PROGRAM OF WORK

PROJECT : PROPOSED INDUSTRIAL ELECTRONIC BUILDING PHASE 3

LOCATION : MAIN CAMPUS 1, DUMAGUETE CITY
CALENDAR DAY/S : 300 C.D.
SUBJECT : DETAILED ESTIMATES

SCOPE OF WORK % OF Total Unit

I MOBILIZATION/DEMOBILIZATION #REF! #REF!
II GENERAL REQUIRMENTS #REF! 1
III SITE WORKS #REF! 1
IV REINFORCED CONCRETE STRUCTURE
V MASONRY
VI CARPENTRY WORKS
VII FINISHES
VIII METAL WORKS
IX PAINTING WORKS
X FIRE DETECTION AND ALARM SYSTEM
XI ELECTRICAL WORKS
XII PLUMBING WORKS
#REF! 1
TOTAL Estimated Project Cost

Prepared by:

MICAHEL A. SAGA
Univirsity Engineer

Certificate of Avilability of Funds:

MA. JONAMIE T. LIMATOC, CPA MERLYN A. ROMANO, CPA

University Budget Officer University Chiel Accountant

Recommending approval:
 NOEL MARJON E. YASI, Ph.D
VP-Administration. Planning and Devt.

Approved by:

HON. JOEL P. LIMSON, Ph.D

University President
 Total Amount
40,000.00
245,952.00
285,596.64
#REF!
#REF!
1,319,570.11
3,652,699.68
497,715.46
#REF!
641,868.50
771,631.39
599,035.11

#REF!

MANO, CPA
Accountant
 DETAILED ESTIMATE

PROJECT : PROPOSED INDUSTRIAL ELECTRONIC BUILDING PHASE 3

LOCATION : MAIN CAMPUS 1, DUMAGUETE CITY
OWNER : NEGROS ORIENTAL STATE UNIVERSITY

NO DESCRIPTION QTY UNIT UNIT COST

I MOBILIZATION/DEMOBILIZATION
I.1 Mobilization/Demobilization 1 Lot 40,000.00
a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total Item Cost
II GENERAL REQUIRMENTS
II.1 Temporary Facilities
Contractor's Field Office 1 lot 5,000.00
Warehouse/Fabrication Shed 1 lot 5,000.00
Temporary Utility Connection (Including installation of Submeter for water and
1 Lot 8,000.00
Electricity)
Power & Communication Consumption Bills 10 mons 3,000.00
Water Consumption Bills 10 mons 1,500.00
Fencing of Temporary Facilities and Project Site 1 lot 10,000.00

As-Built Drawings Reviewed and Approved by Professionals 1 lot 10,000.00

Project Signage and Billboard 1 lot 10,000.00
Form Frames and Scaffolding 1013.5 sq.m. 235.00
Total Direct Cost

