Hiya Foodcourt Final
Uploaded by
Jeric FarinHiya Foodcourt Final
Uploaded by
Jeric FarinPage 1 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
315571546.xlsDE.MECHANICAL
JOSE ROEL R. VISTAN
Consultant
Page 2 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
315571546.xlsDE.MECHANICAL
JOSE ROEL R. VISTAN
Consultant
Page 3 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
315571546.xlsDE.PLUMBING
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
JOSE ROEL R. VISTAN
Consultant
Page 4 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
315571546.xlsDE.PLUMBING
JOSE ROEL R. VISTAN
Consultant
Page 5 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
IX
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
ELECTRICAL
1.00 Panel Board and Breaker
MDPIII
Material: Main : 600AT/600AF 3P 42 kaic
Br: 1-300AT/400AF 3P
2-70AT/225AF 3P
1-SPARE
Bolt-On Type
set
1.00
55,000.00
Labor: 30% of Material cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
84,590.00
84,590.00 per set
1.00
Panelboard, P-A
Material: Main : 100AT 3P
Br: 18-20A 2P
Bolt-On Type
set
1.00
14,500.00
Labor: 30% of Material cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
22,301.00
22,301.00 per set
1.00
Panelboard, P-B
Material: Main : 100AT 3P
Br: 16-20AT 2P
Bolt-On Type
315571546.xlsDE.ELECTRICAL
set
1.00
10,930.00
JOSE ROEL R. VISTAN
Consultant
Page 6 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
Labor: 30% of Material cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
16,810.34
16,810.34 per set
1.00
Panelboard, P-C
Material: Main : 300AT 3P
Br: 1-30AT 2P
Br: 6-50AT 3P
Br: 3-70AT 3P
Br: 1-125AT 3P
Bolt-On Type
set
1.00
44,840.00
Labor: 30% of Material cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
68,963.92
68,963.92 per set
1.00
2.00 Lighting Fixtures and Wiring Devices
Materials: Pinlight Recessed Type w/ Glass Cover 2 x 20w CFL
set
44.00
Pinlight Recessed Type w/ Glass Cover 2 x 18w CFL
set
44.00
340.00
190.00
Cicular Flourescent Fixture 32w in Steel Housing w/ Prismatic Diffuser
set
17.00
1,500.00
Pinlight Recessed Type w/ Glass Cover 14w CFL
set
22.00
445.00
Flourescent Fixture Recessed Mounted 1 x 40w with mirrorized aluminum
set
8.00
445.00
set
3.00
2,400.00
set
1.00
930.00
Tracklight w/ 4-50w Halogen Spotlight
set
4.00
550.00
Garden light w/ 2 x 80w Par 38 Bulb in Stonco Base
set
8.00
2,500.00
Wall Lamp Molded Prismatic Spheres 250mm dia. w/ 24w CFL
set
2.00
1,800.00
reflector & multi-lined aluminun louvers, HPF Ballast & Bulbs
Flourescent Fixture Recessed Mounted 2 x 40w with mirrorized aluminum
reflector & multi-lined aluminun louvers, HPF Ballast & Bulbs
Flourescent Fixture Recessed Mounted 4 x 40w with mirrorized aluminum
reflector & multi-lined aluminun louvers, HPF Ballast & Bulbs
315571546.xlsDE.ELECTRICAL
JOSE ROEL R. VISTAN
Consultant
Page 7 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
Postlamp Molded Prismatic Sphere 250mm dia. 24w CFL
set
6.00
5,000.00
Battery Operated Emergency Light
set
6.00
1,800.00
Exhaust Fan
set
5.00
2,500.00
NEMA 3R Enclosed Type C/B 50A, 2P
set
5.00
570.00
NEMA 3R Enclosed Type C/B 40A, 2P
set
8.00
570.00
NEMA 3R Enclosed Type C/B 30A, 2P
set
1.00
570.00
Consumables, feeder manhole and the like. 24w ESL bulb
lot
1.00
25,000.00
Sub-total
Labor: 30% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
3.00 Rough-Ins and Wiring - electrical system
Materials:
315571546.xlsDE.ELECTRICAL
Wire type THHN 3.5 sq. mm x 150 m per roll
rolls
31.00
2,695.00
Wire type THHN 5.5 sq. mm x 150 m per roll
rolls
4.00
4,090.00
Wire type THHN 8.0 sq. mm
rolls
6.00
4,800.00
Wire type THHN 30.0 sq. mm
mts.
120.00
160.00
Wire type THHN 125.0 sq. mm
mts.
500.00
544.00
Telephone Cable Jacketed 24/12 pairs
mts.
200.00
105.00
Solderless Connector 125 sq. mm
pcs.
4.00
400.00
Electrical PVC Tape large
rolls
100.00
17.00
Electrical Rubber tape large
rolls
20.00
60.00
Locknut & Bushing 1/2 in
pcs.
100.00
6.00
Locknut & Bushing 3/4 in
pcs.
100.00
10.00
Locknut & Bushing 1 in
pcs.
125.00
35.00
PVC Pipe Sch. 40 1/2 in x 10 ft.
pcs.
280.00
52.00
PVC Pipe Sch. 40 3/4 in x 10 tf.
pcs.
66.00
642.00
PVC Pipe Sch. 40 1 in x 10 tf.
pcs.
66.00
642.00
PVC Elbow Sch. 40 4 in x 10 tf.
pcs.
12.00
475.00
Cable Tray 8 in x 24 in x 8 ft.
pcs.
11.00
2,500.00
Pull Box 12 x 12 x 5 in
pcs.
3.00
1,000.00
Junction Box, metal deep type 4" Octagonal
pcs.
330.00
17.00
Utility Box, metal deep type
pcs.
150.00
15.00
Square Box, metal 4 in with blank cover
pcs.
30.00
45.00
Square Box, metal 4 11/16 in with blank cover
pcs.
20.00
55.00
J.B. round blank cover, metal
pcs.
310.00
6.00
Flexible (metal) conduit 1/2 in x 100 ft.
rolls
4.00
700.00
Straight connector 1/2 in
pcs.
200.00
11.00
Single connector 1/2 in
pcs.
100.00
15.00
Circular loom or Mica 1/4 in
mts.
30.00
10.00
Duplex Conv. Outlet Grounding Type w/ plate cover National or Equal
pcs.
46.00
205.00
JOSE ROEL R. VISTAN
Consultant
Page 8 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
Special Purpose Outlet 40A 250v Grounding Type with plate cover
pcs.
2.00
130.00
Single Conv. Outlet Grounding Type with plate cover
pcs.
2.00
130.00
Toggle Switch IP National or Equal
pcs.
88.00
44.00
Toggle Switch 3-way type
pcs.
10.00
87.00
Switch Plate Cover 1 - opening
pcs.
34.00
30.00
Switch Plate Cover 2 - opening
pcs.
17.00
30.00
Switch Plate Cover 3 - opening
pcs.
10.00
30.00
Telephone Outlet National
pcs.
6.00
210.00
Cable Tray 8 in x 24 in x 8 ft.
pcs.
11.00
1,200.00
Pull Box 12 x 12 48 in
pcs.
8.00
2,500.00
Junction Box, metal deep type 4" Octagonal
pcs.
330.00
17.00
Utility Box, metal deep type
pcs.
150.00
15.00
Square Box, metal 4 in with blank cover
pcs.
30.00
45.00
Square Box, metal 4 11/16 in with blank cover
pcs.
20.00
55.00
J.B. round blank cover, metal
pcs.
310.00
6.00
Flexible (metal) conduit 1/2 in x 100 ft.
rolls
4.00
700.00
Straight connector 1/2 in
pcs.
200.00
11.00
Single connector 1/2 in
pcs.
100.00
15.00
Circular loom or Mica 1/4 in
mts.
