PLANNING, DESIGN, CONSTRUCTION AND SITE DEVELOPMENT OF

MEYCAUAYAN HOSPITAL
BRGY. MALHACAN, MEYCAUAYAN, BULACAN

PROJECT SCHEDULE AND S-CURVE

ITEM Project Duration - 365 Calendar Days

DESCRIPTION OF WORKS AMOUNT % WT
NO. Oct. 2013 Nov. 2013 Dec. 2013 Jan. 2014 Feb. 2014 Mar. 2014 Apr. 2014 May 2014 June 2014 July 2014 Aug. 2014 Sept. 2014
P 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.54
I GENERAL REQUIREMENTS 20,046,477.41 6.46
A 0.01 0.01
P 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35
II PRE PLANNING SURVEY & SITE INVEST. 12,988,800.00 4.19
A 0.02 0.02
P 8.11 8.11
III SITE WORKS 50,315,572.22 16.22
A
P 5.63 5.63 5.63
IV REINFORCED CONCRETE 52,370,082.96 16.88
A
P 1.82 1.82 1.82
V MASONRY 16,950,557.07 5.46
A
P 1.23 1.23 1.23
VI METALS 11,455,299.35 3.69
A
P 0.31 0.31
VII CARPENTRY 1,953,102.17 0.63
A
P 0.18
VIII THERMAL & MOISTURE PROTECTION 548,427.68 0.18
A
P 0.51 0.51 0.51
IX DOORS AND WINDOWS 4,737,962.62 1.53
A
P 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79
X FINISHES 19,525,289.35 6.29
A
P 3.81 3.81
XI SPECIAL CONSTRUCTION (Pile Works) 23,616,000.00 7.61
A
P 0.91
XII CONVEYING SYSTEM 2,820,800.00 0.91
A
P 0.96 0.96 0.96 0.96 0.96 0.96
XIII MECHANICAL 17,824,691.84 5.75
A
P 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41
XIV ELECTRICAL 34,955,609.55 11.27
A
P 1.73 1.73 1.73 1.73 1.73
XV UTILITIES 26,863,856.00 8.66
A
P 2.13 2.13
XVI MEDICAL SUPPLIES AND EQUIPMENTS 13,227,649.60 4.26
A

TOTAL 310,200,177.82 100.00

Projected Monthly Accomplishment P 8.998 12.831 10.322 9.745 11.763 7.602 5.957 6.597 6.087 6.682 7.905 5.538
Cumm. Projected Monthly Accomplishment P 8.998 21.828 32.150 41.895 53.658 61.260 67.217 73.814 79.901 86.583 94.488 100.026
Actual Monthly Accomplishment A 0.026 0.026 - - - - - - - - - -
Cumm. Actual Monthly Accomplishment A 0.026 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053
Projected Monthly Accomplishment P 27,910,725.89 39,800,472.53 32,017,634.10 30,229,270.99 36,488,365.27 23,581,773.80 18,480,015.79 20,462,477.28 18,883,156.41 20,727,405.32 24,520,430.12 17,180,196.95
Cumm. Projected Monthly Accomplishment P 27,910,725.89 67,711,198.42 99,728,832.53 129,958,103.52 166,446,468.79 190,028,242.59 208,508,258.38 228,970,735.66 247,853,892.06 268,581,297.38 293,101,727.50 310,281,924.46
Actual Monthly Accomplishment A 8,174,663.65 8,174,663.65 - - - - - - - - - -
Cumm. Actual Monthly Accomplishment A 8,174,663.65 16,349,327.30 16,349,327.30 16,349,327.30 16,349,327.30 16,349,327.30 16,349,327.30 16,349,327.30 16,349,327.30 16,349,327.30 16,349,327.30 16,349,327.30

Submitted By:
New Kanlaon Construction, Inc. & Jose Cris Builders (Joint Venture)

ANTONIO S. EVANGELISTA
Authorized Managing Officer
 VERBUM DEI APOSTOLATE CENTER
El Pidio St., Pasig City, Metro, Manila

