277.63 21,229.53 126,529.53
Vulca Seal (4liters) 6.00 gals 1,200.00 360.00 9,360.00 1,151.28 735.79 1,887.07 11,247.07
Silicon Salant 40.00 tubes 150.00 45.00 7,800.00 959.40 613.16 1,572.56 9,372.56
Duct Tape 19.00 pcs 150.00 45.00 3,705.00 455.72 291.25 746.97 4,451.97
1" concrete nails 10.00 kls 100.00 30.00 1,300.00 159.90 102.19 262.09 1,562.09
Sub -Total

XIII Metal works(Stainless )

railings,with glass,individual signage bracket only 1 lot 250,000.00 75,000.00 325,000.00 39,975.00 25,548.25 65,523.25 390,523.25
not covered : free standing signage 15,989,509.81
XIV TOTAL CONTRACT PRICE 15,000,000.00

XVI PROJECT DURATION : 300 DAYS UPON NOTICE TO PROCEED

PREPARED BY: ARCH.RICHARD B. ZALUN RECEIVED BY: MR. RUSSEL GENOVA
Name of Project : Repair and Improvement of Matilde Olivas Memorial Hospital
Location : Camalaniugan, Cagayan
Item
DESCRIPTION QTY UNIT
No.
(1) (2) (3) (4)

A PROPOSED 2-STOREY PEDIA WARD W/ STAFF ROOM

I GENERAL REQUIREMENTS
Mobilization / Demobilization lot
Temporary Facilities/Utilities lot
Project Billboard /Permits lot
Safety and Health lot
Soil Poisoning/Termite Control sq.m
Sub -Total

II Earthworks
Excavation cu.m
Common Backfill cu.m
Gravel fill cu.m
Sub -Total

III CONCRETE AND RSB WORKS

a Slab On Fill
Portland Cement bags
Sand cu.m
Gravel cu.m
10mm dia RSB x 6m pcs
# 16 GI tie wire kgs

b Suspended Slab
Portland Cement bags
Sand cu.m
Gravel cu.m
12mm dia RSB x 6m pcs
# 16 GI tie wire kgs

c Footing & Column

Portland Cement bags
Sand cu.m
Gravel cu.m
20mm dia RSB x 6.0m pcs
10mm dia RSB x 6.0m pcs
# 16 GI tie wire kgs

d Beam1 (0.3m x 0.4m; 131 ln.m)

Portland Cement bags
Sand cu.m
Gravel cu.m
20mm dia RSB x10.5m pcs
20mm dia RSB x 7.5m pcs
20mm dia RSB x 6.0m pcs
10mm dia RSB x 6m pcs
#16 GI Tie Wire kgs
e Beam2(0.25m x 0.3m; 42 ln.m)
Portland Cement bags
Sand cu.m
Gravel cu.m
16mm dia RSB x 10.5m pcs
16mm dia RSB x 7.5m pcs
16mm dia RSB x 6.0m pcs
10mm dia RSB x 6m pcs
#16 GI Tie Wire kgs
f Roof Beam(0.25m x 0.3m; 135 ln.m)
Portland Cement bags
Sand cu.m
Gravel cu.m
16mm dia RSB x 10.5m pcs
16mm dia RSB x 7.5m pcs
16mm dia RSB x 6.0m pcs
10mm dia RSB x 6m pcs
#16 GI Tie Wire kgs

g TB (0.3m x 0.4m; 126 ln.m)

Portland Cement bags
Sand cu.m
Gravel cu.m
20mm dia RSB x10.5m pcs
20mm dia RSB x 7.5m pcs
20mm dia RSB x 6.0m pcs
10mm dia RSB x 6.0m pcs
#16 GI Tie Wire kgs

h Stairs
Portland Cement bags
Sand cu.m
Gravel cu.m
16mm dia RSB x 6.0m pcs
10mm dia RSB x 6m pcs
#16 GI Tie Wire kgs

i Wall Footing
Portland Cement bags
Sand cu.m
Gravel cu.m
12mm dia RSB x 6.0m pcs
#16 GI Tie Wire kgs

j Concrete Gutter (V= 4.55cu.m)

