DetailedCostEstimate Bldg.1

ComparativePROJECT:SECRETPHASE :NALOCATION:SA PUSO MOOWNER:MARUPOK NA TAONAARCHITECT:MANDIRIGMA NG PAGIBIGRUN DATE :DATE:Comparative Summary of Estimates and CostingITEMSCOPE OF WORKQTYUNITMaterial CostLabor CostTOTAL COSTPercentagesI.GENERAL REQUIREMENTS0.00.0II.EARTHWORKS0.00.00.00.00%III.CONCRETING0.00.00.00.00%IV.REBARS0.00.00.00.00%V.FORMWORKS0.00.00.00.00%VI.STRUCTURAL STEEL WORKS0.00.00.00.00%VII.ARCHITECTURAL WORKS0.00.00.00.00%VIII.MISCELLANEOUS STEEL WORKS0.00.00.00.00%IX.CARPENTRY WORKS & SASH WORKS0.00.00.00.00%X.ALUMINUM WORKS & GLASS & GLAZING0.00.00.00.00%XI.WATERPROOFING0.00.00.00.00%XII.FINISHING HARDWARE0.00.00.00.00%XIII.ROOFING WORKS0.00.00.00.00%XIV.MISCELLANEOUS0.00.00.00.00%XV.PAINTING WORKS0.00.00.00.00%A.CIVIL-STRUCTURAL & ARCHITECTURAL WORKS0.00.00.00.00%B.PLUMBING-FIRE PROTECTION WORKS4,206,087.00998,362.005,204,449.0065.23%C.ELECTRICAL WORKS0.00.00.00.00%D.MECHANICAL WORKS2,083,030.00690,792.002,773,822.0034.77%TOTAL DIRECT COST6,289,117.001,689,154.007,978,271.00100%7,978,271.00Plus General Requirements78.83%21.17%0.0GRAND TOTAL7,978,271.00Prepared by :`

&L&8Jarhaus Options & Trends&D

DetailedEstimateSUBJECT:COMPREHENSIVE DETAILED BREAKDOWNITEMSCOPE OF WORKQTYUNITUnit CostCOSTTOTAL COSTMaterialsLaborMATERIALSLABORI.GENERAL REQUIREMENTS1.0Mobilization / Demobilizationlot2.0Temporary Facilitieslot3.0Power & Water Consumptionlot4.0Permits & Taxeslot5.0Security Serviceslot6.0Bonds & Insuranceslot7.0As-Built Planslot8.0Delivery and Hauling Chargeslot9.0Overheadlot10.0Contractor's Profitlot11.0Village Entrance FeeslotSUB-TOTALII.EARTHWORKS1.0Excavation414.00cu.m.2.0Trimming104.00sq.m.3.0Grading & Comp.867.00sq.m.4.0Backfilling318.00cu.m.5.0Soil poisoning867.00sq.m.6.0Damproofing867.00sq.m.7.0Gravel Bed134.00cu.m.8.0Earthfill0.0cu.m.9.0Hauling of Debris34.00T/LSUB-TOTALIII.CONCRETING1.03,000 psi ( Footings, Columns, Beams & Suspended Slabs)1.1Column Footing (G1)65.00cu.m.1.2Wall Footings31.00cu.m.1.3Columns (3/4 with pump charge)61.00cu.m.1.4Suspended beams and Slabs (3/4 with pump charge)262.00cu.m.1.5Slab-on-fill (3/4 with pump charge)87.00cu.m.1.6Stairs (3/4 with pump charge)10.00cu.m.2.02,500 psi (all others)0.02.1All Others (Specify) : Septic Tanks/ Fire Water Tank38.00cu.m.0.0SUB-TOTAL0.0IV.REBARS0.01.0Grade 400.01.1Column Footing2,456.00kgs.1.2Wall Footings1,137.00kgs.1.3Columns12,259.00kgs.1.4Suspended beams and Slabs42,185.00kgs.1.5Slab-on-fill2,432.00kgs.1.6Stairs1,350.00kgs.2,500 psi (all others)2.1All Others (Specify) : Septic Tanks/ Fire Water Tank6,650.00kgs.2.0G.I. Wire68.00rollsSUB-TOTALV.FORMWORKS1.0Plywood 1/2 for formworks343.00shts2.0Formlumber4,390.00bdft.3.0Nails83.00kegs4.0Form Oil & Other Miscellaneous Items1.00lotSUB-TOTALVI.STRUCTURAL STEEL WORKSStructural Steel Framing0.00.0RAF-1LC175 x 50 x 20 x 3.0288.00lm100 x 50 x 15 x 2.042.00lm125 x 50 x 15 x 2.548.00lmL50 x 50 x 598.00lm40 x 40 x 528.00lmRAF-2LC175 x 50 x 20 x 3.0195.00lm100 x 50 x 15 x 2.040.00lm125 x 50 x 15 x 2.5lmL50 x 50 x 567.00lm40 x 40 x 519.00lmRafterLC175 x 50 x 20 x 3.0105.00lmPurlinsLC125 x 50 x 20 x 2.51,410.00lmL40 x 40 x 5purlin brace324.00lmOthers0.00.0Sag rods 12mm dia.312.00lmBase Plates 125 x 250 x 6mm51.00setsA-307 bolts 20mm dia. C 300mm w.nuts & washer102.00pcsSelf-levelling grout1.00lotWelding Consumables1.00lotOthersMetal decking on I-beam16.00smSUB-TOTALVII.ARCHITECTURAL WORKS1.0Masonry1.16" CHB (Jack-bilt or approved alternative)2,666.00sq.m.1.24" CHB (Jack-bilt or approved alternative)2,399.00sq.m.1.3Fiber Cement board on galvanized steel studs1,188.00sq.m.1.46" Lintel beams/Stiffener Column126.00lm.1.54" Lintel beams166.00lm.1.6Rebars10,296.00kgs1.7G.I. Wire103.00roll0.02.0Floor Finishes0.02.1300X300 Ceramic tile finish w/ pattern114.00s.m.2.2300X300 Ceramic tile985.00s.m.2.3300X300 Ceramic tile w/ pebble washout nosing416.00s.m.2.4300X300 Homogenous tiles248.00s.m.2.5STRAIGHT TO FINISH CONCRETE180.00s.m.2.6STRAIGHT TO FINISH CONCRETE w/ floor Harderner6,885.00s.m.2.7STRAIGHT TO FINISH CONCRETE w/ floor Harderner & grooves9.00s.m.2.8STRAIGHT TO FINISH