30.00
10.00
Duplex Conv. Outlet Grounding Type w/ plate cover National or Equal
pcs.
46.00
205.00
Duplex Conv. Outlet Weatherproof Type
pcs.
3.00
750.00
Special Purpose Outlet 40A 250v Grounding Type with plate cover
pcs.
2.00
130.00
Single Conv. Outlet Grounding Type with plate cover
pcs.
2.00
130.00
Toggle Switch IP National or Equal
pcs.
88.00
44.00
Toggle Switch 3-way type
pcs.
10.00
87.00
Switch Plate Cover 1 - opening
pcs.
34.00
30.00
Switch Plate Cover 2 - opening
pcs.
17.00
30.00
Switch Plate Cover 3 - opening
pcs.
10.00
30.00
Telephone Outlet National
pcs.
6.00
210.00
Sub-total
Labor: 30% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
315571546.xlsDE.ELECTRICAL
JOSE ROEL R. VISTAN
Consultant
Page 9 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
55,000.00
16,500.00
71,500.00
5,005.00
6,435.00
1,650.00
84,590.00
14,500.00
4,350.00
18,850.00
1,319.50
1,696.50
435.00
22,301.00
10,930.00
315571546.xlsDE.ELECTRICAL
JOSE ROEL R. VISTAN
Consultant
Page 10 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
3,279.00
14,209.00
994.63
1,278.81
327.90
16,810.34
44,840.00
13,452.00
58,292.00
4,080.44
5,246.28
1,345.20
68,963.92
192,665.26
14,960.00
8,360.00
25,500.00
9,790.00
3,560.00
7,200.00
930.00
2,200.00
20,000.00
3,600.00
315571546.xlsDE.ELECTRICAL
JOSE ROEL R. VISTAN
Consultant
Page 11 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
30,000.00
10,800.00
12,500.00
2,850.00
4,560.00
570.00
25,000.00
182,380.00
54,714.00
237,094.00
16,596.58
21,338.46
5,471.40
280,500.44
83,545.00
16,360.00
28,800.00
19,200.00
272,000.00
21,000.00
1,600.00
1,700.00
1,200.00
600.00
1,000.00
4,375.00
14,560.00
42,372.00
42,372.00
5,700.00
27,500.00
3,000.00
5,610.00
2,250.00
1,350.00
1,100.00
1,860.00
2,800.00
2,200.00
1,500.00
300.00
9,430.00
315571546.xlsDE.ELECTRICAL
JOSE ROEL R. VISTAN
Consultant
Page 12 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
260.00
260.00
3,872.00
870.00
1,020.00
510.00
300.00
1,260.00
13,200.00
20,000.00
5,610.00
2,250.00
1,350.00
1,100.00
1,860.00
2,800.00
2,200.00
1,500.00
300.00
9,430.00
2,250.00
260.00
260.00
3,872.00
870.00
1,020.00
510.00
300.00
1,260.00
695,838.00
208,751.40
904,589.40
63,321.26
81,413.05
69,583.80
1,118,907.50
315571546.xlsDE.ELECTRICAL
JOSE ROEL R. VISTAN
Consultant
Page 13 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
VIII
FINISHES
1.00
WALL FINISHES
1.01
Cement Plaster Finish
UNIT
A=
QUANTITY
UNIT PRICE
1,437.00 sq.m.
Materials: Portalnd Cement
S1 Sand
bag
718.50
cu.m.
35.93
215.00
600.00
Sub-total
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
30.00
days
Foreman
1.00
500.00
day
30.00
days
Leadman
1.00
400.00
day
30.00
days
30.00
days
30.00
days
Mason
7.00
350.00
day
Laborer
14.00
240.00
day
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
443,093.70
=
1.02
STONE CLADDING
1,437.00
308.35 per sq.m.
A=
75.00 sq.m.
Materials: ARAAL STONE
Portalnd Cement
S1 Sand
sq.m.
75.00
1,500.00
bag
38.00
200.00
cu.m.
4.00
550.00
Sub-total
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
15.00
days
Foreman
1.00
500.00
day
15.00
days
Leadman
1.00
400.00
day
15.00
days
Mason
4.00
350.00
day
15.00
days
Laborer
8.00
240.00
day
15.00
days
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
=
=
315571546.xlsDE.FINISHES
214,255.00
75.00
2,856.73 per sq.m.
JOSE ROEL R. VISTAN
Consultant
Page 14 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
1.03
WORK ITEM
UNIT
ALUMINUM CLADDING
A=
QUANTITY
UNIT PRICE
146.20
Materials: 4mm THK Aluminum Composite Panel by Architecks
sq.m.
Miscellaneous
lot
146.20
2,400.00
1.00
10,000.00
Sub-total
Labor: 30% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
555,033.44
=
1.04
300 x 300 Glazed Ceramic Wall Tile
146.20
3,796.40 per sq.m.
A=
110.00
Materials: Tile
Portland Cement
S1 Sand
pc.
1,223.00
80.00
bag
83.00
200.00
cu.m.
5.00
550.00
Tile Adhesive
bag
28.00
75.00
Tile Grout
bag
28.00
50.00
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
15.00
days
(1:10)
Foreman
1.00
500.00
day
15.00
days
(1:10)
Leadman
1.00
400.00
day
15.00
days
Mason
4.00
350.00
day
15.00
days
Laborer
8.00
240.00
day
15.00
days
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
212,387.40
=
1.05
110.00
1,930.80 per sq.m.
PRE-FORMED SYNTHETIC STONE
COUNTERTOP FINISH ON ALL LAVATORY COUNTERS
A=
20.00 sq.m.
Materials: 12mm THK SYNTHETIC STONE COUNTER with 150mm splash wall
and bull nosing
315571546.xlsDE.FINISHES
sq.m.
20.00
4,000.00
JOSE ROEL R. VISTAN
Consultant
Page 15 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
107,920.00
20.00
5,396.00 per sq.m.
2.00 FLOOR FINISHES
FF1:800mm x 800mm PORCELAIN TILES
A=
325.00 sq.m.
Materials: Tile
pc.
520.00
650.00
bag
244.00
200.00
cu.m.
13.00
550.00
Tile Adhesive
bag
163.00
75.00
Tile Grout
bag
163.00
Portland Cement
S1 Sand
50.00
Sub-total
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
20.00
days
(1:10)
Foreman
1.00
500.00
day
20.00
days
(1:10)
Leadman
1.00
400.00
day
20.00
days
Mason
2.00
350.00
day
20.00
days
Laborer
4.00
240.00
day
20.00
days
Sub-total
Total Direct Cost
7% Profit
9% OCM
315571546.xlsDE.FINISHES
JOSE ROEL R. VISTAN
Consultant
Page 16 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
10% VAT
TOTAL ITEM COST
Unit Cost
538,073.00
=
FF1:600mm x 600mm PORCELAIN TILES
325.00
1,655.61 per sq.m.
A=
231.00 sq.m.
Materials: Tile
pc.
642.00
300.00
bag
174.00
200.00
cu.m.
10.00
550.00
Tile Adhesive
bag
116.00
75.00
Tile Grout
bag
116.00
Portland Cement
S1 Sand
50.00
Sub-total
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
20.00
days
(1:10)
Foreman
1.00
500.00
day
20.00
days
(1:10)
Leadman
1.00
400.00
day
20.00
days
Mason
2.00
350.00
day
20.00
days
Laborer
4.00
240.00
day
20.00
days
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
344,440.00
FF5:300mm x 300mm VIT. HOMOGENOUS CERAMIC TILES
231.00
1,491.08 per sq.m.
A=
30.00 sq.m.
Materials: Tile
Portland Cement
pc.
334.00
80.00
bag
23.00
200.00
cu.m.