BILL OF MATERIALS AND COST ESTIMATE

EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

1.0 GENERAL REQUIRMENTS

1.1 Mobilization and Demobilization 1.00 lot 150,000.00 150,000.00
1.2 Utility; Water,Electricity,Telephone 1.00 lot 190,500.00 190,500.00
1.3 Materials Testing 1.00 lot 95,000.00 95,000.00
1.4 Site Overhead 1.00 lot 85,000.00 85,000.00
1.5 Transportation/Freight Services 1.00 lot 185,550.00 185,550.00
1.6 Equipment / Tools 1.00 lot 185,000.00 185,000.00
1.7 Safety gear/PPE 1.00 lot 75,000.00 75,000.00

SUB-TOTAL 1.0 - GENERAL REQUIREMENTS 966,050.00

2.0 SITE WORKS

2.1 Excavation 57.66 m3 4,948.47 4,948.47
2.2 Backfilling / Compaction 53.06 m 3
6,366.60 3,448.58 9,815.18
2.3 Site Development
a. Parking Lights 5.00 assy 45,595.69 13,678.71 - 59,274.39
b. Pavement Markings 75.48 lm 17,815.15 5,344.54 - 23,159.69
c. Perimeter Grills (3/4' square bar as per plan) 10.00 sets 45,500.00 13,650.00 - 59,150.00
2.4 Demolition works 1.00 lot 45,525.00 45,525.00
2.5 Drainage Improvement 1.00 lot 35,525.00 10,657.50 46,182.50
2.6 Repair and Re-painting of existing roof and truss member 972.07 m2 77,765.60 23,329.68 101,095.28

SUB-TOTAL 2.0 - SITE WORKS 123,500.50 349,150.51

3.0 STRUCTURAL WORKS

3.1 REBAR WORKS
a Isolated Footing 1,125.00 kgs 50,625.00 15,187.50 65,812.50
b Columns 3,937.95 kgs 177,207.86 53,162.36 230,370.22
d Suspended Slab 3,521.03 kgs 158,446.40 47,533.92 205,980.33
e Stairs 859.00 kgs 38,655.00 11,596.50 50,251.50
 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

h Septic Tank 315.00 kgs 14,175.00 4,252.50 18,427.50

k Tie Wire 195.16 kgs 8,782.19 2,634.66 11,416.84

SUB-TOTAL 3.1 - REBAR WORKS 134,367.43 582,258.88

3.2 CONCRETING WORKS
a. Isolated Footing 42.56 m3 185,136.00 55,540.80 240,676.80
b. Columns 38.06 m 3
165,543.60 49,663.08 215,206.68
c. Suspended Slab (4000 psi) 30.52 m 3
132,771.96 39,831.59 172,603.55
d. Stairs 14.25 m 3
61,987.50 18,596.25 80,583.75
e. Septic Tank 8.00 m3 55,815.56 16,744.67 72,560.23

SUB-TOTAL 3.2 - CONCRETING WORKS 180,376.39 781,631.00

3.3 FORMWORKS AND SCAFFOLDINGS

a. Isolated Footing 11.53 m2 10,378.13 3,113.44 230.63 13,722.19
b. Columns 10.35 m 2
9,312.98 2,793.89 206.96 12,313.82
c. Stairs 28.45 m 2
25,605.00 7,681.50 569.00 33,855.50
d. Stairs 5.30 m 2
4,770.00 1,431.00 106.00 6,307.00
e. Septic Tank 6.25 5,625.00 1,687.50 125.00 7,437.50

SUB-TOTAL 3.3 - FORMWORKS AND SCAFFOLDING WORKS 16,707.33 73,636.01

3.4 RETROFITTING WORKS

a. Columns (provide 6mm thk. Steel plate as per plan) 750.00 kgs 60,000.00 18,000.00 - 78,000.00
b. 10 mm Ø anchor bolt 216.00 pcs. 69,520.01 20,856.00 2,317.33 92,693.35
c. Structural Epoxy 1.00 lot 85,250.00 25,575.00 - 110,825.00