CONCRETE w/ waterproofing (PIT)4.00s.m.2.9Wood Laminate101.00s.m.2.91Plain cement topping1,515.00s.m.2.92Tile Adhesive, Grout (Mapei-brand or approved alternative)1,515.00sm2.93Stair nosing30 x 30mm heavy duty, Brass830.00lmSUB-TOTAL3.0Wall Finishes4.1Interior Wall Finishes0.0a.Plain Cement Finish on CMU7,464.00sm.b.Plain Cement Finish on RC82.00sm.c.Linear Plastering458.00lmd.300X300 Ceramic tile645.00sm.e.300X300 Homogenous tiles43.00sm.4.2Exterior Wall Finishes0.0a.Plain Cement on CMU, w/ sealer2,534.00sm.Plain Cement on CMU, tool joint finish w/ sealer132.00sm.b.Plain Cement on RC82.00sm.c.Linear Plastering, window opening166.00lm.d.Natural stone cladding171.00sm.4.3Cast-in-Place Cement Band Moulding0.0a.Pre Cast Decorative mouldings121.00lm.b.Pre Cast Concrete fins (0.15 x 0.86m)432.00lm4.4c.25 x 25mm groove340.00lm.SUB-TOTAL5.0Ceiling Finishes0.05.1Perforated Gypsum Board, painted finish2,257.00sq.m.5.2600 x 600mm Accoustical Ceiling board687.00sq.m.5.3Exposed slab soffit, Rubbed concete painted finish3,480.00sq.m.5.4Gypsum Board, (12mm thk. Ordinary- "Boral") on metal furring291.00sq.m.5.5WET TYPE GYPSUM BOARD PAINTED FINISH,(12mm thk. MR, "Boral") on metal furring255.00sq.m.5.6Dripmould12 x 12mm432.00l.m.SUB-TOTALVIII.MISCELLANEOUS STEEL WORKS0.01.0Stair Railing, steel, painted0.0@ deck90.00lm@ stairs113.00lm@ Balcony83.00lmStainless Steel railing155.00lm2.0Gates :0.08.1Main Gate1.00set8.2Fence Railing, 3.5 x 1.2m1.00set3.0Hallway Railing0.00.0100 x 100 tubular4 x442.00lm75 x 75 tubular3 x 384.00lm40 x 75 tubular1-1/2 x 3756.00lm25 x 25 tubular1 x1151.00lm4.0Metal Screen85.00sm.Trench Drain w/ steel grating80.00lmSUB-TOTAL0.0IX.CARPENTRY WORKS & SASH WORKS0.01.01.1D-Steel frames grilled double panel door1.00sets1.2D-Wooden Flush Door w/ 6mm. thk clear glass28.00sets1.3D-Wooden Flush Door w/ 5mm grooves5.00sets1.4D-Steel louver door 3.1 x 2.15m1.00sets1.5D-Steel louver door 0.85 x 2.15m4.00setsSUB-TOTAL0.0X.ALUMINUM WORKS & GLASS & GLAZING0.0Aluminum Windows ( 6mm thk. Clear Float Glass w/ Insect Screen)0.01.1AW-Awning w/ fixed window50.00sets1.2W-Fixed window w/ aluminum frame swing door6.00sets1.3W-Awning window22.00sets1.4W-Fixed window w/ skiding window & swing door3.00sets1.5W-Fixed window w/ louver transom6.00sets1.6W-Picture window2.00sets1.7W-Awning w/ fixed window13.00sets1.8W-Sliding window1.00sets1.9W-Awning window1.00sets2.0W-Fixed tempered glass at elevator120.00sm2.1W-Aluminum Louver window @ machine room (1.0 x 2.0m)1.00setsSUB-TOTAL0.0XI.WATERPROOFING0.01.0Elastomeric Liquid Applied Waterproofing, for canopy720.00sq.m.2.0Elastomeric Liquid Applied Waterproofing, for toilets230.00sq.m.3.0Others :Water tank for rainwater@ deck123.00sq.m.SUB-TOTAL0.0XII.FINISHING HARDWARE0.01.0Stainless Steel Door Hinge99.00pcs.2.0Locksets34.00sets6.0Others0.0- Flush BoltsIves #4582.00setsSUB-TOTALXIII.ROOFING WORKS0.01.0Pre-painted Long span Roofing Sheets, Ga.#263,267.00sm2.0Aluminum Composite Panel - facia308.00lm3.0Ga. 24 Concealed Gutter281.00lm4.018mm "Hardiflex" Fiber Cement Board backing112.00sm5.012mm "Hardiflex" Fiber Cement Board gutter & downspout cladding216.00smSUB-TOTALXIV.MISCELLANEOUS1.01.112mm thk. Compact laminate urinal partition16.00set1.212mm thk. Compact laminate toilet partition complete w/ accessories and door40.00sets1.3Granite, 20mm43.00sm1.4Mirror, 6mm thk. W/ 12mm plywood backing65.00sm2.0Signagew/ backlight1.00set3.0Pre-cast concrete seal1.00setSUB-TOTALXV.PAINTING WORKS1.0Interior Painting Works-on Masonry- Semi-Gloss Paint finish9,840.00sm-on Ceiling- Flat wall Acrylic Latex6,283.00sm-Duco- Spray Painted0.0sm2.0Exterior Painting Works-on Masonry- Semi-Gloss Acrylic Latex, "Virtouso" by Boysen2,534.00sm- On Pre-cast mouldings719.00lm-on Metals- Enamel on Epoxy primer0.0sm-- Enamel on Epoxy primer1,319.00lmSUB-TOTALA.CIVIL-STRUCTURAL & ARCHITECTUTAL WORKSlotSUBTOTALB.PLUMBING WORKS(see breakdown)lotSUBTOTALC.ELECTRICAL WORKS(see breakdown)lotSUBTOTALD.MECHANICAL WORKS(see breakdown)lotSUBTOTALE.OTHERS (Not indicated in the Bid Form but included in the plan)lotSUBTOTAL0.0TOTAL DIRECT COST0.0PLUS : General Requirements0.0GRAND TOTAL0.0