2.00
550.00
Tile Adhesive
bag
15.00
75.00
Tile Grout
bag
15.00
S1 Sand
50.00
Sub-total
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
2.00
days
(1:10)
Foreman
1.00
500.00
day
2.00
days
(1:10)
Leadman
1.00
400.00
day
2.00
days
(1:10)
Mason
2.00
350.00
day
2.00
days
Laborer
3.00
240.00
day
2.00
days
Sub-total
315571546.xlsDE.FINISHES
JOSE ROEL R. VISTAN
Consultant
Page 17 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
44,116.60
=
FF6:PEEBLES WASHOUT
30.00
1,470.55 per sq.m.
A=
30.00 sq.m.
Materials: Peebles
Portland Cement
S1 Sand
bag
150.00
250.00
bag
23.00
200.00
cu.m.
2.00
550.00
Sub-total
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
2.00
days
(1:10)
Foreman
1.00
500.00
day
2.00
days
(1:10)
Leadman
1.00
400.00
day
2.00
days
Mason
2.00
350.00
day
2.00
days
Laborer
4.00
240.00
day
2.00
days
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
55,857.60
3.00 PAINTING
30.00
1,861.92 per sq.m.
A=
2,150.00 sq.m.
Materials:
sq.m.
2,150.00
100.00
Labor:
sq.m.
2,150.00
100.00
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
315571546.xlsDE.FINISHES
520,300.00
2,150.00
JOSE ROEL R. VISTAN
Consultant
Page 18 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
=
315571546.xlsDE.FINISHES
QUANTITY
UNIT PRICE
242.00 per sq.m.
JOSE ROEL R. VISTAN
Consultant
Page 19 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
154,477.50
21,555.00
176,032.50
1,800.00
1,500.00
12,000.00
73,500.00
100,800.00
189,600.00
365,632.50
25,594.28
32,906.93
18,960.00
443,093.70
112,500.00
7,600.00
2,200.00
122,300.00
900.00
750.00
6,000.00
21,000.00
28,800.00
57,450.00
179,750.00
12,582.50
16,177.50
5,745.00
214,255.00
315571546.xlsDE.FINISHES
JOSE ROEL R. VISTAN
Consultant
Page 20 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
350,880.00
10,000.00
360,880.00
108,264.00
469,144.00
32,840.08
42,222.96
10,826.40
555,033.44
97,840.00
16,600.00
2,750.00
2,100.00
1,400.00
120,690.00
900.00
750.00
6,000.00
21,000.00
28,800.00
57,450.00
178,140.00
12,469.80
16,032.60
5,745.00
212,387.40
80,000.00
315571546.xlsDE.FINISHES
JOSE ROEL R. VISTAN
Consultant
Page 21 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
80,000.00
12,000.00
92,000.00
6,440.00
8,280.00
1,200.00
107,920.00
338,000.00
48,800.00
7,150.00
12,225.00
8,150.00
414,325.00
2,400.00
2,000.00
8,000.00
14,000.00
19,200.00
45,600.00
459,925.00
32,194.75
41,393.25
315571546.xlsDE.FINISHES
JOSE ROEL R. VISTAN
Consultant
Page 22 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
4,560.00
538,073.00
192,600.00
34,800.00
5,500.00
8,700.00
5,800.00
247,400.00
2,400.00
2,000.00
8,000.00
14,000.00
19,200.00
45,600.00
293,000.00
20,510.00
26,370.00
4,560.00
344,440.00
26,720.00
4,600.00
1,100.00
1,125.00
750.00
34,295.00
240.00
200.00
160.00
1,400.00
1,440.00
3,440.00
315571546.xlsDE.FINISHES
JOSE ROEL R. VISTAN
Consultant
Page 23 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
37,735.00
2,641.45
3,396.15
344.00
44,116.60
37,500.00
4,600.00
1,100.00
43,200.00
240.00
200.00
800.00
1,400.00
1,920.00
4,560.00
47,760.00
3,343.20
4,298.40
456.00
55,857.60
215,000.00
215,000.00
430,000.00
30,100.00
38,700.00
21,500.00
520,300.00
315571546.xlsDE.FINISHES
JOSE ROEL R. VISTAN
Consultant
Page 24 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
315571546.xlsDE.FINISHES
JOSE ROEL R. VISTAN
Consultant
Page 25 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
IX
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
WINDOWS
1.00 W-1
(refer to WALLS, W4)
2.00 W-2:
2.00
Materials: 3.0m X 2.90m Assembly with Hardwares
sets
assy
1.00
42,120.00
1.00
6,400.00
1.00
60,000.00
Labor: 5% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
Total Cost
51,512.76 per set
103,025.52
3.00 W-3
6.00
Materials: 0.6m X 0.60m Assembly with Hardwares
sets
assy
Labor: 5% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
Total Cost
7,827.20 per set
46,963.20
4.00 W-4
4.00
Materials: 4.80m X 2.90m Assembly with Hardwares
sets
assy
Labor: 5% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
315571546.xlsDE.WINDOWS
Unit Cost
Total Cost
73,380.00 per set
293,520.00
JOSE ROEL R. VISTAN
Consultant
Page 26 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
5.00 W-5
2.00
Materials: 2.3250m X 2.90m Assembly with Hardwares
QUANTITY
UNIT PRICE
sets
assy
1.00
30,000.00
1.00
45,000.00
1.00
64,300.00
Labor: 5% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
36,690.00 per set
Total Cost
73,380.00
6.00 W-6
2.00
Materials: 3.25m X 2.90m Assembly with Hardwares
sets
assy
Labor: 5% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
55,035.00 per set
Total Cost
110,070.00
7.00 W-7
1.00
Materials: 5.15m X 2.90m Assembly with Hardwares
set
assy
Labor: 5% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
315571546.xlsDE.WINDOWS
Unit Cost
78,638.90 per set
Total Cost
78,638.90
JOSE ROEL R. VISTAN
Consultant
Page 27 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
42,120.00
2,106.00
44,226.00
3,095.82
3,980.34
210.60
51,512.76
6,400.00
320.00
6,720.00
470.40
604.80
32.00
7,827.20
60,000.00
3,000.00
63,000.00
4,410.00
5,670.00
300.00
73,380.00
315571546.xlsDE.WINDOWS
JOSE ROEL R. VISTAN
Consultant
Page 28 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
30,000.00
1,500.00
31,500.00
2,205.00
2,835.00
150.00
36,690.00
45,000.00
2,250.00
47,250.00
3,307.50
4,252.50
225.00
55,035.00
64,300.00
3,215.00
67,515.00
4,726.05
6,076.35
321.50
78,638.90
315571546.xlsDE.WINDOWS
JOSE ROEL R. VISTAN
Consultant
Page 29 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
VIII
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
DOORS
1.00 D-1
1.00 set
Materials: Door Assembly with Standard Hardwares
and Jambs
set
1.00
90,000.00
Labor: 20% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
127,080.00
Total Cost
127,080.00
D-2
per set
1.00 set
Materials: Door Assembly incl. Hinges
assy
1.00
10,000.00
Lever Lockset with Deadbolt
set
1.00
1,000.00
Hidraulic Door Closer
set
1.00
1,500.00
Sub-total
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
16,862.50 per set
Total Cost
16,862.50
D-2A
2.00 sets
Materials: Frameless Glass Door Assembly with Standard Hardwares
assy.
1.00
30,000.00
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
315571546.xlsDE.DOORS
JOSE ROEL R. VISTAN
Consultant
Page 30 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
Unit Cost
40,470.00 per set
Total Cost
80,940.00
D-3
QUANTITY
UNIT PRICE
4.00 sets
Materials: Door Assembly incl. Hinges
assy
1.00
10,000.00
Lever Lockset with Deadbolt
set
1.00
1,000.00
Hidraulic Door Closer
set
1.00
1,500.00
Sub-total
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
16,862.50 per set
Total Cost
67,450.00 per set
D-3A
1.00 set
Materials: Frameless Glass Door Assembly with Standard Hardwares
assy.