II.2 Construction Safety and Health

Personal Protectective Equipment 1 Lot 35,000.00
Safety and Health Personel 1 Lot 25,000.00
Total Direct Cost
II.3 Quality Control
Material Testing 1 Lot 30,000.00
Total Direct Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total Item Cost
III SITE WORKS
III.1 Site Clearing
Clearing and Grabbing 1013.5 sq.m. 70.00
Hauling of debris and excess material 1 lot 25,000.00
Post Construction Clean Up 1013.5 sq.m. 70.00
Total Direct Cost
III.2 Building Layout and Batter Boards
Building Layout 1013.5 sq.m. 45.00
Total Direct Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost
IV REINFORCED CONCRETE STRUCTURE
COLUMN
 IV.1 Column From 3rd to Roof Beam #REF! cu.m.
Material
3000PSI Pre Mixed Concrete #REF! cu.m. 4,500.00
25mm x 6m Reinforcing Bar #REF! length 850.00
10mm x 6m Reinforcing Bar #REF! length 165.00
#16 GI Tie Wire #REF! kls 65.00
3/4 Phenolic Board 6 use 49 shts 1,500.00
Labor
1 Foreman 12 day/s 450.00
10 Skilled Worker 12 day/s 375.00
15 Unskilled Woker 12 day/s 313.00
Equipment
3 Vibrator 5 day/s 550.00
1 One Bagger Mixer 5 day/s 550.00
Total Item Cost
BEAM
IV.2 Roof beam #REF! cu.m.
Material
3000PSI Pre Mixed Concrete #REF! cu.m. 4,500.00
20mm x 6m Reinforcing Bar 222 length 594.00
25mm x 6m Reinforcing Bar 328 length 850.00
10mm x 6m Reinforcing Bar 1065 length 165.00
#16 GI Tie Wire 350 kls 65.00
3/4 Phenolic Board 6 use #REF! shts 1,500.00
Labor
1 Foreman 35 day/s 450.00
8 Skilled Worker 35 day/s 375.00
16 Unskilled Woker 35 day/s 313.00
Equipment
2 Vibrator 5 day/s 550.00
1 Pumpcrete 1 day/s #REF!
Total Item Cost
STAIRS
IV.4 Main Stairs from 2nd to 3rd floor 3.60 cu.m.
Material
3000PSI Pre Mixed Concrete 4 cu.m. 4,500.00
10mm x 6m Reinforcing Bar 64 length 165.00
12mm x 6m Reinforcing Bar 64 length 220.00
#16 GI Tie Wire 7 kls 65.00
3/4 Phenolic Board 6 use 20 shts 1,500.00
Labor
1 Foreman 6 day/s 450.00
4 Skilled Worker 6 day/s 375.00
6 Unskilled Woker 6 day/s 313.00
Equipment
3 Concrete Vibrator 3 day/s 550.00
1 One Bagger Mixer 3 day/s 650.00
Total Item Cost
IV.5 Main Stairs from 3rd Floor to Roof Deck 3.60 cu.m.
Material
3000PSI Pre Mixed Concrete 4 cu.m. 4,500.00
10mm x 6m Reinforcing Bar 64 length 165.00
12mm x 6m Reinforcing Bar 64 length 220.00
#16 GI Tie Wire 7 kls 65.00
3/4 Phenolic Board 6 use 20 shts 1,500.00
Labor
1 Foreman 9 day/s 450.00
3 Skilled Worker 9 day/s 375.00
5 Unskilled Woker 9 day/s 313.00
Equipment
3 Concrete Vibrator 5 day/s 550.00
1 One Bagger Mixer 5 day/s 650.00
Total Item Cost
IV.6 Exit from 2nd Floor to 3rd floor 0.92 cu.m.
Material
3000PSI Pre Mixed Concrete 1 cu.m. 4,500.00
10mm x 6m Reinforcing Bar 14 length 165.00
12mm x 6m Reinforcing Bar 14 length 220.00
#16 GI Tie Wire 2 kls 65.00
3/4 Phenolic Board 6 use 5 shts 1,500.00
Labor
 1 Foreman 2 day/s 450.00
2 Skilled Worker 2 day/s 375.00
4 Unskilled Woker 2 day/s 313.00
Equipment
2 Concrete Vibrator 1 day/s 550.00
1 One Bagger Mixer 1 day/s 650.00
Total Item Cost
IV.7 Exit from 3rd Floor to Roof Deck 0.92 cu.m.
Material
3000PSI Pre Mixed Concrete 1 cu.m. 4,500.00
10mm x 6m Reinforcing Bar 14 length 165.00
12mm x 6m Reinforcing Bar 14 length 220.00
#16 GI Tie Wire 2 kls 65.00
3/4 Phenolic Board 6 use 5 shts 1,500.00
Labor
1 Foreman 3 day/s 450.00
2 Skilled Worker 3 day/s 375.00
4 Unskilled Woker 3 day/s 313.00
Equipment
2 Concrete Vibrator 1 day/s 550.00
1 One Bagger Mixer 1 day/s 650.00
Total Item Cost
SUSPENDED SLAB
IV.8 Roofdeck Suspended Slab 60.05 cu.m.
Material
3000PSI Pre Mixed Concrete 61.00 cu.m. 4,500.00
12mm x 6m Reinforcing Bar 1050 length 220.00
10mm x 6m Reinforcing Bar 550 length 165.00
#16 GI Tie Wire 169 kls 65.00
Steel Deck 481 LM 650.00
Metal Cutting Disk 4" 20 pcs 110.00
Labor
1 Foreman 28 day/s 450.00
15 Skilled Worker 28 day/s 375.00
20 Unskilled Woker 28 day/s 313.00
Equipment
5 Concrete Vibrator 1 day/s 350.00
1 Pumpcrete 1 day/s 12,015.00
Total Item Cost
CANOPY
IV.9 Canopy 3.20 cu.m.
Material
3000PSI Pre Mixed Concrete 4 cu.m. 4,500.00
10mm x 6m Reinforcing Bar 30 length 165.00
#16 GI Tie Wire 9 kls 65.00
Phenolic Board 3/4' 8 pcs 110.00
Labor
1 Foreman 4 day/s 450.00
2 Skilled Worker 4 day/s 375.00
4 Unskilled Woker 4 day/s 313.00
Equipment
1 Concrete Vibrator 1 day/s 350.00
1 One Bagger Mixer 1 day/s 650.00
Total Item Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost
V MASONRY
V.1 Second Floor #REF! sq.m.
Material
4' CHB #REF! pcs 10.50
Portland Cement, Type 1 #REF! bags 240.00
Washed Sand #REF! cu.m. 600.00
12mm x 6m Reinforcing Bar #REF! length 220.00
10mm x 6m Reinforcing Bar #REF! length 165.00
#16 GI Tie Wire #REF! kls 66.00
Hardware Cloth 10 m 95.00
Labor
1 Foreman 16 day/s 450.00
 5 Skilled Worker 16 day/s 375.00
8 Unskilled Woker 16 day/s 313.00
Equipment
1 One Bagger Mixer 18 day/s 650.00
Total Item Cost
V.2 Third Floor #REF! sq.m
Material
4' CHB #REF! pcs 10.50
Portland Cement, Type 1 #REF! bags 240.00
Washed Sand #REF! cu.m. 600.00
12mm x 6m Reinforcing Bar #REF! length 220.00
10mm x 6m Reinforcing Bar #REF! length 165.00
#16 GI Tie Wire #REF! kls 66.00
Hardware Cloth 10 m 95.00
Labor
1 Foreman 22 day/s 450.00
7 Skilled Worker 22 day/s 375.00
10 Unskilled Woker 22 day/s 313.00
Equipment
1 One Bagger Mixer 24 day/s 650.00
Total Item Cost
V.3 Roofdeck #REF! sq.m.
Material
4' CHB #REF! pcs 10.50
Portland Cement, Type 1 #REF! bags 240.00
Washed Sand #REF! cu.m. 600.00
12mm x 6m Reinforcing Bar #REF! length 220.00
10mm x 6m Reinforcing Bar #REF! length 165.00
#16 GI Tie Wire #REF! kls 66.00
Hardware Cloth 5 m 95.00
Labor
1 Foreman 5 day/s 450.00
2 Skilled Worker 5 day/s 375.00
4 Unskilled Woker 5 day/s 313.00
Equipment
1 One Bagger Mixer 12 day/s 650.00
Total Item Cost
V.4 Catch basin #REF! sq.m.
Material
4' CHB #REF! pcs 10.50
Portland Cement, Type 1 #REF! bags 240.00
Washed Sand #REF! cu.m. 600.00
12mm x 6m Reinforcing Bar #REF! length 220.00
10mm x 6m Reinforcing Bar #REF! length 165.00
#16 GI Tie Wire #REF! kls 66.00
Hardware Cloth 2 m 95.00
Labor
1 Foreman 10 day/s 450.00
2 Skilled Worker 10 day/s 375.00
4 Unskilled Woker 10 day/s 313.00
Equipment
1 One Bagger Mixer 12 day/s 650.00
Total Item Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost

VI CARPENTRY WORKS
VI.1 Ceiling Works
Material
Ground Floor 292 sq.m.
4.5mm Fiber Cement Board 102 shts 464.00
Double Furring 392 length 166.00
Carrying Channel 102 length 126.50
Wall Angle 27 length 91.00
Blind Rivets 6 box/s 260.00
Diamond Cutting Disk 3 pcs 420.00
Concrete Nail 3 kls 95.00
Second Floor 292 sq.m.
 4.5mm Fiber Cement Board 102 shts 464.00
Double Furring 392 length 166.00
Carrying Channel 102 length 126.50
Wall Angle 27 length 91.00
Blind Rivets 6 box/s 260.00
Diamond Cutting Disk 3 pcs 420.00
Concrete Nail 3 kls 95.00
Third Floor 481 sq.m.
4.5mm Fiber Cement Board 168 shts 464.00
Double Furring 623 length 166.00
Carrying Channel 168 length 126.50
Wall Angle 90 length 91.00
Blind Rivets 6 box/s 260.00
Diamond Cutting Disk 3 pcs 420.00
Concrete Nail 3 kls 95.00
Labor
1 Foreman 30 day/s 450.00
8 Skilled Worker 30 day/s 375.00
10 Unskilled Woker 30 day/s 313.00
Equipment
4 Hand Drill 30 day/s 200.00
4 Angle Grinder 30 day/s 200.00
Total Item Cost
VI.2 Wooden Doors
Material
Second Floor
Wood Jamb with viewing glass window 8 pcs 5,500.00
Wooden jamb 8 pcs 2,500.00
STS Loose Pin Hinge 3 1/2 X 3 1/2 12 pairs 450.00
STS Door Knob 8 pcs 1,500.00
Coal Tar 2 ltrs 210.00
4" CWN 10 kls 65.00
4" Paint Brush 1 pc 105.00
Third Floor
Wood Jamb with viewing glass window 7 pcs 5,500.00
Wooden jamb 7 pcs 2,500.00
STS Loose Pin Hinge 3 1/2 X 3 1/2 11 pairs 450.00
STS Door Knob 7 pcs 1,500.00
Coal Tar 2 ltrs 210.00
4" CWN 8 kls 65.00
4" Paint Brush 1 pc 105.00
Roof Deck
Wood Jamb with viewing glass window 2 pcs 5,500.00
Wooden jamb 2 pcs 2,500.00
STS Loose Pin Hinge 3 1/2 X 3 1/2 3 pairs 450.00
STS Panic Device 2 pcs 6,500.00
Coal Tar 0.5 ltrs 210.00
4" CWN 3 kls 65.00
Labor
1 Foreman 14 day/s 450.00
6 Skilled Worker 14 day/s 375.00
8 Unskilled Woker 14 day/s 313.00
Equipment
1 Jig Saw 4 day/s 200.00
1 Circular Saw 4 day/s 350.00
Total Item Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost

VII FINISHES
VII.1 Tiling
Material
Ground Floor
Main Floor 292 sq.m.
60 x 60 Ceramic Tile 68 pcs 210.00
Tile Adhesive 23 bags 295.00
Tile Grout 2 packs 126.50
Diamond Cutting Disk 10 pcs 420.00
 Self Leveling Concrete 59 bags 2,500.00
Ready Fix 20 bags 690.00
Exit Stairs - Ground to 2nd Floor 7.6 sq.m.
60 x 60Non Skid Ceramic Tile 22 pcs 210.00
Tile Adhesive 8 bags 295.00
Tile Grout 1 packs 126.50
PVC Stair Noosing 6 length 650.00
Diamond Cutting Disk 5 pcs 420.00
Ready Fix 2 bags 690.00
Second Floor
Main Floor 292 sq.m.
60 x 60 Ceramic Tile 812 pcs 210.00
Tile Adhesive 271 bags 295.00
Tile Grout 15 packs 126.50
Diamond Cutting Disk 10 pcs 420.00
Ready Fix 20 bags 690.00
Exit Stairs - 2nd to 3rd Floor 5.72 sq.m.
60 x 60Non Skid Ceramic Tile 16 pcs 210.00
Tile Adhesive 6 bags 295.00
Tile Grout 1 packs 126.50
PVC Stair Noosing 5 length 650.00
Diamond Cutting Disk 3 pcs 420.00
Ready Fix 1 bags 690.00
Main Stairs - 2nd to 3rd Floor 14.48 sq.m.
60 x 60Non Skid Ceramic Tile 41 pcs 210.00
Tile Adhesive 14 bags 295.00
Tile Grout 2 packs 126.50
PVC Stair Noosing 18 length 650.00
Diamond Cutting Disk 3 pcs 420.00
Ready Fix 3 bags 690.00
Third Floor
Main Floor 481 sq.m.
60 x 60 Ceramic Tile 1337 pcs 210.00
Tile Adhesive 446 bags 295.00
Tile Grout 67 packs 126.50
Diamond Cutting Disk 15 pcs 420.00
Powder Room
Floor 18.9 sq.m.
60 x 60 Ceramic Tile 53 pcs 210.00
Tile Adhesive 18 bags 295.00
Tile Grout 3 packs 126.50
Diamond Cutting Disk 3 pcs 420.00
Wall 47 sq.m.
60 x 60 Ceramic Tile 131 pcs 210.00
Tile Adhesive 44 length 295.00
Tile Grout 7 length 126.50
Diamond Cutting Disk 3 pcs 420.00
Exit Stairs - 3rd Floor to Roof Deck 5.32 sq.m.
60 x 60Non Skid Ceramic Tile 15 pcs 210.00
Tile Adhesive 5 bags 295.00
Tile Grout 1 packs 126.50
PVC Stair Noosing 5 length 650.00
Diamond Cutting Disk 3 pcs 420.00
Ready Fix 1 bags 690.00
Main Stairs - 2nd to 3rd Floor 14.48 sq.m.
60 x 60Non Skid Ceramic Tile 41 pcs 210.00
Tile Adhesive 14 bags 295.00
Tile Grout 2 packs 126.50
PVC Stair Noosing 18 length 650.00
Diamond Cutting Disk 3 pcs 420.00
Ready Fix 3 bags 690.00
Labor
1 Foreman 35 day/s 450.00
8 Skilled Worker 35 day/s 375.00
14 Unskilled Woker 35 day/s 313.00
Equipment
4 Angle Grinder 35 day/s 200.00
Total Item Cost
VII.2 Water proofing
Material
Third Floor
 Cementitious 31.8 sq.m. 390.00
Roof Deck
Membrane 521 sq.m. 620.00
Concrete Topping
3000PSI Pre Mixed Concrete 24.05 cu.m 4,500.00
Labor
1 Foreman 15 day/s 450.00
6 Skilled Worker 15 day/s 375.00
8 Unskilled Woker 15 day/s 313.00
Equipment
Total Item Cost
VII.3 Glass Works
Material
Ground Floor
8100m x 300m Fix Glass framed with analok with Bronze glass 6 units 4,860.00
Second Floor