&L&"Arial,Bold"PROJECT : Lyceum of the Philippines - Cavite CampusCLIENT : Atty. Roberto P. LaurelLOCATION : Governor's Drive, Gen. Trias, Cavite CityDATE : &D

&RBuilding - 1&"Arial,Bold"&UJOSE P. LAUREL BUILDING&L&8Jarhaus Options & Trends&C&8&P of &N

PlumbingPLUMBING - FIRE PROTECTION WORKSITEMDESCRIPTION/PARTICULARSQTYUNITUnit CostCOSTunit costTOTALMaterialLaborMATERIALLABORCOST3.8905555556MATERIAL0.00.00.00.00.00.00.01SEWER LINE (PVC), Neltex Series 10000.00.00.00.00.00.00.0PVC pipe 150mm0 x 3.0m54.00210.00pcs1,592.00497.00334,320.00104,370.001,421.00438,690.00PVC pipe 100mm0 x 3.0m68.00265.00pcs791.00247.00209,615.0065,455.00706.00275,070.00PVC pipe 75mm0 x 3.0m4.0016.00pcs540.00169.008,640.002,704.00482.0011,344.00PVC pipe 50mm0 x 3.0m85.00331.00pcs277.0086.0091,687.0028,466.00247.00120,153.000.00.00.00.00.00.00.00.0Wye 150mm0 x 100mm04.0016.00pcs709.00222.0011,344.003,552.00633.0014,896.00Wye 150mm0 x 50mm02.008.00pcs760.00238.006,080.001,904.00679.007,984.00Wye 100mm08.0031.00pcs137.0043.004,247.001,333.00122.005,580.00Wye 100mm0 x 50mm02.008.00pcs114.0036.00912.00288.00102.001,200.00Wye 50mm020.0078.00pcs37.0012.002,886.00936.0033.003,822.000.00.00.00.00.00.00.00.0Tee 150mm05.0019.00pcs815.00255.0015,485.004,845.00728.0020,330.00Tee 100mm02.008.00pcs153.0048.001,224.00384.00137.001,608.00Tee 100mm0 x 50mm2.008.00pcs120.0037.00960.00296.00107.001,256.00Tee 50mm012.0047.00pcs40.0013.001,880.00611.0036.002,491.000.00.00.00.00.00.00.00.01/8 Bend 150mm4.0016.00pcs422.00132.006,752.002,112.00377.008,864.001/8 Bend 100mm2.008.00pcs65.0020.00520.00160.0058.00680.001/8 Bend 50mm4.0016.00pcs22.007.00352.00112.0020.00464.000.00.00.00.00.00.00.00.00.01/4 Bend 150mm4.0016.00pcs473.00148.007,568.002,368.00422.009,936.001/4 Bend 100mm2.008.00pcs85.0027.00680.00216.0076.00896.001/4 Bend 50mm4.0016.00pcs28.009.00448.00144.0025.00592.000.00.00.00.00.00.00.00.0PVC P-Trap 50 mm11.0043.00pcs88.0028.003,784.001,204.0079.004,988.00PVC Reducer 100mm x 50 mm5.0019.00pcs52.0016.00988.00304.0046.001,292.000.00.00.00.00.00.00.00.0Clean-out 150 mm10.0039.00pcs552.00173.0021,528.006,747.00493.0028,275.00Clean-out 100 mm8.0031.00pcs67.0021.002,077.00651.0060.002,728.00Clean-out 75 mm20.0078.00pcs54.0017.004,212.001,326.0048.005,538.00Clean-out 50 mm10.0039.00pcs24.007.00936.00273.0021.001,209.000.00.00.00.00.00.00.00.0PVC Solvent Cement 400cc21.0082.00can151.0047.0012,382.003,854.00135.0016,236.00Pioneer Epoxy A&B21.0082.00qrt392.00123.0032,144.0010,086.00350.0042,230.00Hacksaw blade10.0039.00pcs67.0021.002,613.00819.0060.003,432.00SUB-TOTAL0.00.00.0786,264.00245,520.000.01,031,784.001,031,784.002COLD WATER DIST. SYSTEM0.00.00.00.00.00.00.0"VESPO" (PP-R Type 3 PN 20 Pipe including accessories)a.Pipes0.00.00.00.00.00.00.038mmo x 4.0m,15.0058.00pcs2,097.00624.00121,626.0036,192.001,783.44157,818.0032mmo x 4.0m21.0082.00pcs1,240.00369.00101,680.0030,258.001,054.56131,938.0025mmo x 4.0m,90.00350.00pcs810.00241.00283,500.0084,350.00688.53367,850.0020mmo x 4.0m3.0012.00pcs530.00158.006,360.001,896.00450.688,256.0012mmo x 4.0m9.0035.00pcs503.00150.0017,605.005,250.00427.9822,855.00b.Elbow0.00.00.00.00.00.00.00.025mmo x 90 deg14.0054.00pcs546.00162.0029,484.008,748.00464.2738,232.0020mmo x 90 deg12.0047.00pcs363.00108.0017,061.005,076.00308.3922,137.0012mmo x 90 deg8.0031.00pcs315.0094.009,765.002,914.00268.0012,679.00c.Tee0.00.00.00.00.00.00.00.025mmo x 90 deg12.0047.00pcs66.0020.003,102.00940.0055.924,042.0020mmo x 90 deg10.0039.00pcs48.0014.001,872.00546.0040.752,418.0012mmo x 90 deg8.0031.00pcs45.0013.001,395.00403.0038.001,798.00d. Union Patente0.00.00.00.00.00.00.00.025mmo x 90 deg4.0016.00pcs979.00291.0015,664.004,656.00832.4920,320.0020mmo x 90 deg8.0031.00pcs923.00275.0028,613.008,525.00784.4737,138.0012mmo x 90 deg2.008.00pcs764.00228.006,112.001,824.00650.007,936.00e. Coupling0.00.00.00.00.00.00.00.025mmo x 90 deg12.0047.00pcs20.006.00940.00282.0017.001,222.0020mmo x 90 deg10.0039.00pcs16.005.00624.00195.0014.00819.0012mmo x 90 deg10.0039.00pcs14.004.00546.00156.0012.00702.00f. Tee