1.00
27,500.00
assy.
1.00
7,500.00
pairs
4.00
450.00
Lever Lockset
set
1.00
750.00
Hidraulic Door Closer
sq.ft
1.00
1,500.00
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
37,097.50 per set
Total Cost
37,097.50
D-4
2.00 sets
Materials: Door Assembly
75mmx75mm Satinless Mortise Hinges
Sub-total
Labor: 15% of Material Cost
Total Direct Cost
315571546.xlsDE.DOORS
JOSE ROEL R. VISTAN
Consultant
Page 31 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
15,580.95 per set
Total Cost
31,161.90
D-5
4.00 sets
Materials: Door Assembly
assy.
1.00
6,500.00
pairs
4.00
450.00
Lever Lockset
set
1.00
750.00
Hidraulic Door Closer
sq.ft
1.00
1,500.00
75mmx75mm Satinless Mortise Hinges
Sub-total
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
14,231.95 per set
Total Cost
56,927.80
D-6
1.00 set
Materials: Door Assembly
75mmx75mm Satinless Mortise Hinges
assy.
1.00
7,500.00
450.00
pairs
4.00
Lever Lockset
set
1.00
750.00
Hidraulic Door Closer
sq.ft
1.00
1,500.00
Sub-total
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
D-7
Unit Cost
15,580.95 per set
Total Cost
15,580.95
1.00 set
Materials: Door Assembly incl. Hinges
315571546.xlsDE.DOORS
assy
1.00
25,000.00
JOSE ROEL R. VISTAN
Consultant
Page 32 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
Lever Lockset with Deadbolt
set
1.00
1,000.00
Hidraulic Door Closer
set
1.00
1,500.00
Foot Bolt
set
2.00
500.00
Sub-total
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
51,960.00 per set
Total Cost
51,960.00
D-8
1.00 set
Materials: Door Assembly
set
1.00
7,500.00
pairs
4.00
450.00
Lever Lockset
set
1.00
750.00
Hidraulic Door Closer
sq.ft
1.00
1,500.00
75mmx75mm Satinless Mortise Hinges
Sub-total
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
315571546.xlsDE.DOORS
Unit Cost
15,580.95 per set
Total Cost
15,580.95
JOSE ROEL R. VISTAN
Consultant
Page 33 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
90,000.00
18,000.00
108,000.00
7,560.00
9,720.00
1,800.00
127,080.00
10,000.00
1,000.00
1,500.00
12,500.00
1,875.00
14,375.00
1,006.25
1,293.75
187.50
16,862.50
30,000.00
4,500.00
34,500.00
2,415.00
3,105.00
450.00
40,470.00
315571546.xlsDE.DOORS
JOSE ROEL R. VISTAN
Consultant
Page 34 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
10,000.00
1,000.00
1,500.00
12,500.00
1,875.00
14,375.00
1,006.25
1,293.75
187.50
16,862.50
27,500.00
4,125.00
31,625.00
2,213.75
2,846.25
412.50
37,097.50
7,500.00
1,800.00
750.00
1,500.00
11,550.00
1,732.50
13,282.50
315571546.xlsDE.DOORS
JOSE ROEL R. VISTAN
Consultant
Page 35 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
929.78
1,195.43
173.25
15,580.95
6,500.00
1,800.00
750.00
1,500.00
10,550.00
1,582.50
12,132.50
849.28
1,091.93
158.25
14,231.95
7,500.00
1,800.00
750.00
1,500.00
11,550.00
1,732.50
13,282.50
929.78
1,195.43
173.25
15,580.95
25,000.00
315571546.xlsDE.DOORS
JOSE ROEL R. VISTAN
Consultant
Page 36 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
1,000.00
1,500.00
1,000.00
28,500.00
15,000.00
43,500.00
3,045.00
3,915.00
1,500.00
51,960.00
7,500.00
1,800.00
750.00
1,500.00
11,550.00
1,732.50
13,282.50
929.78
1,195.43
173.25
15,580.95
315571546.xlsDE.DOORS
JOSE ROEL R. VISTAN
Consultant
Page 37 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
VII
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
THERMAL,MOISTURE and ACOUSTIC CONTROL
1.00 LONG SPAN METAL ROOFING
A=
318.60 sq.m.
Materials: Ga. 26 Rib Profile Pre-painted Long Span Metal incl. Accs.
lm
324.00
Fabricated Ga. 24 Stainless Sheet Gutter
lm
24.00
350.00
500.00
Miscellaneous
lot
1.00
25,000.00
Sub-total
Labor: 20% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
212,364.80
=
2.00 25mm THK ROCKWOOL INSULATION
318.60
666.56 per sq.m.
A=
318.60 sq.m.
Materials: 50mm THK ROCKWOOL THERMAL/ACOUSTIC INSULATION
sq.m.
Miscellaneous
lot
318.60
350.00
1.00
25,000.00
Sub-total
Labor: 20% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
192,752.12
=
3.00 ASPHALT MEMBRANE WATER PROOFING
Materials: ASPHALT MEMBRANE WATER PROOFING
Accessories
318.60
605.00 per sq.m.
A=
53.20 sq.m.
sq.m.
53.20
sq.m.
53.20
750.00
200.00
Sub-total
Labor: 30% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
315571546.xlsDE.THERMAL&MOISTURE
JOSE ROEL R. VISTAN
Consultant
Page 38 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
Unit Cost
UNIT
=
=
315571546.xlsDE.THERMAL&MOISTURE
77,730.52
QUANTITY
UNIT PRICE
53.20
1,461.10 per sq.m.
JOSE ROEL R. VISTAN
Consultant
Page 39 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
113,400.00
12,000.00
25,000.00
150,400.00
30,080.00
180,480.00
12,633.60
16,243.20
3,008.00
212,364.80
111,510.00
25,000.00
136,510.00
27,302.00
163,812.00
11,466.84
14,743.08
2,730.20
192,752.12
39,900.00
10,640.00
50,540.00
15,162.00
65,702.00
4,599.14
5,913.18
1,516.20
77,730.52
315571546.xlsDE.THERMAL&MOISTURE
JOSE ROEL R. VISTAN
Consultant
Page 40 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
315571546.xlsDE.THERMAL&MOISTURE
JOSE ROEL R. VISTAN
Consultant
Page 41 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
VI
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
CEILING
1.00 GYPSUM CEILING
1.01 Regular Gypsum Flat Ceiling
Materials: 12mm thk Regular Gypsum Board on Metal Furring
sq.m.
Accessories (Hangers, etc.)
lot
553.00
500.00
1.00
26,000.00
Sub-total
Labor: 15% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cos
737.92
Total Item Cost
408,072.50
3.00 SMOOTHEN BEAM/SLAB SOFFIT CEILING
Materials: Cement Paste
Accessories (Hangers, etc.)
sq.m.
8.00
100.00
lot
1.00
2,000.00
Sub-total
Labor: 35% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
315571546.xlsDE.CEILING
Unit Cos
560.35
Total Item Cost
4,482.80
JOSE ROEL R. VISTAN
Consultant
Page 42 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
276,500.00
26,000.00
302,500.00
45,375.00
347,875.00
24,351.25
31,308.75
4,537.50
408,072.50
800.00
2,000.00
2,800.00
980.00
3,780.00
264.60
340.20
98.00
4,482.80
315571546.xlsDE.CEILING
JOSE ROEL R. VISTAN
Consultant
Page 43 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
V
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
METALS
1.00 ROOF FRAMING
Materials: L 2" x 2" x 6mm
length
130.00
950.00
L 1.5" x 1.5" x 6mm
length
156.00
710.00
LC 150 x 50 x 20 x 1.5
length
85.00
724.00
LC 100 x 50 x 20 x 1.2
length
8.00
454.00
50x50x2.0 TUBULAR STEEL
length
4.00
975.00
16mm THK MS PLATE
pc.