SUB-TOTAL 3.4 - RETROFITTING WORKS 64,431.00 281,518.35

3.5 STRUCTURAL STEEL WORKS
a. Beams ( W 16 X 24 ) 4,521.00 kgs 361,680.00 108,504.00 - 470,184.00

SUB-TOTAL 3.5 - STRUCTURAL STEEL WORKS 470,184.00

SUB-TOTAL 3.0 - STRUCTURAL WORKS 2,189,228.24

4.0 ARCHITECTURAL WORKS

 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

4.1 MASONRY WORKS

a. CHB Laying
a.1.) 6'' CHB 754.27 m2 113,139.75 33,941.93 - 147,081.68
a.2.) 4'' CHB 467.64 m2
58,455.06 17,536.52 - 75,991.58
a.3) Drywall Partition 305.24 m2
129,724.88 38,917.46 - 168,642.34
b. Plastering 2,978.28 m2
372,285.00 111,685.50 - 483,970.50

SUB-TOTAL 4.1 - MASONRY 202,081.41 875,686.09

4.2 FLOOR FINISHES
a. 600x600mm Ceramic Homogenous Floor Tiles 702.72 m2 241,249.89 72,374.97 - 313,624.86
b. 300x300mm Ceramic Homogenous Floor Tiles 135.00 m2
46,346.68 13,904.00 - 60,250.68
c. Paving Block 105.00 m2
36,047.41 10,814.22 - 46,861.64
d. Concrete Topping 125.22 m2
37,615.48 11,284.64 - 48,900.12

SUB-TOTAL 4.2 - FLOOR FINISHES 108,377.84 469,637.30

4.3 WALL FINISHES
a. Interior wall painting finished 1,994.79 m2 599,225.05 179,767.52 - 778,992.57
b. Exteriorwall painting finished 1,059.00 m2
318,118.43 95,435.53 - 413,553.96
c. 300x300mm wall Ceramic Homogenous Tiles 161.39 m2
55,407.39 16,622.22 - 72,029.60
c. Synthetic Stone Surface 55.22 m2
97,748.44 29,324.53 - 127,072.97

SUB-TOTAL 4.3 - WALL FINISHES 321,149.79 1,391,649.10

4.4 CEILING FINISHES
a. 3/4" thk. Gypsum board on light guage metal furring 687.21 m2 552,948.47 165,884.54 - 718,833.01
b. 1/2" Moisture Resistance Gypsum Board 88.77 m2 61,904.78 18,571.43 - 80,476.22
c. Ceiling Paint finish 775.98 m2 291,375.96 87,412.79 - 378,788.75

SUB-TOTAL 4.4 - CEILING FINISHES 271,868.76 1,178,097.98

4.5 THERMAL & MOISTURE PROTECTION
4.5.1 Water Proofing
a. T&B ( 2nd Floor) 110.96 m2 142,853.97 42,856.19 - 185,710.16
Septic Tank 75.89 m2
97,698.79 29,309.64 - 127,008.43
 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

SUB-TOTAL 4.5 - THERMAL & MOISTURE PROTECTION 72,165.83 312,718.59

4.6 DOORS

D-1 (2.10m x1.00m) Painted Marine Plywood Flush Door on

a. wooden Door Jamb complete with lockset and other 6.00 pcs 32,185.19 9,655.56 - 41,840.75
accessories

D-2 (2.10m x .800m) Painted Marine Plywood Flush Door on

b. wooden Door Jamb complete with lockset and other 24.00 pcs 122,303.73 36,691.12 - 158,994.84
accessories

c. D-3 (2.10m x .600m) Pre-painted louver PVC door on the 17.00 pcs 45,595.69 13,678.71 - 59,274.39
PVC door jamb complete with lockset and other accessories

D-4 (2.10m x 1.000m) Glass swing door on aluminum door

d. jamb with fixed glass wall as per plan complete with lockset 6.00 pcs 99,774.09 29,932.23 - 129,706.32
and other accessories

D-5 (2.10m x 1.000m) Fire rated steel door on steel door jamb
e. with panic door lockset and other accessories to complete the 5.00 pcs 134,104.96 40,231.49 - 174,336.45
items.