Reducer0.00.00.00.00.00.00.00.025mmo x 20mm4.0016.00pcs88.0026.001,408.00416.0074.891,824.0025mmo x 12mm4.0016.00pcs88.0026.001,408.00416.0074.891,824.0020mmo x 12mm2.008.00pcs88.0026.00704.00208.0074.89912.00i.Cap0.00.00.00.00.00.00.00.025mmo10.0039.00pcs71.0021.002,769.00819.0060.043,588.0020mmo5.0019.00pcs62.0018.001,178.00342.0052.781,520.0012mmo4.0016.00pcs62.0018.00992.00288.0052.781,280.00k. Bushing0.00.00.00.00.00.00.00.038mmo x 25mm4.0016.00pcs978.00291.0015,648.004,656.00832.0020,304.0012mmo x 10mm3.0012.00pcs489.00146.005,868.001,752.00416.007,620.00Teflon tape35.00136.00pcs12.004.001,632.00544.0010.002,176.00Hacksaw blade20.0078.00pcs67.0021.005,226.001,638.0060.006,864.00Gate Valves0.00.00.00.00.00.00.00.032mmo6.0023.00pcs952.00298.0021,896.006,854.00850.0028,750.0025mmo4.0016.00pcs840.00263.0013,440.004,208.00750.0017,648.0020mmo x1.004.00pcs616.00193.002,464.00772.00550.003,236.00Check Valves, 38mm2.008.00pcs1,512.00473.0012,096.003,784.001,350.0015,880.00Check Valves, 25mm4.0016.00pcs1,008.00315.0016,128.005,040.00900.0021,168.00Float Valves, 32mm1.004.00pcs3,237.001,012.0012,948.004,048.002,890.0016,996.00SUB-TOTAL0.00.00.0761,754.00227,996.000.0989,750.00989,750.003HOT WATER DIST. SYSTEM0.00.00.00.00.00.00.0SUB-TOTAL0.00.00.00.00.00.00.00.04DOWNSPOUTS, NELTEX Pipes0.00.00.00.00.00.00.0PVC Pipes 100mm x 3m90.00350.00pcs791.00247.00276,850.0086,450.00706.00363,300.00PVC pipe 75mm x 3.0m127.00494.00pcs540.00169.00266,760.0083,486.00482.00350,246.00PVC Tee 75mm10.0039.00pcs153.0048.005,967.001,872.00137.007,839.00PVC 1/4 bend 75mm40.00156.00pcs85.0027.0013,260.004,212.0076.0017,472.00PVC 1/8 bend 75mm20.0078.00pcs65.0020.005,070.001,560.0058.006,630.00PVC solvent cement5.0019.00cans151.0047.002,869.00893.00135.003,762.00SUB-TOTAL0.00.00.0570,776.00178,473.000.0749,249.00749,249.005STORM DRAINAGE LINE, NELTEX Pipes0.00.00.00.00.00.00.0PVC Pipes 200mm x 3m32.00124.00pcs2,299.00719.00285,076.0089,156.002,053.00374,232.00PVC Pipes 150mm x 3m33.00128.00pcs1,592.00497.00203,776.0063,616.001,421.00267,392.00PVC Pipes 100mm x 3m38.00148.00pcs791.00247.00117,068.0036,556.00706.00153,624.00PVC coupling 200mm11.0043.00pcs420.00131.0018,060.005,633.00375.0023,693.00PVC coupling 150mm14.0054.00pcs316.0099.0017,064.005,346.00282.0022,410.00PVC coupling 100mm12.0047.00pcs252.0079.0011,844.003,713.00225.0015,557.00PVC solvent cement10.0039.00cans151.0047.005,889.001,833.00135.007,722.00AD/CB22.0086.00sets2,800.00875.00240,800.0075,250.002,500.00316,050.00SUB-TOTAL0.00.00.0899,577.00281,103.000.01,180,680.001,180,680.006PLUMBING FIXTURES, TRIMS & ACCESSORIES0.00.00.00.00.00.00.0- Water closets50.00sets6,870.00500.00343,500.0025,000.000.0368,500.00- Lavatory, counter-type29.00sets5,500.00400.00159,500.0011,600.000.0171,100.00, wall-hang7.00sets5,500.00400.0038,500.002,800.000.041,300.00- Urinal29.00sets15,500.00400.00449,500.0011,600.000.0461,100.00- Kitchen Sink1.00sets15,500.00400.0015,500.00400.000.015,900.00- Floor Drian0.0sets350.00100.000.00.00.00.0- Paper Holder0.0sets650.00100.000.00.00.00.0- CH, robe hook0.0sets650.00100.000.00.00.00.0- Roof Drain0.0sets1,500.00150.000.00.00.00.0SUB-TOTAL0.01,006,500.0051,400.000.01,057,900.001,057,900.007EQUIPMENT/Others0.00.0- HydroPnuematic Pump 3Hp,230V, 60Hz, ULFM Listed2.00unit48,160.002,500.0096,320.005,000.0043,000.00101,320.00- HydroPnuematic Tank, 526 gallons1.00unit34,496.002,500.0034,496.002,500.0030,800.0036,996.00Water Flow Detector,3.00unit7,504.001,050.0022,512.003,150.006,700.0025,662.00Monitor Switch2.00unit6,160.00850.0012,320.001,700.005,500.0014,020.00Pressure Guage2.00unit504.00110.001,008.00220.00450.001,228.00Sight Flow connection2.00unit728.00150.001,456.00300.00650.001,756.00SS manhole cover, 600x600x6mm1.00set1,680.00400.001,680.00400.001,500.002,080.00SS ladder rung, 16mm diameter12.00pcs952.0050.0011,424.00600.00850.0012,024.000.00.0SUB-TOTAL0.0181,216.0013,870.000.0195,086.00195,086.00TOTAL DIRECT COST for PLUMBING WORKS4,206,087.00998,362.005,204,449.005,204,449.005,204,449.00Notedc.a. ronz