5.00
9,500.00
12mm THK MS PLATE
pc.
4.00
8,000.00
10mm THK MS PLATE
pc.
4.00
6,500.00
16mm X 400 Anchor Bolt
pc.
60.00
350.00
12mm X 200 Anchor Bolt
pc.
110.00
200.00
Welding Rod
box
18.00
2,000.00
Epoxy Primer Paint
gal
20.00
750.00
Oxygen/Acetelyne
set
4.00
590.00
Grinding Stone
pc
4.00
300.00
Sub-total
Equipment:
TYPE
QTY
RATE
PERIOD
Telecscopic Crane
1.00
12,000.00
day
4.00
days
Welding Machine
2.00
500.00
day
20.00
days
Automatic Cutter
1.00
1,200.00
day
20.00
days
Cutting Outfit
1.00
500.00
day
20.00
days
Flatbed Trailer
1.00
10,000.00
day
Grinder
2.00
500.00
day
4.00 days
20.00
days
Sub-total
Labor: 30% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
982,950.90
2.00 MISCELLANEOUS STEEL WORKS
2.10 STAIR RAILINGS
Materials: 38mm x 1.5mm STAINLESS STEEL PIPE
length
35.00
1,800.00
pc.
2.00
2,000.00
10mm STAINLESS BOLT
pc.
50.00
25.00
Satinless Welding Electrode 5/64
box
5.00
9,600.00
Miscellaneous
lot
1.00
10,000.00
6mm THK STAINLESS STEEL PLATE
Sub-total
Equipment:
TYPE
Welding Machine
315571546.xlsDE.METALS
QTY
2.00
RATE
500.00
PERIOD
day
15.00
days
JOSE ROEL R. VISTAN
Consultant
Page 44 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
Automatic Cutter
1.00
1,200.00
day
15.00
days
Cutting Outfit
1.00
500.00
day
15.00
days
500.00
day
15.00
days
Grinder
2.00
UNIT PRICE
Sub-total
Labor: 30% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Total Item Cost
264,102.50
2.20 DECORATIVE LOUVERS
315571546.xlsDE.METALS
JOSE ROEL R. VISTAN
Consultant
Page 45 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
123,500.00
110,760.00
61,540.00
3,632.00
3,900.00
47,500.00
32,000.00
26,000.00
21,000.00
22,000.00
36,000.00
15,000.00
2,360.00
1,200.00
506,392.00
48,000.00
20,000.00
24,000.00
10,000.00
40,000.00
20,000.00
162,000.00
151,917.60
820,309.60
57,421.67
73,827.86
31,391.76
982,950.90
63,000.00
4,000.00
1,250.00
48,000.00
10,000.00
126,250.00
15,000.00
315571546.xlsDE.METALS
JOSE ROEL R. VISTAN
Consultant
Page 46 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
18,000.00
7,500.00
15,000.00
55,500.00
37,875.00
219,625.00
15,373.75
19,766.25
9,337.50
264,102.50
315571546.xlsDE.METALS
JOSE ROEL R. VISTAN
Consultant
Page 47 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
IV
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
MASONRY & WALLS
1.00
6" CHB Walling
A=
728.24 sq.m.
Materials: 6" Non-Load Bearing CHB inclusive of
Reinforcing Steel Bars @ 5kgs/sq.m.
pc.
9,103.00
kg
3,641.20
28.90
40.00
Sub-total
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
12.00
days
(1:10)
Foreman
1.00
500.00
day
12.00
days
(1:10)
Leadman
1.00
400.00
day
12.00
days
Mason
6.00
350.00
day
12.00
days
240.00
day
12.00
days
Laborer
8.00
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
542,614.25
=
2.00
4" CHB Walling
728.24
745.10 per sq.m.
A=
161.92 sq.m.
Materials: 4" Non-Load Bearing CHB inclusive of
Reinforcing Steel Bars @ 5kgs/sq.m.
pc.
2,024.00
kg
809.60
17.00
40.00
Sub-total
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
4.00
days
(1:10)
Foreman
1.00
500.00
day
4.00
days
(1:10)
Leadman
1.00
400.00
day
4.00
days
Mason
4.00
350.00
day
4.00
days
240.00
day
4.00
days
Laborer
4.00
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
=
=
315571546.xlsDE.WALLS
91,943.52
161.92
567.83 per sq.m.
JOSE ROEL R. VISTAN
Consultant
Page 48 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
3.00 SOLID PHENOLIC BOARD TOILET ENCLOSURE
Materials: TOILET PARTITION @ HE TOILET
lot
1.00
URINAL PARTITION
lot
1.00
62,436.00
6,400.00
TOILET PARTITION @ SHE TOILET
lot
1.00
124,762.00
Sub-total
Installation Cost: 10% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Total Cost
248,967.03
4.00 CURTAINWALL IN STRUCTURAL MULLON FRAME
1.00
set
WITH 10MM THK GREEN GLASS
Materials: Curtain Wall Assembly
assy.
1.00
809,031.00
Labor: 5% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
315571546.xlsDE.WALLS
Unit Cost
989,444.91 per set
Total Cost
989,444.91
JOSE ROEL R. VISTAN
Consultant
Page 49 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
263,076.70
145,648.00
408,724.70
720.00
600.00
4,800.00
25,200.00
23,040.00
54,360.00
463,084.70
32,415.93
41,677.62
5,436.00
542,614.25
34,408.00
32,384.00
66,792.00
240.00
200.00
1,600.00
5,600.00
3,840.00
11,480.00
78,272.00
5,479.04
7,044.48
1,148.00
91,943.52
315571546.xlsDE.WALLS
JOSE ROEL R. VISTAN
Consultant
Page 50 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
62,436.00
6,400.00
124,762.00
193,598.00
19,359.80
212,957.80
14,907.05
19,166.20
1,935.98
248,967.03
809,031.00
40,451.55
849,482.55
59,463.78
76,453.43
4,045.16
989,444.91
315571546.xlsDE.WALLS
JOSE ROEL R. VISTAN
Consultant
Page 51 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
III
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
CONCRETING WORKS
1.00 Concrete (3000psi)
Materials:
cu.m.
Equipment:
TYPE
QTY
RATE
55.80
2,630.00
PERIOD
Telecscopic Crane
1.00
12,000.00
day
10.00
days
Vibrators
4.00
500.00
day
10.00
days
Sub-total
Labor: 30% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
=
=
402,107.65
55.80
7,206.23 per cu.m.
2.00 Concrete (4000psi)
Materials:
cu.m.
Equipment:
TYPE
QTY
RATE
217.50
3,170.00
PERIOD
Telecscopic Crane
1.00
12,000.00
day
30.00
days
Vibrators
4.00
500.00
day
30.00
days
Sub-total
Labor: 30% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
=
=
1,589,612.55
217.50
7,308.56 per cu.m.
3.00 Reinforcing Steel Bars (Grade 40)
Materials: Grade 40 REBARS
kg
11,545.00
50.00
Ga. 16 GI Tie Wire
kg
577.25
45.00
Sub-total
315571546.xlsDE.CONCRETE
JOSE ROEL R. VISTAN
Consultant
Page 52 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
Equipment:
TYPE
UNIT
QTY
RATE
QUANTITY
UNIT PRICE
PERIOD
Telecscopic Crane
1.00
12,000.00
day
20.00
days
Bar Cutter
4.00
500.00
day
20.00
days
Labor: 35% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
1,318,565.23
11,545.00
114.21 per kg
4.00 Reinforcing Steel Bars (Grade 33)
Materials: Grade 33 REBARS
kg
10,460.00
40.00
Ga. 16 GI Tie Wire
kg
523.00
35.00
Sub-total
Equipment:
TYPE
QTY
RATE
PERIOD
Telecscopic Crane
1.00
12,000.00
day
10.00
days
Bar Cutter
4.00
500.00
day
10.00
days
Sub-total
Labor: 35% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
875,564.71
5.00 FORMWORKS
83.71 per kg
A=
Materials: 3/8" x 4' x 8' Plywood
10,460.00
973.20
pc.