8100m x 300m Fix Glass framed with analok with 1/4" Bronze glass 7 units 4,860.00

800mm x 2100mm Sliding Glass Analok Aluminum Frame with 1/4" Bronze
8 units 4,200.00
Glass
2400mm x 1200mm Sliding Glass Analok Aluminum Frame with 1/4" Bronze
10 units 7,200.00
Glass
1600mm x 1200mm Sliding Glass Analok Aluminum Frame with 1/4" Bronze
10 units 4,800.00
Glass
Third Floor

8100m x 300m Fix Glass framed with analok with 1/4" Bronze glass 7 units 4,860.00

800mm x 2100mm Sliding Glass Analok Aluminum Frame with 1/4" Bronze
11 units 4,200.00
Glass
2400mm x 1200mm Sliding Glass Analok Aluminum Frame with 1/4" Bronze
8 units 7,200.00
Glass
2400mm x 600mm Sliding Glass Analok Aluminum Frame with 1/4" Bronze
1 units 3,600.00
Glass
Third Floor

8100m x 300m Fix Glass framed with analok with 1/4" Bronze glass 7 units 4,860.00
Consumables
Circular Saw Blade 3 pcs 450.00
Silicon Sealant 25 tubes 220.00
Tox and Screw 1500 pcs 3.00
Masonry Bit 20 pcs 150.00
Metal Drill Bit 20 pcs 150.00
Labor
1 Foreman 20 day/s 450.00
4 Skilled Worker 20 day/s 375.00
8 Unskilled Woker 20 day/s 313.00
Equipment
2 Hand Drill 16 day/s 200.00
2 Angle Grinder 16 day/s 200.00
1 Circular Saw 16 day/s 350.00
Total Item Cost
VII.4 Comfort Room Cubicle
Material
Third Floor
Cubicle Phenolic Partition (Includes all accessories) 1 lot 120,000.00
Labor
1 Foreman 16 day/s 450.00
2 Skilled Worker 16 day/s 375.00
4 Unskilled Woker 16 day/s 313.00
Equipment
2 Hand Drill 16 day/s 200.00
Total Item Cost
VII.5 Stair Case Roofing
Material
3" GI Pipe S-40 13 L 3,987.00
2" GI Pipe S-40 18 L 1,957.00
Hi Rib long Span 49 LM 550.00
Flashing 20 L 350.00
Facia Board 20 L 350.00
 Consumables
Welding Rod 20 kls 145.00
Teck Screw 980 pcs 3.00
Teck Screw Adapter 10 pcs 15.00
Blind Rivets 3 box 750.00
Hardi Screw 500 pcs 1.10
Sray paint 4 can 200.00
Metal Cutting Disk 10 pcs 155.00
Diamond Cutting Disk 2 pcs 450.00
Labor
1 Foreman 20 day/s 450.00
2 Skilled Worker 20 day/s 375.00
4 Unskilled Woker 20 day/s 313.00
Equipment
1 Welding Rod 15 day/s 500.00
2 Angle Grinder 15 day/s 200.00
2 Hand Drill 15 day/s 200.00
Total Item Cost
VII.6 Roll Up Door
Material
3000mm x 2400mm Manual Roll Up Door with Complete 1 unit 75,000.00
Accessories
Labor
1 Foreman 12 day/s 450.00
2 Skilled Worker 12 day/s 375.00
4 Unskilled Woker 12 day/s 313.00
Equipment
2 Angle Grinder 12 day/s 200.00
2 Hand Drill 12 day/s 200.00
Total Item Cost
VII.7 Powder Room Counter
Material
Portland Cement 4 bags 464.00
Washed Sand 0.3 cu.m. 600.00
Fiber Cement Board 1 shts 450.00
Black Galaxy Granite 2 slab 18,000.00
All purpose Epoxy A and B 1 gals 3,500.00
Diamond Cutting Disk 5 pcs 440.00
Labor
1 Foreman 6 day/s 450.00
2 Skilled Worker 6 day/s 375.00
4 Unskilled Woker 6 day/s 313.00
Equipment
2 Angle Grinder 6 day/s 200.00
Total Item Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost

VIII METAL WORKS

VIII.1 Railing
Material
Second Floor Hallway
2" GI Pipe 8 L 1,295.00
1 1/2" GI Pipe 11 L 915.00
1 1/2" GI Flange 19 pcs 175.00
Welding Rod 25 kls 145.00
Cutting Disk 10 pcs 155.00
Grinding Disk 10 pcs 100.00
Third Floor Hallway
2" GI Pipe 11 L 1,295.00
1 1/2" GI Pipe 14 L 915.00
1 1/2" GI Flange 29 pcs 175.00
Welding Rod 25 kls 145.00
Cutting Disk 15 pcs 155.00
Grinding Disk 15 pcs 100.00
Second to Third Floor Main Stairs
2" GI Pipe 3 L 1,295.00
1 1/2" GI Pipe 7 L 915.00
 1 1/2" GI Flange 24 pcs 175.00
Welding Rod 20 kls 145.00
Cutting Disk 10 pcs 155.00
Grinding Disk 10 pcs 100.00
Third to Roof Deck Floor Main Stairs
2" GI Pipe 3 L 1,295.00
1 1/2" GI Pipe 7 L 915.00
1 1/2" GI Flange 24 pcs 175.00
Welding Rod 20 kls 145.00
Cutting Disk 10 pcs 155.00
Grinding Disk 10 pcs 100.00
Second to Third Floor Exit Stairs
2" GI Pipe 5 L 1,295.00
1 1/2" GI Pipe 7 L 915.00
1 1/2" GI Flange 12 pcs 175.00
Welding Rod 20 kls 145.00
Cutting Disk 8 pcs 155.00
Grinding Disk 8 pcs 100.00
Third to Roof Deck Floor Exit Stairs
2" GI Pipe 5 L 1,295.00
1 1/2" GI Pipe 7 L 915.00
1 1/2" GI Flange 12 pcs 175.00
Welding Rod 20 kls 145.00
Cutting Disk 8 pcs 155.00
Grinding Disk 8 pcs 100.00
Labor
1 Foreman 16 day/s 450.00
4 Skilled Worker 16 day/s 375.00
6 Unskilled Woker 16 day/s 313.00
Equipment
1 Welding Machine 16 day/s 500.00
2 Angle Grinder 16 day/s 200.00
2 Hand Drill 16 day/s 200.00
1 Circular Saw 16 day/s 350.00
Total Item Cost
VIII.2 Main Stair Enclosure
Material 14
Third Floor
2 x 6 x 1.5mm Rectagular Tube 10 L 1,200.00
Welding Rod 15 kls 145.00
Cutting Disk 5 pcs 155.00
Grinding Disk 8 pcs 100.00
Roof Deck
2 x 6 x 1.5mm Rectagular Tube 10 L 1,200.00
Welding Rod 15 kls 120.00
Cutting Disk 5 pcs 155.00
Grinding Disk 8 pcs 100.00
Labor
1 Foreman 5 day/s 450.00
2 Skilled Worker 5 day/s 375.00
4 Unskilled Woker 5 day/s 313.00
Equipment
1 Welding Machine 5 day/s 500.00
2 Angle Grinder 5 day/s 200.00
2 Hand Drill 5 day/s 200.00
1 Circular Saw 5 day/s 350.00
Total Item Cost
VIII.3 Steel louver
Material 14 sq.m.
Third Floor
Steel louver 14 sq.m. 3,500.00
Labor
1 Foreman 8 day/s 450.00
2 Skilled Worker 8 day/s 375.00
4 Unskilled Woker 8 day/s 313.00
Equipment
1 Welding Machine 8 day/s 500.00
2 Angle Grinder 8 day/s 200.00
2 Hand Drill 8 day/s 200.00
1 Circular Saw 8 day/s 350.00
Total Item Cost
 a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost

IX PAINTING WORKS
IX.1 Wall (Interior and Exterior) - Painting
Material
Second Floor #REF! sq.m.
Skim Coat #REF! bags 550.00
Concrete Primer #REF! gals 760.00
Semi Gloss latex #REF! gals 760.00
Sand Paper #REF! pcs 50.00
Paint Brush 15 pcs 60.00
Paint Roller 15 pcs 95.00
Third Floor #REF! sq.m.
Skim Coat #REF! bags 550.00
Concrete Primer #REF! gals 760.00
Semi Gloss latex #REF! gals 760.00
Sand Paper #REF! pcs 50.00
Paint Brush 15 pcs 60.00
Paint Roller 15 pcs 95.00
Roof Deck #REF! sq.m.
Skim Coat #REF! bags 550.00
Concrete Primer #REF! gals 760.00
Semi Gloss latex #REF! gals 760.00
Sand Paper #REF! pcs 50.00
Paint Brush 15 pcs 60.00
Paint Roller 15 pcs 95.00
Labor
1 Foreman 14 day/s 450.00
10 Skilled Worker 14 day/s 375.00
12 Unskilled Woker 14 day/s 313.00
Equipment