&LPROJECT : Lyceum of the Philippines - Cavite CampusLOCATION: Governor's Drive, Gen. Trias, Cavite CityCLIENT : Atty. Roberto P. Laurel Date : &D&RBuilding - 1:&"Arial,Bold"&UJOSE P. LAUREL BUILDING&L&8Jarhaus Options & Trends&D&C&8&P of &N

MechanicalMECHANICAL WORKS1.00000000000ITEMDESCRIPTION/PARTICULARSUNITQTYunitUNIT COSTCOSTTOTAL COSTcostMaterialsLaborMaterialsLabor1A/C EQUIPMENTS0.00.00.00.00.00.0- CEF - Ceiling exhaust fan, KDK MODEL 24CHEsets19.0085,000.003,600.001,800.00250.00125.0034,200.002,375.0036,575.000.5- RAC - Room Arirconditioner (2 btu/hr)sets8.0085,000.0014,000.007,000.004,500.002,250.0056,000.0018,000.0074,000.00- RAC - Room Arirconditioner (2.5 btu/hr)sets2.0085,000.0016,000.008,000.004,500.002,250.0016,000.004,500.0020,500.00- 5.0 TR Split Package type A/C unit, ceIling mounted, CARRIER-42XQ060sets1.0085,000.0066,000.0033,000.0019,800.009,900.0033,000.009,900.0042,900.00- 3.0 TR Split Package type A/C unit, ceiling mounted, CARRIER-42XQ040sets6.0085,000.0047,000.0023,500.0014,100.007,050.00141,000.0042,300.00183,300.00- 1.0 TR Split Package type A/C unit, wall mounted, CARRIER-42KCE009308sets1.0085,000.0019,000.009,500.005,700.002,850.009,500.002,850.0012,350.00- 3.0 TR Split Package type A/C unit, ceiling mounted, ducted-type, CARRIER-40LX040sets55.0085,000.0058,320.0029,160.0017,496.008,748.001,603,800.00481,140.002,084,940.00- 2.0 TR Split Package type A/C unit, wall mounted, CARRIER-42KCE024308sets2.0085,000.0034,000.0017,000.0010,200.005,100.0034,000.0010,200.0044,200.00- 1.5 TR Split Package type A/C unit, wall mounted, CARRIER-42KCE018308sets0.085,000.0021,500.0010,750.006,450.003,225.000.00.00.0- 1.0 TR Split Package type A/C unit, wall mounted, CARRIER-42KCE012308sets1.0085,000.0021,500.0010,750.006,450.003,225.0010,750.003,225.0013,975.000.00.0SUB-TOTAL0.00.00.01,938,250.00574,490.002,512,740.002,512,740.002,512,740.002PIPING & INSULATIONS0.00.00.00.00.00.00.00.0- B.I. Pipe (50mm, schedule 40, seamless0lg47.003,003.6233.0017.0014.007.00799.00329.001,128.00- B.I. Coupling (50mm)pcs51.001,145.5936.0018.0015.008.00918.00408.001,326.00- B.I. Elbow (50mm)pcs64.0078.2245.0023.0019.0010.001,472.00640.002,112.00- B.I. Tee(50mm)pcs8.00917.756.003.002.001.0024.008.0032.00- Pressure Guage (Hi/Low)pcs8.001,201.506.003.002.001.0024.008.0032.00- Thermometerpcs8.002,738.186.003.002.001.0024.008.0032.00- Air ventpcs4.001,327.603.002.001.001.008.004.0012.00- Y-strainerpcs4.003,655.753.002.001.001.008.004.0012.00- Solenoid valvepcs4.009,499.753.002.001.001.008.004.0012.00- Balancing Valvepcs4.005,518.003.002.001.001.008.004.0012.00- Gate valvepcs8.001,746.386.003.002.001.0024.008.0032.00- Rubber expansion jointpcs8.001,718.386.003.002.001.0024.008.0032.00- Union patentepcs8.00272.506.003.002.001.0024.008.0032.00- Pipe flexible connectorpcs8.001,844.006.003.002.001.0024.008.0032.00- Rubber insulation (2" ID x 1" thick x 6' )lg158.00901.08111.0056.0047.0024.008,848.003,792.0012,640.00- Aerotapebox24.00314.2917.009.007.004.00216.0096.00312.00- Rubber adhesivesgals5.00768.204.002.002.001.0010.005.0015.00- Welding rodkgs3.0084.002.001.001.001.003.003.006.00- Poly-ethylene taperolls37.00335.2726.0013.0011.006.00481.00222.00703.00SUB-TOTAL0.00.00.00.00.012,947.005,567.0018,514.0018,514.0018,514.003A/C DRAINAGE0.00.00.00.00.00.00.00.0- PVC Pipe (25mm)lg8.00215.886.003.002.001.0024.008.0032.00- PVC Coupling (25mm)pcs10.0044.507.004.003.002.0040.0020.0060.00- PVC Elbow (25mm)pcs12.0046.258.004.004.002.0048.0024.0072.00- PVC End cap (25mm)pcs4.00191.753.002.001.001.008.004.0012.00Tee (25mm)pcs4.00143.003.002.001.001.008.004.0012.00- PVC Solvent (400cc)cans2.00407.501.001.001.001.002.002.004.00- Rubber Insulation (1" ID x 1" thick x 6')lg15.00797.9311.006.005.003.0090.0045.00135.00- Aerotapebox3.00495.672.001.001.001.003.003.006.00- Rubber adhesivesgals1.001,212.001.001.000.00.01.000.01.00- Polyethelene taperolls4.00529.003.002.001.001.008.004.0012.00SUB-TOTAL0.0232.00114.00346.00346.00346.004ELECTRICAL WORKS0.00.00.00.00.00.00.00.0- ECB, 15Amps, 3P, 220V, NEMA 1R. Encl. Square-D breakersets4.001,694.253.002.001.001.008.004.0012.00- 3.5 sq.mm THHN