Portland Cement bags
Sand cu.m
Gravel cu.m
16mm dia RSB x 6.0m pcs
12mm dia RSB x 6.0m pcs
10mm dia RSB x 6.0m pcs
#16 GI Tie Wire kgs
Sub -Total
IV MASONRY WORKS
a GROUND FLOOR
a. Block Laying
6" CHB (226.29 sqm) pcs
Portland Cement bags
Sand cu.m
10mm dia RSB x 6m kgs
#16 GI Tie Wire kgs
4" CHB (236.57 sqm) pcs
Portland Cement bags
Sand bags
10mm dia RSB x 6m pcs
#16 GI Tie Wire kgs
b. Plastering
for 6" chb
Portland Cement bags
Sand cu.m
for 4" chb
Portland Cement bags
Sand cu.m
b SECOND FLOOR
CHB Laying
6" CHB (173.49 sqm) pcs
Portland Cement bags
Sand bags
10mm dia RSB x 6m kgs
#16 GI Tie Wire kgs
4" CHB (227.82 sqm) pcs
Portland Cement bags
Sand cu.m
10mm dia x 6m RSB pcs
#16 GI Tie Wire kgs
PARAPET WALL,GUTTER,STIFFENER,Gutter(w/ plastering)
c Stiffiner(2.29cu.m) ; Parapet Wall(79.46 sq.m ,1 side) ;
Gutter(70.70 sq.m, 2 sides)
4" CHB pcs

Portland Cement bags

Sand bags
Gravel bags
10mm dia RSB x 7.5m pcs
10mm dia RSB x 6.0m pcs
d CANOPY
Portland Cement bags
Sand bags
Gravel bags
10mm dia RSB x 6m pcs
#16 GI Tie Wire kgs
Sub -Total

V FORMWORKS & SCAFFOLDINGS

3/8" Plywood pcs.
 Assorted Good Lumber bdft
Assorted Nails kgs

Sub -Total

VI TILE WORKS
a Ground Floor
60cm x 60cm Granite Tiles pcs.
20cm x 20cm Floor Tiles (A=14.74 sq.m) pcs.
20cm x 30cm Wall Tiles (A= 42.76 sq.m) pcs.
Tile Adhessive bags
Tile Grout kg.
Sand cu.m
Portland Cement bags
Sub -Total

VII PAINTING WORKS

Ground Floor(Interior and Exterior) ; A=925.72
Concrete Neutralizer gal
Flat Latex pails
Gloss Latex gal
Masonry Putty gal
Tinting Color lit.
Paint Thinner gals
Paint Roller 7" with pan pcs
paint brush 4" pcs
paint brush 2" pcs
Sand Paper pcs
Ceiling and Eaves (A=213.92 sq.m.)
Flat Wall Enamel (2coats) gals
Semi-Gloss Latex (2coats) gals
Glazing Putty gals
Paint thinner gals
Paint Roller w/ Pan pcs
Paint Brush 4" pcs
Wooden Air vents pcs
Miscellaneous- rugs,pallate,masking tape, Oil Tinting Color etc. lot
Sub -Total

VIII DOORS AND WINDOWS

D1 - 1.9m x 2.5m double swing powder coated (1 set) sq.m
D2 - 1.1m x 2.1m double swing panel door w/ viewing window sets
D3 - 0.8m x 2.1m single leaf steel door w/ lovver sets
D4 - 0.8m x 2.1m single leaf panel door sets
D5 - 0.9m x 2.1m single leaf PVC door sets
D6 - 0.6m x 2.1m single leaf PVC door sets
W1 - 1.6m x 2m Powder Coated Sliding Window w/ fixed glass(13 sets) sq.m
W2 - 1.8m x 1.6m Powder Coated Sliding Window w/ fixed glass( set) sq.m
Sub -Total

IX ELECTRICAL WORKS
 3.5 sq.mm THHN boxes
2.0 sq.mm THHN boxes
38 sq.mm THW mts
2-23 Watts T5 Fluorescent Lamp w/ 40cm x 40cm surface mounted in louver type caseme units
12 Watts LED Bulb pcs
4 inches dia. Ceiling Receptacle pcs
1 gang switch pcs
2 gang switch pcs
3 gang switch pcs
2 gang convinience outlet pcs
1 gang convinience outlet pcs
20 mm dia. PVC Pipe pcs
50 mm dia. PVC Pipe pcs
50 mm dia. PVC Elbow pcs
50 mm dia. Entrance Cap pcs
Junction Box pcs
Utility box pcs
Electrical Tape (big) pcs
Panel Board
Main: 150AT/225AF, 3P sets
240VAC, 25KAIC
Bolt-On Industrial-type
Thermal Magnetic ACB
18 branches panel board Center main
4-15 AT Circuit Breaker
4-20 AT Circuit Breaker
10-30 AT Circuit Breaker