Total Item Cost

IX.2 Metal Works - Painting
Material
Ground Floor - Under Slab, Tubular Enclosure
Rust Converter 3 gals 550.00
Epoxy Primer 19 gals 1,200.00
Quick Dry Enamel 38 gals 750.00
Lacquer Thinner 6 gals 240.00
Paint Roller 5 pcs 95.00
Paint Brush 5 pcs 60.00
Second Floor - Railing, Under Slab, Tubular Enclosure
Rust Converter 3 gals 550.00
Epoxy Primer 19 gals 1,200.00
Quick Dry Enamel 43 gals 750.00
Lacquer Thinner 10 gals 240.00
Paint Roller 13 pcs 95.00
Paint Brush 9 pcs 60.00
Third Floor - Railing, Under Slab, Tubular Enclousure, Steel Louver
Rust Converter 6 gals 550.00
Epoxy Primer 33 gals 1,200.00
Quick Dry Enamel 73 gals 750.00
Lacquer Thinner 12 gals 240.00
Paint Roller 10 pcs 95.00
Paint Brush 10 pcs 60.00
Roof Deck
Rust Converter 10 gals 550.00
Epoxy Primer 7 gals 1,200.00
Quick Dry Enamel 19 gals 750.00
Lacquer Thinner 12 gals 240.00
Paint Brush 10 pcs 60.00
Labor
1 Foreman 18 day/s 450.00
6 Skilled Worker 18 day/s 375.00
8 Unskilled Woker 18 day/s 313.00
Equipment
 2 Angle Grinder 18 day/s 200.00
2 Hand Drill 18 day/s 200.00
1 Circular Saw 18 day/s 350.00
Total Item Cost
IX.3 Ceiling - Painting
Material
Ground Floor 292 sq.m.
Boral 2 bags 567.00
Flat latex 44 gals 750.00
Sand paper 40 pcs 45.00
Paint Brush 5 pcs 95.00
Paint Roller 5 pcs 60.00
Second Floor 292 sq.m.
Boral 2 bags 567.00
Flat latex 44 gals 750.00
Sand paper 40 pcs 45.00
Paint Brush 5 pcs 95.00
Paint Roller 5 pcs 60.00
Third Floor 481 sq.m.
Boral 3 bags 567.00
Flat latex 73 gals 750.00
Sand paper 60 pcs 45.00
Paint Brush 5 pcs 95.00
Paint Roller 5 pcs 60.00
Labor
1 Foreman 12 day/s 450.00
6 Skilled Worker 12 day/s 375.00
8 Unskilled Woker 12 day/s 313.00
Equipment
2 Angle Grinder 12 day/s 200.00
2 Hand Drill 12 day/s 200.00
1 Circular Saw 12 day/s 350.00
Total Item Cost
IX.4 Door Painting
Material
Body Filler 3 gals 550.00
Quick Dry Enamel 9 gals 750.00
Paint Roller 15 pcs 95.00
Paint Brush 15 pcs 60.00
Labor
1 Foreman 2 day/s 450.00
2 Skilled Worker 2 day/s 375.00
4 Unskilled Woker 2 day/s 313.00
Equipment
2 Sander 2 day/s 200.00
Total Item Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost

X FIRE DETECTION AND ALARM SYSTEM

X.1 Material 1,683.50 sq.m.
Device and Fixtures
Smoke Detector 54 pcs 2,500.00
Fire Alarm with Manual Switch 4 set 15,000.00
Fire Alarm Panel 1 set 25,000.00
Conduits and Fittings
1/2" Ø PVC Pipe 162 lgths. 93.54
3/4" Ø PVC Pipe 15 lgths. 183.75
1 1/2" Ø PVC Pipe 10 lgths. 670.00
1/2" PVC Connector 50 pcs. 15.40
3/4" PVC Connector 50 pcs. 19.80
1 1/2" PVC Connector 50 pcs. 90.00
PullBox 5 pcs. 110.00
Junction Box 65 pcs. 35.00
Utility Box 8 pcs. 25.00
Cambrick tube 3/8 50 pcs. 27.80
Electrical Tape 3M 20 rolls. 41.80
Wire
 #10 THHN Wire Black 390 mtrs. 32.00
#10 THHN Wire White 390 mtrs. 32.00
#12 THHN Wire Black 1572 mtrs. 20.00
#12 THHN Wire White 1572 mtrs. 20.00
Labor
1 Foreman 30 day/s 450.00
4 Skilled Worker 30 day/s 375.00
8 Unskilled Woker 30 day/s 313.00
Equipment

Total Item Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost

XI ELECTRICAL WORKS
X.1 Material 1,683.50 sq.m.
Device and Fixtures
Ground Floor
30x1200 Recessed Luminare with 2-40Watts Daylight LED Tube 14 set 3,500.00
Emergency Light 3 pcs 2,000.00
2 Gang Switch 2 pcs 350.00
2 Gang Universal Outlet 4 pcs 350.00
Second Floor
30x1200 Recessed Luminare with 2-40Watts Daylight LED Tube 19 set 3,500.00
6" Recessed Pin Light 4 pcs 500.00
18Watts Dayligth Led Bulb 4 pcs 450.00
Emergency Light 3 pcs 2,000.00
2 Gang Switch 5 pcs 350.00
1 Gang Switch 2 pcs 350.00
2 Gang Universal Outlet 12 pcs 350.00
Third Floor
30x1200 Recessed Luminare with 2-40Watts Daylight LED Tube 19 set 3,500.00
6" Recessed Pin Light 4 pcs 500.00
18Watts Dayligth Led Bulb 4 pcs 450.00
Emergency Light 3 pcs 2,000.00
2 Gang Switch 5 pcs 350.00
1 Gang Switch 2 pcs 350.00
2 Gang Universal Outlet 12 pcs 350.00
10 Holes Panel Board 1 unit 4,500.00
Plug In CB 15AMP 4 pcs 357.00
Plug In CB 20 AMP 2 pcs 567.00
Plug In CB 60 AMP 1 pc 985.00
Roof Deck
30x1200 Recessed Luminare with 2-40Watts Daylight LED Tube 4 set 3,500.00
6" Recessed Pin Light 2 pcs 500.00
Emergency Light 2 pcs 2,000.00
Conduits and Fittings
1/2" Ø PVC Pipe 250 lgths. 93.54
3/4" Ø PVC Pipe 50 lgths. 183.75
1 1/2" Ø PVC Pipe 10 lgths. 670.00
1/2" PVC Connector 50 pcs. 15.40
3/4" PVC Connector 50 pcs. 19.80
1 1/2" PVC Connector 50 pcs. 90.00
PullBox 5 pcs. 110.00
Junction Box 65 pcs. 35.00
Utility Box 8 pcs. 25.00
Cambrick tube 3/8 50 pcs. 27.80
Electrical Tape 3M 20 rolls. 41.80
Wire
#10 THHN Wire Black 600 mtrs. 32.00
#10 THHN Wire White 600 mtrs. 32.00
#12 THHN Wire Black 1500 mtrs. 20.00
#12 THHN Wire White 1500 mtrs. 20.00
Labor
1 Foreman 30 day/s 450.00
6 Skilled Worker 30 day/s 375.00
10 Unskilled Woker 30 day/s 313.00
Equipment
 Total Item Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost

XII PLUMBING WORKS

X.1 Material 1,683.50 sq.m.
Sanitary Line
4" PVC Pipe S-100 40 L 720.00
3" PVC Pipe S-1000 20 L 590.00
2" PVC Pipe S-1000 10 L 250.00
4"x90 PVC Elbow S-1000 15 pcs 85.00
3"x90 PVC Elbow S-1000 15 pcs 55.00
PVC Solvent Cement 5 can 250.00
Water Line
1" PVC Blue Pipe 8 L 145.00
3/4" PVC Blue Pipe 10 L 80.00
1/2" PVC Blue Pipe 10 L 56.00
1/2" PVC Blue Elbow 11 pcs 7.50
1/2" PVC Blue Tee 11 pcs 11.00
1/2" PVC Female Adapter 11 pcs 14.00
1/2" PVC male Adapter 11 pcs 15.00
1/2" PVC Coupling 28 pcs 5.00
PVC Solvent Cement 5 can 250.00
Teflon 15 pcs 14.00
Fixture
Lever Type Water Closet 4 set 7,500.00
Urinal 3 set 6,500.00
Above Counter Lavatory 3 set 5,500.00
Faucet 2 pcs 800.00
Lavatory Faucet 3 pcs 1,500.00
Flash Valve 3 pcs 3,500.00
Flexible Hose 7 pcs 250.00
Bedit 4 pcs 2,000.00
Angle Valve 2 way 4 pcs 350.00
Angle valve 1 way 6 pcs 350.00
Water System
1000Ltrs STS Water Tank with Complete Pipes and Fitting to pump 1 unit 25,000.00
2000Ltrs STS Water tank with Complete Pipes and Fitting 1 unit 35,000.00
60ltrs STS Bladder tank 1 unit 19,000.00
2HP Transfer Pump 1 unit 39,000.00
Float Valve 1 unit 3,500.00
Float Switch 1 unit 4,500.00
Consumables
Consumables and Miscellaneous 1 lot 35,000.00
Labor
1 Foreman 25 day/s 450.00
6 Skilled Worker 25 day/s 375.00
10 Unskilled Woker 25 day/s 313.00
Equipment

Total Item Cost

a. Direct Cost
b. Mark Up
c. VAT 12%
d. Total iItem Cost
TOTAL AMOUNT

40,000.00
40,000.00

40,000.00

5,000.00
5,000.00

8,000.00
30,000.00
15,000.00
10,000.00

10,000.00

10,000.00
238,172.50
93,000.00

35,000.00
25,000.00
60,000.00

30,000.00
30,000.00

183,000.00
36,600.00
26,352.00
245,952.00

70,945.00
25,000.00
70,945.00
166,890.00

45,607.50
45,607.50

212,497.50
42,499.50
30,599.64
285,596.64
 #REF!
#REF!
#REF!
#REF!
73,500.00

5,400.00
45,000.00
56,340.00

8,250.00
2,750.00
#REF!

#REF!
131,868.00
278,800.00
175,725.00
22,750.00
#REF!

15,750.00
105,000.00
175,280.00

5,500.00
#REF!
#REF!

18,000.00
10,560.00
14,080.00
455.00
30,000.00

2,700.00
9,000.00
11,268.00

4,950.00
1,950.00
101,013.00

18,000.00
10,560.00
14,080.00
455.00
30,000.00

4,050.00
10,125.00
14,085.00

8,250.00
3,250.00
109,605.00

4,500.00
2,310.00
3,080.00
130.00
7,500.00
 900.00
1,500.00
2,504.00

1,100.00
650.00
23,524.00

4,500.00
2,310.00
3,080.00
130.00
7,500.00

1,350.00
2,250.00
3,756.00

1,100.00
650.00
25,976.00

274,500.00
231,000.00
90,750.00
10,985.00
312,650.00
2,200.00

12,600.00
157,500.00
175,280.00

1,750.00
12,015.00
1,281,230.00

18,000.00
4,950.00
585.00
880.00

1,800.00
3,000.00
5,008.00

350.00
650.00
35,223.00

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
950.00

7,200.00
30,000.00
40,064.00

11,700.00
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
950.00

9,900.00
57,750.00
68,860.00

15,600.00
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
475.00

2,250.00
3,750.00
6,260.00

7,800.00
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
190.00

4,500.00
7,500.00
12,520.00

7,800.00
#REF!

#REF!
#REF!
#REF!
#REF!