Wirebox4.006,096.253.002.001.001.008.004.0012.00- IMC Pipe (15mm)lg47.00609.6633.0017.0014.007.00799.00329.001,128.00- IMC Coupling (15mm)pcs51.0048.3936.0018.0015.008.00918.00408.001,326.00- IMC Elbow (15mm)pcs32.00121.6322.0011.0010.005.00352.00160.00512.00- IMC locknut (15mm)pcs16.004.8811.006.005.003.0096.0048.00144.00- DX Flexible connector (15mm)pcs8.001,216.006.003.002.001.0024.008.0032.00- DX Flexible conduit (15mm)mts8.0056.886.003.002.001.0024.008.0032.00- Liquid tight flexible connector (15mm)pcs8.00204.256.003.002.001.0024.008.0032.00- Liquid tight flexible conduit (15mm)mts8.00308.136.003.002.001.0024.008.0032.00- Junction box (4"x4", giage #18)pcs10.0070.007.004.003.002.0040.0020.0060.00- Electrical taperolls9.0056.676.003.003.002.0027.0018.0045.00- G.I. Wirekgs3.0089.002.001.001.001.003.003.006.00SUB-TOTAL0.00.00.00.00.02,347.001,026.003,373.003,373.003,373.005HANGERS, SUPPORTS, BRACKETS & CONSUMABLES0.00.00.00.00.00.00.00.0- Angle bar (1-1/2" x 3/16" x 20')lg5.001,405.004.002.002.001.0010.005.0015.00- Angle bar (2" x 3/16" x 20')lg4.001,820.753.002.001.001.008.004.0012.00- Full therad rod (3/8")lg20.00824.2514.007.006.003.00140.0060.00200.00- Anchor grip (3/8")pcs60.0074.9542.0021.0018.009.001,260.00540.001,800.00- Nuts & washers (3/8")pcs120.0018.7384.0042.0036.0018.005,040.002,160.007,200.00- Expansion shield (3/8")pcs32.0086.1622.0011.0010.005.00352.00160.00512.00- tox w/ scewpcs50.0048.7835.0018.0015.008.00900.00400.001,300.00- QDE paintgals2.001,760.501.001.001.001.002.002.004.00- QDE primer paintgals2.002,173.001.001.001.001.002.002.004.00- Lacquer thinnergals1.00695.001.001.000.00.01.000.01.00- Paint brushpcs2.00168.501.001.001.001.002.002.004.00- Welding rodkgs2.00225.001.001.001.001.002.002.004.00- G.I. Sheet (Ga#26, base cover)shts2.002,098.001.001.001.001.002.002.004.00SUB-TOTAL0.00.00.07,721.003,339.0011,060.0011,060.0011,060.000.00.06DUCTWORKS0.0- Additional supply of new VAVsets20.0040,000.0014.007.006.003.00140.0060.00200.00- Additional supply of new flexible w/ insulation (8"ID x 2m)lg75.002,512.5353.0027.0023.0012.002,025.00900.002,925.00- Additional supply of ceiling diffuser w/ OBVD (200mm x 200mm)pcs95.003,000.0067.0034.0029.0015.003,230.001,425.004,655.00- Supply of linear ceiling return grilles (1200mm x 100mm)pcs31.003,450.0022.0011.009.005.00341.00155.00496.00- Supply of ceiling return grilles (100mm x 100mm)pcs9.003,450.006.003.003.002.0027.0018.0045.00- Rehabilitation of existing ductpcs80.00960.0056.0028.0024.0012.002,240.00960.003,200.00- Dismantling/hauling of needed existing materialslot1.00168,750.001.001.000.00.01.000.01.00- Hangers & consumableslot1.0062,500.001.001.000.00.01.000.01.00- G.I. Sheet (Ga.#24)shts15.002,850.0011.006.005.003.0090.0045.00135.00- G.I. Sheet (Ga.#22)shts12.003,300.008.004.004.002.0048.0024.0072.00- Fiberglass insulation (1" thk., 2pcf)rolls12.0016,344.008.004.004.002.0048.0024.0072.00- Duct taperolls27.00443.8919.0010.008.004.00270.00108.00378.00- Plastic strap (3/4")rolls5.0069.004.002.002.001.0010.005.0015.00- Angle bar )1-1/2" x 3/16" x 20')lg6.00469.174.002.002.001.0012.006.0018.00- Full thread rod (3/8")lg100.00275.0070.0035.0030.0015.003,500.001,500.005,000.00- Anchor girp (3/8")pcs250.0025.00175.0088.0075.0038.0022,000.009,500.0031,500.00- Nuts & washers (3/8")pcs500.006.25350.00175.00150.0075.0087,500.0037,500.00125,000.00- Vulcasealgals5.001,450.004.002.002.001.0010.005.0015.00- Rubber adhesivesgals8.00667.606.003.002.001.0024.008.0032.00- QDE paintgals3.00588.332.001.001.001.003.003.006.00- QDE primer paintgals3.00725.002.001.001.001.003.003.006.00- Lacquer thinnergals2.00231.001.001.001.001.002.002.004.00- Paint brushpcs3.0056.672.001.001.001.003.003.006.00- Blind rivetsbox2.00825.001.001.001.001.002.002.004.00SUB-TOTAL0.00.00.0121,530.0052,256.00173,786.00173,786.00173,786.007OTHERS0.00.0- Chipping workslot1.0080,000.001.001.000.012,000.001.0012,000.0012,001.00- Safety materialslot1.0080,000.001.001.000.012,000.001.0012,000.0012,001.00- Testing & commissioninglot1.00200,000.001.001.000.030,000.001.0030,000.0030,001.00SUB-TOTAL0.03.0054,000.0054,003.0054,003.00TOTAL DIRECT COST for MECHANICAL WORKS0.02,083,030.00690,792.002,773,822.002,773,822.002,773,822.002,773,822.00