150.00
600.00
Assorted Lumber
bf
4,000.00
35.00
Assorted Nails
kg
35.00
1,500.00
Sub-total
315571546.xlsDE.CONCRETE
JOSE ROEL R. VISTAN
Consultant
Page 53 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
Labor: 40% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
470,080.00
6.00 C-JOIST FLOOR SYSTEM
973.20
483.03 per sq.m.
A=
270.00 sq.m.
Materials: Type 201 Cocrete Joist
lm
275.00
500.00
Wiremesh
pc
150.00
450.00
Tie Wire
kgs
50.00
45.00
Sub-total
Equipment:
TYPE
QTY
Telecscopic Crane
1.00
RATE
12,000.00
PERIOD
day
3.00
days
Sub-total
Labor: 30% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
=
=
315571546.xlsDE.CONCRETE
364,110.50
270.00
1,348.56 per sq.m.
JOSE ROEL R. VISTAN
Consultant
Page 54 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
146,754.00
120,000.00
20,000.00
140,000.00
44,026.20
330,780.20
23,154.61
29,770.22
18,402.62
402,107.65
689,475.00
360,000.00
60,000.00
420,000.00
206,842.50
1,316,317.50
92,142.23
118,468.58
62,684.25
1,589,612.55
577,250.00
25,976.25
603,226.25
315571546.xlsDE.CONCRETE
JOSE ROEL R. VISTAN
Consultant
Page 55 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
240,000.00
40,000.00
280,000.00
211,129.19
1,094,355.44
76,604.88
98,491.99
49,112.92
1,318,565.23
418,400.00
18,305.00
436,705.00
120,000.00
20,000.00
140,000.00
152,846.75
729,551.75
51,068.62
65,659.66
29,284.68
875,564.71
90,000.00
140,000.00
52,500.00
282,500.00
315571546.xlsDE.CONCRETE
JOSE ROEL R. VISTAN
Consultant
Page 56 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
113,000.00
395,500.00
27,685.00
35,595.00
11,300.00
470,080.00
137,500.00
67,500.00
2,250.00
207,250.00
36,000.00
36,000.00
62,175.00
305,425.00
21,379.75
27,488.25
9,817.50
364,110.50
315571546.xlsDE.CONCRETE
JOSE ROEL R. VISTAN
Consultant
Page 57 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
II
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
SITEWORKS
1.00 CLEARING/GRUBBING/DEMOLITION (WITHIN SITE DISPOSAL)
Materials: 2"x3"12' lumber
bf
500.00
45.00
Assorted Nails
keg
1.50
1,500.00
GI Wire #16
roll
3.00
1,200.00
Sub-total
Workforce:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
8.00
days
Foreman
1.00
500.00
day
8.00
days
Leadman
1.00
400.00
day
8.00
days
Carpenter
5.00
350.00
day
8.00
days
10.00
240.00
day
8.00
days
Laborer
Sub-total
Equipment: TYPE
QTY
RATE
PERIOD
BACKHOE
1.00
6,000.00
day
6.00
days
DUMPTRUCK
1.00
4,000.00
day
6.00
days
JACKHAMMER
2.00
7,500.00
mo
6.00
mo.
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
2.00 SURVEY & LAY-OUT
Materials: 2"x3"12' lumber
500.00
45.00
Assorted Nails
keg
bf
1.00
1,500.00
GI Wire #16
roll
2.00
1,200.00
Sub-total
Labor & Survey Team:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
5.00
days
Foreman
1.00
500.00
day
5.00
days
Leadman
1.00
400.00
day
5.00
days
Carpenter
Laborer
Survey Team
5.00
350.00
day
5.00
days
10.00
240.00
day
5.00
days
1.00
4,500.00
day
5.00
days
Sub-total
Total Direct Cost
7% Profit
315571546.xlsDE.SITEWORKS
JOSE ROEL R. VISTAN
Consultant
Page 58 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
9% OCM
10% VAT
TOTAL ITEM COST
2.00 STRUCTURAL EXCAVATION & DISPOSAL OF UNSUITABLE MATERIALS
Labor:
POSITION
V=
QTY
RATE
420.00
cu.m.
PERIOD
Project Engineer
1.00
600.00
day
16.00
days
Foreman
1.00
500.00
day
16.00
days
16.00
days
16.00
days
Leadman
1.00
400.00
day
Laborer
20.00
240.00
day
Sub-total
Equipment: TYPE
QTY
RATE
PERIOD
BACKHOE
1.00
6,000.00
day
14.00
days
DUMPTRUCK
1.00
4,000.00
day
14.00
days
WATER PUMP
2.00
7,500.00
mo
1.00
mo.
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
=
=
312,228.00
420.00
743.40 per cu.m.
3.00 BREAKING OF UNDERGROUND CONCRETE
Labor:
POSITION
QTY
RATE
PERIOD
Project Engineer
1.00
600.00
day
12.00
days
Foreman
1.00
500.00
day
12.00
days
Leadman
1.00
400.00
day
12.00
days
Laborer
11.00
240.00
day
12.00
days
Sub-total
Equipment: TYPE
QTY
RATE
PERIOD
BACKHOE
1.00
6,000.00
day
4.00
days
DUMPTRUCK
1.00
4,000.00
day
4.00
days
JACKHAMMER
1.00
1,500.00
day
12.00
days
WATER PUMP
2.00
250.00
day
2.00
days
Sub-total
Total Direct Cost
7% Profit
315571546.xlsDE.SITEWORKS
JOSE ROEL R. VISTAN
Consultant
Page 59 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
131,968.80
4.00 GRAVEL BEDDING
1500
87.98 per sq.m.
A=
Material:
55.00 cu.m.
G1 Gravel
cu.m.
55.00
600.00
Labor: 35% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
52,833.00
5.00 BACKFILL AND COMPACTION
Labor:
QTY
Project Engineer
55
960.60 per cu.m.
V=
POSITION
1.00
28.00 cu.m.
RATE
PERIOD
600.00
day
5.00
days
(1:10)
Foreman
1.00
500.00
day
5.00
days
(1:10)
Leadman
1.00
400.00
day
5.00
days
(2:10)
Laborer
11.00
240.00
day
5.00
days
Sub-total
Equipment: TYPE
QTY
RATE
PERIOD
BACKHOE
1.00
6,000.00
day
2.00
days
DUMPTRUCK
1.00
4,000.00
day
2.00
days
PLATE COMPACTOR
1.00
500.00
day
5.00
days
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
=
=
46,179.00
28.00
1,649.25 per cu.m.
6.00 EMBANKMENT FILL
315571546.xlsDE.SITEWORKS
JOSE ROEL R. VISTAN
Consultant
Page 60 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
WORK ITEM
UNIT
Materials: Class B Filling Materials
Labor:
QUANTITY
cu.m.
POSITION
QTY
RATE
124.00
UNIT PRICE
350.00
PERIOD
Project Engineer
1.00
600.00
day
10.00
days
Foreman
1.00
500.00
day
10.00
days
10.00
days
10.00
days
Leadman
1.00
400.00
day
Laborer
11.00
240.00
day
Sub-total
Equipment: TYPE
QTY
RATE
PERIOD
BACKHOE
1.00
6,000.00
day
5.00
days
DUMPTRUCK
1.00
4,000.00
day
5.00
days
PLATE COMPACTOR
1.00
500.00
day
10.00
days
Sub-total
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
171,808.00
7.00 SOIL TREATMENT
124.00
1,385.55 per cu.m.