Automatic Transfer Switch No.3 (ATS 3) set

Main: 350, 3P, 240VAC, 125KAIC
with complete acc. and cables

Sub -Total

X PLUMBING WORKS
a GROUND FLOOR
Plumbing Fixtures and accessories
Water Closet sets
Lavatory sets
Floor Drain pcs
Faucet pcs
Shower Head and shower valve pcs
Floor Clean Out pcs
Waterline
25mmØ uPVC Pipe (Series 8) pcs
25mmØ x 20mmØ coupling reducer pc
20mmØ uPVC Pipe (Series 8) pcs
20mmØ Elbow 90° plain pcs
20mmØ Elbow 90° w/one end threaded (female adaptor) pcs
20mmØ x 20mmØ plain Tee pcs
20mmØ x 20mmØ Tee one sided threaded pcs
 20mmØ coupling pcs
solvent cement pcs
teflon tape pcs
Sewerline and Ventline
150mmØ Soil Pipe (Series 600) pcs
100mmØ Soil Pipe (Series 600) pcs
100mmØ x 50mmØ TEE pcs
100mmØ ELBOW 45° pcs
150mmØ x 100mmØ WYE pcs
50mmØ x 50mmØ TEE pcs
50mmØ ELBOW 90° pcs
150mmØ x 50mmØ WYE pcs
50mmØ P-TRAP pc
b 2ND FLOOR
Waterline
25mmØ uPVC Pipe (Series 8) pcs
25mmØ x 20mmØ coupling reducer pc
20mmØ uPVC Pipe (Series 8) pcs
20mmØ Elbow 90° plain pcs
20mmØ Elbow 90° w/one end threaded (female adaptor) pcs
20mmØ x 20mmØ plain Tee pcs
20mmØ x 20mmØ Tee one sided threaded pcs
20mmØ coupling pcs
solvent cement pcs
teflon tape pcs
Sewerline
100mmØ Soil Pipe (Series 600) pcs
100mmØ x 50mmØ TEE pcs
100mmØ ELBOW 45° pcs
50mmØ x 50mmØ TEE pcs
50mmØ ELBOW 90° pcs
100mmØ x 50mmØ WYE pcs
50mmØ P-TRAP pc
Storm drain/downspout
100mmØ Storm Pipe (Series 600) pcs
100mmØ elbow 90° pc
clamp pc
septic tank (3 chamber 4.8m x 3m x 3)
Excavation cu.m.
150mm thk chb (6') pcs
Portland Cement bags
Gravel cu.m.
Sand cu.m.
12mm dia. x 6.0 mtrs RSB pcs
10mm dia. x 6.00 mtrs RSB pcs
# 16 tie wire kgs
Accessories (Pipes, Solvent, etc. ) lot
Sub -Total

XI Ceiling Works
Interior
Ficem Board ( A=213.92 sq.m. ) pcs
 Carrying channel pcs

Furring channel pcs

Wall angle pcs
Connecting clip pcs
Black screw pcs
Tox screw pcs
1/8'' x 1/2'' Blind rivets box
Eaves
Ficem Board ( A=56.475 sq.m.) pcs
Carrying channel pcs
Furring channel pcs
Wall angle pcs
Connecting clip pcs
Black screw pcs
Tox screw pcs
Blind rivets box
Sub -Total

XII Roofing Works

1/4'' x 2'' x 2'' angle bar pcs
3/16'' x 2'' x 2'' angle bar pcs
C-purlins 2" x 4" x 20'x1.2mm pcs
3/16'' x 2'' x 2'' x 20' angle bar (for c-purlins) pcs
12mm dia. Round bar x 7.5m (sag rod) pcs
16mm dia. Round bar x 7.5m (cross bracing) pcs
16mm dia. Round bar x 6m (cross bracing) pcs
Turn Buckle 16mm dia. sets
welding rod (20 kls / box ) box
0.4mm pre painted roof (long span) ln.m
tekscrew 2''-1/2" pcs
blind r ivets box
redoxide primer gals
paint thinner gal
Paint Roller 7" with pan sets
paint brush 4" pcs
pre painted Plain sheets (flashing) pcs
16mm thkBase Plate 4' x 8' pcs
10mm thkBase Plate 4' x 8' pcs
Anchor Bolts pcs
Vulca Seal (4liters) cans
Silicon Salant tubes
Insulation rolls
Duct Tape pcs
1" concrete nails kls
Sub -Total