ELECTRICALELECTRICAL WORKSITEMDESCRIPTION/PARTICULARSQTYUNITUnit CostCOSTTOTAL COSTMaterialsLaborMATERIALLABOR3.89055555561Pipes & FittingsPipes65mm diam.conduit IMC, "Matsushita"21.0082.00lts2,332.001,282.00191,224.00105,124.00296,348.0025mm diam.conduit0.00.0lts0.00.00.00.00.020mm diam.conduit100.00389.00lts506.00278.00196,834.00108,142.00304,976.0015mm diam.conduit357.001,389.00lts355.00195.00493,095.00270,855.00763,950.00Elbow0.00.00.00.00.00.00.065mm diam.4.0016.00pcs1,275.00701.0020,400.0011,216.0031,616.0025mm diam.0.00.0pcs0.00.00.00.00.032mm diam.0.00.0pcs0.00.00.00.00.0Coupling0.00.00.00.00.00.00.065mm diam.10.0039.00pcs284.00156.0011,076.006,084.0017,160.0025mm diam.0.00.0pcs0.00.00.00.00.020mm diam.675.002,626.00pcs34.0019.0089,284.0049,894.00139,178.0015mm diam.290.001,128.00pcs25.0014.0028,200.0015,792.0043,992.000.00.00.00.00.00.00.0Locknut & Bushing0.00.00.00.00.00.00.065mm diam.4.0016.00pcs233.00128.003,728.002,048.005,776.0025mm diam.0.00.0pcs0.00.00.00.00.020mm diam.275.001,070.00pcs25.0014.0026,750.0014,980.0041,730.0015mm diam.190.00739.00pcs15.008.0011,085.005,912.0016,997.000.00.00.00.00.00.00.0Entrance Cap 65mm diameter2.008.00pc900.00315.007,200.002,520.009,720.00PVC Pipes0.00.00.00.00.00.00.025mm diam.conduit70.00272.00lts65.0036.0017,680.009,792.0027,472.0020mm diam.conduit1,724.006,707.00lts98.0054.00657,286.00362,178.001,019,464.000.00.0lts148.0088.800.00.00.0Coupling0.00.00.00.00.00.00.025mm diam.50.00195.00pcs8.005.001,560.00975.002,535.0020mm diam.1,465.005,700.00pcs5.003.0028,500.0017,100.0045,600.0032mm diam.0.00.0pcs7.754.650.00.00.0Adapter0.00.00.00.00.00.00.025mm diam.40.00156.00pcs14.008.002,184.001,248.003,432.0020mm diam.1,000.003,891.00pcs10.006.0038,910.0023,346.0062,256.0032mm diam.0.00.0pcs11.006.600.00.00.0Locknut & Bushing0.00.00.00.00.00.00.025mm diam.40.00156.00pcs25.0014.003,900.002,184.006,084.0020mm diam.1,000.003,891.00pcs15.008.0058,365.0031,128.0089,493.0032mm diam.0.00.0pcs46.5027.900.00.00.0SUB-TOTAL0.00.00.00.01,887,261.001,040,518.002,927,779.002,927,779.002Boxes & Covers (G.I. #16 by Fumaco)0.00.00.00.00.00.00.0a. Junction Box275.001,070.00pcs36.0020.0038,520.0021,400.0059,920.00b. Utility Box354.001,377.00pcs36.0020.0049,572.0027,540.0077,112.00c. Square Box110.00428.00pcs46.0025.0019,688.0010,700.0030,388.00d. Pullbox, gutter, closed nipple, etc40.00156.00lot150.0082.0023,400.0012,792.0036,192.000.00.00.00.00.00.00.0SUB-TOTAL0.00.00.00.0131,180.0072,432.00203,612.00203,612.003Wires & cable incl. Conn. Etc.0.00.00.00.00.00.00.0a. 2.0mm2 TW11.0043.00rolls2,109.001,054.0090,687.0045,322.00136,009.00b. 3.5mm2 THW87.00338.00rolls3,450.001,725.001,166,100.00583,050.001,749,150.00c. 5.5mm2 THW3,750.0014,590.00lm33.0017.00481,470.00248,030.00729,500.00d. 8.0mm2 THW140.00545.00lm60.0030.0032,700.0016,350.0049,050.00e. 14mm2 THW98.00381.00lm96.0048.0036,576.0018,288.0054,864.0022mm2 THW41.00160.00lm150.0075.0024,000.0012,000.0036,000.00f. 100mm2 THW246.00957.00lm641.00320.00613,437.00306,240.00919,677.00g. 22/4c TJW10.0039.00rolls1,900.00950.0074,100.0037,050.00111,150.00h. RG 60.00.0lm75.0045.000.00.00.0j. Intercom Cable, 8 pairs0.00.0lm0.00.00.00.00.0k. #14 BCW0.00.0lm43.2525.950.00.00.0SUB-TOTAL0.00.00.00.02,519,070.001,266,330.003,785,400.003,785,400.004Wiring Devices incl. Equipment devices & covers0.00.00.00.0a. Single Pole switch64.00249.00sets95.0028.0023,655.006,972.0030,627.00b. Two-gang switch18.0070.00sets145.0044.0010,150.003,080.0013,230.00c. Three-gang switch8.0031.00sets195.0058.006,045.001,798.007,843.00d. Three way switch4.0016.00sets150.0045.002,400.00720.003,120.00e. Duplex conv. Outlet (Grounding type)152.00591.00sets245.0074.00144,795.0043,734.00188,529.00f. Duplex conv. Outlet (Weather proof)15.0058.00sets640.00192.0037,120.0011,136.0048,256.00Single conv. Outlet0.00.0sets127.0077.000.00.00.0g. Aircon outlet55.00214.00sets235.0070.0050,290.0014,980.0065,270.00h. Telephone