A=
358.00 sq.m.
Materials: Mapecon Termite Control Formula
sq.m.
358.00
100.00
Labor: 35% of Material Cost
Total Direct Cost
7% Profit
9% OCM
10% VAT
TOTAL ITEM COST
Unit Cost
=
=
315571546.xlsDE.SITEWORKS
43,106.78
358.00
120.41 per sq.m.
JOSE ROEL R. VISTAN
Consultant
Page 61 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
22,500.00
2,250.00
3,600.00
28,350.00
4,800.00
4,000.00
3,200.00
14,000.00
19,200.00
45,200.00
36,000.00
24,000.00
90,000.00
150,000.00
223,550.00
15,648.50
20,119.50
4,520.00
263,838.00
22,500.00
1,500.00
2,400.00
26,400.00
3,000.00
2,500.00
2,000.00
8,750.00
12,000.00
22,500.00
50,750.00
77,150.00
5,400.50
315571546.xlsDE.SITEWORKS
JOSE ROEL R. VISTAN
Consultant
Page 62 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
6,943.50
5,075.00
94,569.00
9,600.00
8,000.00
6,400.00
76,800.00
100,800.00
84,000.00
56,000.00
15,000.00
155,000.00
255,800.00
17,906.00
23,022.00
15,500.00
312,228.00
7,200.00
6,000.00
4,800.00
31,680.00
49,680.00
24,000.00
16,000.00
18,000.00
1,000.00
59,000.00
108,680.00
7,607.60
315571546.xlsDE.SITEWORKS
JOSE ROEL R. VISTAN
Consultant
Page 63 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
9,781.20
5,900.00
131,968.80
33,000.00
11,550.00
44,550.00
3,118.50
4,009.50
1,155.00
52,833.00
300.00
250.00
400.00
13,200.00
14,150.00
12,000.00
8,000.00
2,500.00
22,500.00
36,650.00
2,565.50
3,298.50
3,665.00
46,179.00
315571546.xlsDE.SITEWORKS
JOSE ROEL R. VISTAN
Consultant
Page 64 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
43,400.00
6,000.00
5,000.00
4,000.00
26,400.00
41,400.00
30,000.00
20,000.00
5,000.00
55,000.00
139,800.00
9,786.00
12,582.00
9,640.00
171,808.00
35,800.00
1,253.00
37,053.00
2,593.71
3,334.77
125.30
43,106.78
315571546.xlsDE.SITEWORKS
JOSE ROEL R. VISTAN
Consultant
Page 65 of 70
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM
I
WORK ITEM
UNIT
QUANTITY
UNIT PRICE
MOBILIZATION & TEMPORARY FACILITIES, TEMPORARY FENCING
AND LIGHTING
315571546.xlsDE.GENERAL REQTS.
ls
1.00
500,000.00
JOSE ROEL R. VISTAN
Consultant
Page 66 of 70
NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
AMOUNT
500,000.00
315571546.xlsDE.GENERAL REQTS.
JOSE ROEL R. VISTAN
Consultant
Page 67 of 70
PROGRAM OF WORKS FOR THE CONSTRUCTION OF NEW HIYAS NG BULACAN CONVENTION CENTRE MAIN BUILDING
LOCATION: HIYAS NG BULACAN CONVENTION CENTRE COMPOUND, MALOLOS CITY
SUMMARY
ITEM
I
WORK DESCRIPTION
General Requirements
Mobilization/Demobilization,
Temporary Facilities & Fencing,
Lighting and Water Supply
UNIT
lot
QUANTITY
1.00
UNIT COST
500,000.00
Sub Total
II
Siteworks
Survey and Layout
Clearing and Grubbing
Structural Excavation
BackFill and Compaction
Embankment Fill
G1 Gravel Bedding
Soil Treament
lot
lot
cu.m.
cu.m.
cu.m.
sq.m.
sq.m.
Concrete Works
Concrete
4000psi
3000psi
Formworks
Reinforcing Steel Bars incl. of tie wire
Grade 33
Grade 40
C-Joist Slab System
1.00
1.00
420.00
28.00
124.00
55.00
358.00
94,569.00
263,838.00
743.40
1,649.25
1,385.55
960.60
120.41
MASONRY
6" CHB Walls incl. of RSB
4" CHB Walls incl. of RSB
Solid Phenolic Boards
Curtain Wall
Frameless Glass Partition
94,569.00
263,838.00
312,228.00
46,179.00
171,808.08
52,833.00
43,106.78
984,561.86
cu.m.
cu.m.
sq.m.
217.50
55.80
973.20
7,308.56
7,206.23
483.03
1,589,612.67
402,107.69
470,080.90
kg.
kg.
sq.m.
10,460.00
11,545.00
270.00
83.71
114.21
1,348.56
875,564.76
1,318,566.00
364,110.66
Sub Total
IV
500,000.00
500,000.00
Sub Total
III
AMOUNT
5,020,042.68
sq.m.
sq.m.
lot
lot
sq.m.
728.24
161.92
1.00
1.00
40.00
745.10
567.83
248,967.03
989,444.91
5,396.00
542,614.54
91,943.68
248,967.03
989,444.91
215,840.00
Page 68 of 70
PROGRAM OF WORKS FOR THE CONSTRUCTION OF NEW HIYAS NG BULACAN CONVENTION CENTRE MAIN BUILDING
LOCATION: HIYAS NG BULACAN CONVENTION CENTRE COMPOUND, MALOLOS CITY
SUMMARY
ITEM
WORK DESCRIPTION
UNIT
QUANTITY
UNIT COST
Sub Total
V
METALS
Roof Framing
Miscellaneous Metal Works
2,088,810.16
lot
lot
1.00
1.00
982,950.90
551,240.50
Sub-total
VI
CEILING WORKS
Regular Gypsum Flat Ceiling
on Metal Furring
Smoothen Slab/Beam Soffit Ceiling
Thermal and Moisture Control
Ga. 26 Pre-Painted Long Span Metal
Roofing inclusive of Accessories and
Ga. 24 x 18" Wall Flashings, Spanish
Gutters, Cappings, Valleys and End
Flashings
50mm THK ROCKWOOL Thermal
Asphalt Membrane Water Proofing
Glass Canopy including Framing
sq.m.
sq.m.
553.00
8.00
737.92
560.35
Doors and Windows
sq.m.
sq.m.
sq.m.
sq.m.
318.60
318.60
53.20
32.20
666.56
605.00
1,461.10
7,151.70
FINISHES
Walls
Plain Cement Plaster Finish
Stone Cladding
212,365.06
192,752.36
77,730.52
230,284.74
713,132.68
lot
1.00
1,206,239.22
Sub-total
IX
408,072.50
4,482.80
412,555.30
Sub-total
VIII
982,950.90
551,240.50
1,534,191.40
Sub-total
VII
AMOUNT
1,206,239.22
1,206,239.22
sq.m.
sq.m.
1,437.00
75.00
308.35
2,856.73
443,094.64
214,255.05
Page 69 of 70
PROGRAM OF WORKS FOR THE CONSTRUCTION OF NEW HIYAS NG BULACAN CONVENTION CENTRE MAIN BUILDING
LOCATION: HIYAS NG BULACAN CONVENTION CENTRE COMPOUND, MALOLOS CITY
SUMMARY
ITEM
WORK DESCRIPTION
Composite Aluminum Panel Wall
Cladding System
300mm x 300mm Ceramic Floor Tile
Pre-formed Synthetic Stone Granite
Countertop Solid Surface
Floors
800mm X 800mm Ceramic Tiles
600mm X 600mm Ceramic Tiles
Peebles Washed Out
Painting Works
UNIT
QUANTITY
UNIT COST
sq.m.
sq.m.