B. MAIN HOSPITAL BUILDING

I REPLACEMENT OF WINDOWS
2.0m x 2.5m Fixed French Type Window ( 9 Panels ) sets

1.6m x 2.0m Fixed glass with sliding glass window and Aluminum frame sets
 Aluminum Angle Bar x 3.00 mtrs pcs
Screw pcs
Sub -Total

II PLUMBING WORKS
Waterline(87 L.m)
uPVC Pipe 1/2" dia. x 10' w/ hub pcs
uPVC Tee 1/2" dia. pcs
uPVC 90deg Elbow 1/2" dia. pcs
uPVC 45deg Elbow 1/2" dia. pcs
uPVC Coupling 1/2" pcs
1/2" Bronze Faucet pcs
Anlge Valve 1/2" x 1/2" pcs
Pipe Clamp pcs
Teflon Tape pcs
Sub -Total

III ROOFING WORKS

0.4 mm Pre painted long span roofing (r=1m) ln.m
1 1/2'' x 1 1/2'' x 1/4'' angle bar pcs
2" x 4" x 20' x 1.2mm C Purlins pcs
Welding Rod (5 kls) box
2 1/2" Tekscrew pcs
pre painted fascia board (2.4m) pcs
pre painted gutter (2.4m) pcs
1/8'' x 1/2'' Blind rivets boxes
12mm ms plate (4' x 8') pcs
Roofing Sealant lts
Epoxy Primer Gray gals
zinc chromate gals
paint thinner gals
2" Paint brush pcs
Sub -Total

C. ER/OPD
I CEILING WORKS (A=117.187 sq.m)
1/4'' x 4'' x 8'' Ficem Board pcs
Wall Angle pcs
Carrying Channel pcs
Furring Channel pcs
Connecting Clip pcs
1/8'' x 1/2'' Blind Rivets boxes
Tox pcs
Black Screw pcs
Sub -Total

II DOORS AND WINDOWS

Analok Swing Door (1.9m x 2.1m) set
Panel Door (0.90m x 2.1m) set
Panel Door (0.70m x 2.1m) set
Sub -Total
 III ELECTRICAL WORKS
2-23 watts Surface Mounted Flourescent Lamp in Louver Casement units
LED Bulb pcs
Ceiling Receptacle (4" Ø) pcs
3.5 mm² THHN boxes
2.0 mm² THHN boxes
Junction Box pcs
1 gang Switch pcs
2 gang switch pcs
3 gang switch pcs
Electrical Tape (Big) pcs
Sub -Total

IV TILE WORKS (A=354.78 sq.m)

60cm x 60cm granite tiles pcs
Portland Cement bags
Sand cu.m
Adhesive bags
Grout kgs
Sub -Total

D. LINEN/LAUNDRY AND DIETARY BUILDING

I DRAINAGE (Dietary - Main Building Catch Basin)
Excavation ( V=1.25 cu.m.) cu.m.
Chipping (A=2 sq.m.) sq.m.
II Concreting (V= 0.2 cu.m.)
Portland Cement bags
Sand cu.m.
Gravel cu.m.
III Plumbing(Tapping to Main Canal -5 Ln.m.)
4" dia. PVC x 3.00 mtrs pcs
Solvent Cement can/s
IV Waterline ( 39 Ln.m.)
uPVC Pipe 1/2" dia. x 10' w/ hub pcs
uPVC Tee 1/2" dia. pcs
uPVC 90deg Elbow 1/2" dia. pcs
uPVC 45deg Elbow 1/2" dia. pcs
uPVC Coupling 1/2" pcs
1/2" Bronze Faucet pcs
Angle Valve 1/2" x 1/2" pcs
Pipe Clamp pcs
1/2" Teflon Tape pcs
Sub -Total

Prepared by:

CONTRACTOR
 10 beds ob ward demolition of cr
cr 2 sets new con

IV CONSTRUCTION OF NEW CR
0.20 x 0.20
Unglazed floor
tiles 235.00
Tile grout 4.00
Tile adhesive 1.00
12mm dia.x6m 8.00
10mm dia.x6m 11.00
Portland cement 27.00
Fine aggregates 2.50
Coarse aggregat 3.00
# 16 GI Tie Wire 6.00
2"X4"X 2mm c-purl 2.00
0.4mm x 1.22 m x 5 3.00
1/4 " thk Fiber
Cement Board 1.00
Flat Latex Paint 1.00
Gloss Latex Paint
1.00
Concrete Putty 1.00
Concrete
Neutralizer 1.00
Assorted Sand
paper 5.00
4" Paint Brush 1.00
2" Paint Brush 1.00
Paint Thinner 1.00
Neutralizer 1.00
4" THK CHB 200.00
2 X 2 X 12 Good L 16.00
Assorted Nails 1.00

SUB-TOTAL
orial Hospital

UNIT DIRECT TOTAL MARK-UP

MATERIALS LABOR
COST COST % VALUE
(5) (6) (7)
(5)X(6)

-
-
-
-

-
-
-
-

-
-

-
-

-
TION OF NEW CR

pcs 19.00 5.70 24.70 ### 15.00

bags 85.00 25.50 110.50 442.00 15.00
bags 260.00 78.00 338.00 338.00 15.00
pcs 180.00 54.00 234.00 ### 15.00
pcs 120.00 36.00 156.00 ### 15.00
bags 270.00 81.00 351.00 ### 15.00
cu.m. 500.00 150.00 650.00 ### 15.00
cu.m. 500.00 150.00 650.00 ### 15.00
kg 85.00 25.50 110.50 663.00 15.00
pcs 800.00 240.00 1,040.00 ### 15.00
pcs 1,100.00 330.00 1,430.00 ### 15.00
350.00
pcs 105.00 455.00 455.00 15.00
gal 600.00 180.00 780.00 780.00 15.00
 gal 600.00 180.00 780.00 780.00 15.00
gal 400.00 120.00 520.00 520.00 15.00

gal 500.00 150.00 650.00 650.00 15.00

pcs 20.00 6.00 26.00 130.00 15.00

pcs 80.00 24.00 104.00 104.00 15.00
pcs 45.00 13.50 58.50 58.50 15.00
lit 60.00 18.00 78.00 78.00 15.00
gal 500.00 150.00 650.00 650.00 15.00
pcs 13.00 3.90 16.90 ### 15.00
bd.ft. 45.00 13.50 58.50 936.00 15.00
kg 85.00 25.50 110.50 110.50 16.00

###
 TOTAL TOTAL UNIT
VAT
INDIRECT COST COST COST
(8) (9) (10) (11)
5%*((5)+(7)) (7)+(8) (5)+(9) (9)/(3)

-
-
-
-

-
-
-
-

-
-

-
 -

TOTAL PROJECT COST -

 870.68 333.76 1,204.43 7,008.93 29.83
66.30 25.42 91.72 533.72 133.43
50.70 19.44 70.13 408.14 408.14
280.80 107.64 388.44 2,260.44 282.56
257.40 98.67 356.07 2,072.07 188.37
1,421.55 544.93 1,966.48 11,443.48 423.83
243.75 93.44 337.19 1,962.19 784.88
292.50 112.13 404.63 2,354.63 784.88
99.45 38.12 137.57 800.57 133.43
312.00 119.60 431.60 2,511.60 1,255.80
643.50 246.68 890.18 5,180.18 1,726.73

68.25 26.16 94.41 549.41 549.41 400,000.00

117.00 44.85 161.85 941.85 941.85
117.00 44.85 161.85 941.85 941.85
78.00 29.90 107.90 627.90 627.90

97.50 37.38 134.88 784.88 784.88

19.50 7.48 26.98 156.98 31.40

15.60 5.98 21.58 125.58 125.58
8.78 3.36 12.14 70.64 70.64
11.70 4.49 16.19 94.19 94.19
97.50 37.38 134.88 784.88 784.88
507.00 194.35 701.35 4,081.35 20.41
140.40 53.82 194.22 1,130.22 70.64
17.68 6.41 24.09 134.59 134.59

46,825.64
400,000.00