outlet22.0086.00sets450.00135.0038,700.0011,610.0050,310.00SUB-TOTAL0.00.00.00.0313,155.0094,030.00407,185.00407,185.005Lighting Fixtures incl. Connectors "Maxitech"0.00.00.00.00.00.00.0terminals & mounting supports0.00.00.00.00.00.00.0- 2-40 watts flourescent light152.00591.00sets3,738.00560.002,209,158.00330,960.002,540,118.00- 1-40 watts industrial type17.0066.00sets1,826.00273.00120,516.0018,018.00138,534.00- pinlight69.00268.00sets874.00131.00234,232.0035,108.00269,340.00- 20-watts F.L.20.0078.00sets1,902.00285.00148,356.0022,230.00170,586.00- track lights1.004.00sets8,500.001,275.0034,000.005,100.0039,100.00SUB-TOTAL0.00.00.00.02,746,262.00411,416.003,157,678.003,157,678.006Panelboards0.00.00.00.00.00.00.0- "DPA"1.001.00set71,041.007,104.0071,041.007,104.0078,145.00Main 500A-3P-230V-22 kaicBrs : 2-30A-3P2-60A-3P2-100A-3P2-125A-3P2-150A-3P- "EDPA"1.001.00set30,426.003,042.0030,426.003,042.0033,468.00Main 150A-3P-230V-22 kaicBrs : 2-20A-3P2-30A-3P2-60A-3P- "ELPA"1.001.00set12,190.001,219.0012,190.001,219.0013,409.00Main 60A-3P-230V-22 lugs onlyBrs : 18-20A-3P- "ELP2A"1.001.00set4,688.00468.004,688.00468.005,156.00Main 30A-3P-230V-22 lugs onlyBrs : 6-20A-3P- "EPPA"1.001.00set8,689.00868.008,689.00868.009,557.00Main 60A-3P-230V-22 lugs onlyBrs : 6-20A-3P6-30A-3P- "LPA"1.001.00set10,945.001,094.0010,945.001,094.0012,039.00Main 60A-3P-230V-22 lugs onlyBrs : 15-20A-3P3-spare- "LP2A"1.001.00set10,945.001,094.0010,945.001,094.0012,039.00Main 60A-3P-230V-22 lugs onlyBrs : 15-20A-3P3-spare- "PPA"1.001.00set10,945.001,094.0010,945.001,094.0012,039.00Main 100A-3P-230V-22 lugs onlyBrs : 3-20A-3P12-30A-3P3-spare- "PP2A"1.001.00set10,945.001,094.0010,945.001,094.0012,039.00Main 100A-3P-230V-22 lugs onlyBrs : 3-20A-3P12-30A-3P3-spare- "PP2B"1.001.00set9,150.00915.009,150.00915.0010,065.00Main 125A-3P-230V-22 lugs onlyBrs : 5-30A-3P1-spareNEMA1 30A-3P5.005.00set1,736.00173.008,680.00865.009,545.00TTC, digital1.001.00set18,000.002,000.0018,000.002,000.0020,000.00SUB-TOTAL0.00.00.00.0206,644.0020,857.00227,501.00227,501.008Fire Alarm System- smoke detector34.00132.00sets1,813.00634.00239,316.0083,688.00323,004.00- heat detectors1.004.00sets781.00273.003,124.001,092.004,216.00- manual pull stations7.0027.00sets1,457.00507.0039,339.0013,689.0053,028.00- bell7.0027.00sets1,619.00566.0043,713.0015,282.0058,995.00- Fire Alarm Control Panel "Edwards"1.001.00sets28,184.009,864.0028,184.009,864.0038,048.00- Roughing-in & wiring0.00.00.0- PVC pipes- 32mm dia8.0031.00lg119.0065.003,689.002,015.005,704.00- 40mm dia33.00128.00lg152.0084.0019,456.0010,752.0030,208.00- 63mm dia34.00132.00lg266.00146.0035,112.0019,272.0054,384.00- PVC coupling0.0- 32mm dia7.0027.00pcs7.004.00189.00108.00297.00- 40mm dia29.00113.00pcs10.006.001,130.00678.001,808.00- 63mm dia29.00113.00pcs16.009.001,808.001,017.002,825.00- PVC adapter0.00.00.00.0- 32mm dia4.0016.00pcs9.005.00144.0080.00224.00- 40mm dia6.0023.00pcs13.007.00299.00161.00460.00- 63mm dia6.0023.00pcs24.0013.00552.00299.00851.00- PVC elbow0.00.00.00.0- 32mm dia4.0016.00pcs24.0013.00384.00208.00592.00- 40mm dia6.0023.00pcs34.0018.00782.00414.001,196.00- 63mm dia6.0023.00pcs75.0042.001,725.00966.002,691.00- Locknut & bushing0.00.00.00.0- 32mm dia4.0016.00sets46.0025.00736.00400.001,136.00- 40mm dia6.0023.00sets56.0031.001,288.00713.002,001.00- 63mm dia6.0023.00sets233.00128.005,359.002,944.008,303.00-0.00.00.00.0a. 2.0mm2 TW14.0054.00rolls2,109.001,054.00113,886.0056,916.00170,802.00-0.00.00.0SUB-TOTAL0.00.00.00.0540,215.00220,558.00760,773.00760,773.008Miscellaneous Materials0.00.00.00.00.00.00.0- electrical tape60.00233.00rolls30.0017.006,990.003,961.0010,951.00- G.I. Wire150.00584.00kgs30.0017.0017,520.009,928.0027,448.000.00.00.00.00.00.0SUB-TOTAL0.00.00.024,510.0013,889.0038,399.0038,399.00TOTAL DIRECT COST for ELECTRICAL WORKS8,368,297.003,140,030.0011,508,327.0011,508,327.0011,508,327.00

&L&"Arial,Bold"PROJECT : Lyceum of the Philippines - Cavite CampusCLIENT : Atty. Roberto P. LaurelLOCATION : Governor's Drive, Gen. Trias, Cavite CityDATE : &D&RBuilding - 1:&"Arial,Bold"&UJOSE P. LAUREL BUILDING&L&8Jarhaus Options & Trends&D&C&8&P of &N