146.20
110.00
3,796.40
1,930.80
555,033.53
212,387.45
sq.m.
20.00
5,396.00
107,920.00
sq.m.
sq.m.
sq.m.
sq.m.
325.00
231.00
30.00
2,150.00
1,655.61
1,491.08
1,470.55
242.00
538,073.25
344,440.17
44,116.62
520,300.00
Sub-total
X
ELECTRICAL
Panel Board and Breaker
Lighting Fixtures and Wiring Devices
Rough-Ins and Wiring - electrical
2,979,620.72
lot
lot
lot
1.00
1.00
1.00
192,665.26
280,500.44
1,118,907.50
Sub-total
XI
PLUMBING
Sanitary Sewer System
Storm Drain System
Cold Water Line
Fixtures
Civil Works
lot
lot
lot
lot
lot
Mechanical Works
Air Conditioning System
Fire Protection System
1.00
1.00
1.00
1.00
1.00
171,563.90
97,264.66
88,394.07
123,332.22
416,500.00
171,563.90
97,264.66
88,394.07
123,332.22
416,500.00
897,054.85
lot
lot
Sub-total
192,665.26
280,500.44
1,118,907.50
1,592,073.20
Sub-total
XII
AMOUNT
1.00
1.00
1,914,079.78
221,881.06
1,914,079.78
221,881.06
2,135,960.83
Page 70 of 70
PROGRAM OF WORKS FOR THE CONSTRUCTION OF NEW HIYAS NG BULACAN CONVENTION CENTRE MAIN BUILDING
LOCATION: HIYAS NG BULACAN CONVENTION CENTRE COMPOUND, MALOLOS CITY
SUMMARY
ITEM
WORK DESCRIPTION
UNIT
QUANTITY
UNIT COST
GRAND TOTAL
Submitted by:
20,064,242.89
Recommending Approval:
ROLANDO L. NICOLAS
Project Development Officer IV
Approved:
HON. JOSEFINA M. DELA CRUZ
Provincial Governor
AMOUNT
ROMEO S. CASTRO
Provincial Engineer
You might also like
- List of Construction Material Prices in The Philippines 2018No ratings yetList of Construction Material Prices in The Philippines 201817 pages
- Orca Share Media1669435013702 7002117955711351900No ratings yetOrca Share Media1669435013702 70021179557113519002 pages
- BOQ Proposal - Building Management SystemNo ratings yetBOQ Proposal - Building Management System2 pages
- Construction Materials 2018 Philippines PriceNo ratings yetConstruction Materials 2018 Philippines Price4 pages
- Orca Share Media1669434820713 7002117146259593993No ratings yetOrca Share Media1669434820713 70021171462595939935 pages
- 01.28.19 Bom - Boq 4TH Floor Emapta Office Fitout - Ee, Mech, Plum & Structured CablingNo ratings yet01.28.19 Bom - Boq 4TH Floor Emapta Office Fitout - Ee, Mech, Plum & Structured Cabling10 pages
- CLUSTER 1 Billing For Electrical (Subcon)No ratings yetCLUSTER 1 Billing For Electrical (Subcon)18 pages
- 4 - Storey Residential Building Pandacan ManilaNo ratings yet4 - Storey Residential Building Pandacan Manila2 pages
- REWIRING of GONZALES 1 BLDG. (10.9x143.6, 3ST-38CL, Bldg.2)No ratings yetREWIRING of GONZALES 1 BLDG. (10.9x143.6, 3ST-38CL, Bldg.2)13 pages
- Norsamelco Temp Facil Estimate FM PMD 11 Bill of Material Form Rev.2No ratings yetNorsamelco Temp Facil Estimate FM PMD 11 Bill of Material Form Rev.25 pages
- DPWH Project - Summary of Labor, Materials and EquipmentNo ratings yetDPWH Project - Summary of Labor, Materials and Equipment2 pages
- Faa'S Residence: Project: Proposed Two Storey Zen Type Residential Building With FirewallNo ratings yetFaa'S Residence: Project: Proposed Two Storey Zen Type Residential Building With Firewall4 pages
- Electrical Estimates: Title: Location: OwnerNo ratings yetElectrical Estimates: Title: Location: Owner25 pages
- Module 19 Introduction To Accelerated Learning 2015No ratings yetModule 19 Introduction To Accelerated Learning 201511 pages
- Statement of SLCC (Single Largest Completed Contract)No ratings yetStatement of SLCC (Single Largest Completed Contract)1 page
- ANNEX A Technical Specifications-Civil WorkNo ratings yetANNEX A Technical Specifications-Civil Work145 pages
- Tagalog Pick Up Lines For 2015 - Pinoythinking100% (2)Tagalog Pick Up Lines For 2015 - Pinoythinking12 pages
- Pressures. Hence, If A Gage Tapped Into A Tank Indicates A Vacuum Pressure of 31 Kpa, This CanNo ratings yetPressures. Hence, If A Gage Tapped Into A Tank Indicates A Vacuum Pressure of 31 Kpa, This Can1 page
- Job Description - BDA UPDATED - BangaloreNo ratings yetJob Description - BDA UPDATED - Bangalore4 pages
- CFR - Code of Federal Regulations Title 21No ratings yetCFR - Code of Federal Regulations Title 215 pages
- 5.4 Prof. Josaphat Tetuko Sri Sumantyo PH.DNo ratings yet5.4 Prof. Josaphat Tetuko Sri Sumantyo PH.D34 pages
- SHS Core - Understanding Culture Society and Politics CGNo ratings yetSHS Core - Understanding Culture Society and Politics CG12 pages
- Fast-Locking Burst-Mode Clock and Data Recovery For Parallel VCSEL-Based Optical Link ReceiversNo ratings yetFast-Locking Burst-Mode Clock and Data Recovery For Parallel VCSEL-Based Optical Link Receivers15 pages
- 86 Measuring A Discharge Coefficient of An Orifice For An Unsteady Compressible FlowNo ratings yet86 Measuring A Discharge Coefficient of An Orifice For An Unsteady Compressible Flow5 pages
- General Notes: Bridge Site Location PlanNo ratings yetGeneral Notes: Bridge Site Location Plan1 page
- Scheme - G Third Semester (Ce, CR, CS, CV)No ratings yetScheme - G Third Semester (Ce, CR, CS, CV)35 pages
- Lecture8-Designing For Different Age GroupsNo ratings yetLecture8-Designing For Different Age Groups41 pages
- Online Grievance Reddressal System (Mini Project) Guided By: R.Nitesh Asst - ProfessorNo ratings yetOnline Grievance Reddressal System (Mini Project) Guided By: R.Nitesh Asst - Professor35 pages
- Pierre Bourdieu Sociology Is A Martial ANo ratings yetPierre Bourdieu Sociology Is A Martial A4 pages
- Constructional Study of DC Machine Parts: Experiment:01No ratings yetConstructional Study of DC Machine Parts: Experiment:016 pages
- Bert Thompson-The Case For The Existence of God-Apologetics Press (2003)No ratings yetBert Thompson-The Case For The Existence of God-Apologetics Press (2003)212 pages
- MGT 480 - Group Assignment - Spring 2024No ratings yetMGT 480 - Group Assignment - Spring 20242 pages
- (Ebook) Veterinary Instruments and Equipment 4th by Teresa F. Sonsthagen ISBN 9780323511322, 0323511325 All Chapters AvailableNo ratings yet(Ebook) Veterinary Instruments and Equipment 4th by Teresa F. Sonsthagen ISBN 9780323511322, 0323511325 All Chapters Available162 pages