47,328.00
65,072.00
12,903.00
2,457.00
1,560.00
1,260.00
285.00
 47,328.00
65,072.00
12,903.00
2,457.00
1,560.00
1,260.00
285.00

77,952.00
103,418.00
21,252.00
8,190.00
1,560.00
1,260.00
285.00

13,500.00
90,000.00
93,900.00

24,000.00
24,000.00
721,047.00

44,000.00
20,000.00
5,400.00
12,000.00
420.00
650.00
105.00

38,500.00
17,500.00
4,950.00
10,500.00
420.00
520.00
105.00

11,000.00
5,000.00
1,350.00
13,000.00
105.00
195.00

6,300.00
31,500.00
35,056.00

800.00
1,400.00
260,776.00

981,823.00
196,364.60
141,382.51
1,319,570.11

14,280.00
6,785.00
253.00
4,200.00
 147,500.00
13,800.00

4,620.00
2,360.00
126.50
3,900.00
2,100.00
1,380.00

170,520.00
79,945.00
1,897.50
4,200.00
13,800.00

3,360.00
1,770.00
126.50
3,250.00
1,260.00
690.00

8,610.00
4,130.00
253.00
11,700.00
1,260.00
2,070.00

280,770.00
131,570.00
8,475.50
6,300.00

11,130.00
5,310.00
379.50
1,260.00

27,510.00
12,980.00
885.50
1,260.00

3,150.00
1,475.00
126.50
3,250.00
1,260.00
690.00

8,610.00
4,130.00
253.00
11,700.00
1,260.00
2,070.00

15,750.00
105,000.00
153,370.00

28,000.00
1,338,071.50
 12,402.00

323,020.00

108,225.00

6,750.00
33,750.00
37,560.00

521,707.00

29,160.00

34,020.00

33,600.00

72,000.00

48,000.00

34,020.00

46,200.00

57,600.00

3,600.00

34,020.00

1,350.00
5,500.00
4,500.00
3,000.00
3,000.00

9,000.00
30,000.00
50,080.00

6,400.00
6,400.00
5,600.00
517,050.00

120,000.00

7,200.00
12,000.00
20,032.00

6,400.00
165,632.00

51,831.00
35,226.00
26,950.00
7,000.00
7,000.00
 2,900.00
2,940.00
150.00
2,250.00
550.00
800.00
1,550.00
900.00

9,000.00
15,000.00
25,040.00

7,500.00
6,000.00
6,000.00
208,587.00

75,000.00

5,400.00
9,000.00
15,024.00

4,800.00
4,800.00
114,024.00

1,856.00
180.00
450.00
36,000.00
3,500.00
2,200.00

2,700.00
4,500.00
7,512.00

2,400.00
61,298.00

2,717,782.50
543,556.50
391,360.68
3,652,699.68

10,360.00
10,065.00
3,325.00
3,625.00
1,550.00
1,000.00

14,245.00
12,810.00
5,075.00
3,625.00
2,325.00
1,500.00

3,885.00
6,405.00
 4,200.00
2,900.00
1,550.00
1,000.00

3,885.00
6,405.00
4,200.00
2,900.00
1,550.00
1,000.00

6,475.00
6,405.00
2,100.00
2,900.00
1,240.00
800.00

6,475.00
6,405.00
2,100.00
2,900.00
1,240.00
800.00

7,200.00
24,000.00
30,048.00

8,000.00
6,400.00
6,400.00
5,600.00
236,873.00

12,000.00
2,175.00
775.00
800.00

12,000.00
1,800.00
775.00
800.00

2,250.00
3,750.00
6,260.00

2,500.00
2,000.00
2,000.00
1,750.00
51,635.00

49,000.00

3,600.00
6,000.00
10,016.00

4,000.00
3,200.00
3,200.00
2,800.00
81,816.00
 370,324.00
74,064.80
53,326.66
497,715.46

#REF!
#REF!
#REF!
#REF!
900.00
1,425.00

#REF!
#REF!
#REF!
#REF!
900.00
1,425.00

#REF!
#REF!
#REF!
#REF!
900.00
1,425.00

6,300.00
52,500.00
52,584.00

#REF!

1,650.00
22,800.00
28,500.00
1,440.00
475.00
300.00

1,650.00
22,800.00
32,250.00
2,400.00
1,235.00
540.00

3,300.00
39,600.00
54,750.00
2,880.00
950.00
600.00

5,500.00
8,400.00
14,250.00
2,880.00
600.00

8,100.00
40,500.00
45,072.00
 7,200.00
7,200.00
6,300.00
364,122.00

1,134.00
33,000.00
1,800.00
475.00
300.00

1,134.00
33,000.00
1,800.00
475.00
300.00

1,701.00
54,750.00
2,700.00
475.00
300.00

5,400.00
27,000.00
30,048.00

4,800.00
4,800.00
4,200.00
209,592.00

1,650.00
6,750.00
1,425.00
900.00

900.00
1,500.00
2,504.00

800.00
16,429.00

#REF!
#REF!
#REF!
#REF!

135,000.00
60,000.00
25,000.00

15,153.48
2,756.25
6,700.00
770.00
990.00
4,500.00
550.00
2,275.00
200.00
1,390.00
836.00
 12,480.00
12,480.00
31,440.00
31,440.00

13,500.00
45,000.00
75,120.00

477,580.73

477,580.73
95,516.15
68,771.63
641,868.50

49,000.00
6,000.00
700.00
1,400.00

66,500.00
2,000.00
1,800.00
6,000.00
1,750.00
700.00
4,200.00

66,500.00
2,000.00
1,800.00
6,000.00
1,750.00
700.00
4,200.00
4,500.00
1,428.00
1,134.00
985.00

14,000.00
1,000.00
4,000.00

23,385.00
9,187.50
6,700.00
770.00
990.00
4,500.00
550.00
2,275.00
200.00
1,390.00
836.00

19,200.00
19,200.00
30,000.00
30,000.00

13,500.00
67,500.00
93,900.00
574,130.50

574,130.50
114,826.10
82,674.79
771,631.39

28,800.00
11,800.00
2,500.00
1,275.00
825.00
1,250.00

1,160.00
800.00
560.00
82.50
121.00
154.00
165.00
140.00
1,250.00
210.00

30,000.00
19,500.00
16,500.00
1,600.00
4,500.00
10,500.00
1,750.00
8,000.00
1,400.00
2,100.00

25,000.00
35,000.00
19,000.00
39,000.00
3,500.00
4,500.00

35,000.00

11,250.00
56,250.00
78,250.00

453,692.50

453,692.50
81,160.28
64,182.33
599,035.11