SUB-TOTAL 4.6 - DOORS 130,189.10 564,152.76

4.7 WINDOWS
W-1 (1.200m X 1.200m) Awning casement window on
a. 23.00 sets 308,441.41 92,532.42 - 400,973.84
aluminum analok finish
W-2 (1.200m X 2.400m) Sliding glass window on aluminum
b. 12.00 sets 234,951.89 70,485.57 - 305,437.46
analok finish frame
W-3 (.300m X .300m) Awning casement window on
c. 22.00 sets 200,621.02 60,186.31 - 260,807.33
aluminum analok finish

W-4 (.300m X .300m) Fixed tinted glass wall on aluminum

d. 4.00 sets 36,476.55 10,942.96 - 47,419.51
analok finish frame (loc. Conference dinning) as per plan

W-5 (.300m X .300m) Fixed tinted glass wall on aluminum

e. 2.00 pcs 18,238.27 5,471.48 - 23,709.76
analok finish frame (loc. Front T&B) as per plan

SUB-TOTAL 4.7 - WINDOWS 239,618.75 1,038,347.90

4.8 SPECIALTY WORKS

a. Stair handrails 7.50 lm 41,613.90 12,484.17 54,098.07
b. Fire exit stair 1.00 lot 75,500.00 22,650.00 98,150.00
 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

SUB-TOTAL 4.8- SPECIALTY WORKS 35,134.17 152,248.07

SUB-TOTAL 4.0 - ARCHITECTURAL WORKS 5,982,537.79
5.0 SANITARY PLUMBING WORKS
5.1 SEWERLINE
Pipes
a. 150mm Ø x 3.00m 44.44 lm 32,179.80 9,653.94 - 41,833.74
b. 100mm Ø x 3.00m 122.04 lm 72,009.97 21,602.99 - 93,612.96
c. 50mm Ø x 3.00m 76.23 lm 28,623.90 8,587.17 - 37,211.07
Coupling
a. 150mm Ø 14.00 pcs 18,774.69 5,632.41 - 24,407.10
b. 100mm Ø 34.00 pcs 29,181.24 8,754.37 - 37,935.61
c. 50mm Ø 26.00 pcs 9,762.84 2,928.85 - 12,691.69
Tee
a. 150mm Ø 2.00 pcs 696.10 208.83 - 904.93
b. 100mm Ø 12.00 pcs 3,181.24 954.37 - 4,135.61
c. 50mm Ø 15.00 pcs 3,072.93 921.88 - 3,994.81
Wye
a. 150mm Ø 1.00 pcs 329.71 98.91 - 428.62
b. 100mm Ø 8.00 pcs 1,231.79 369.54 - 1,601.33
c. 50mm Ø 6.00 pcs 719.52 215.85 - 935.37
Tee Reducer
a. 150mm x 100mm Ø 3.00 pcs 660.75 198.22 - 858.97
b. 100mm x 100mm Ø 8.00 pcs 1,231.79 369.54 - 1,601.33
Wye Reducer
a. 150mm x 100mm Ø 6.00 pcs 1,321.50 396.45 - 1,717.95
b. 100mm x 50mm Ø 68.00 pcs 23,667.49 7,100.25 - 30,767.73
Clean Out
a. 150mm Ø 1.00 pcs 294.56 88.37 - 382.93
b. 100mm Ø 14.00 pcs 3,397.47 1,019.24 - 4,416.71
c. 50mm Ø 12.00 pcs 1,842.96 552.89 - 2,395.85
d. PVC Solvent 10.00 pcs 815.36 244.61 - 1,059.97
 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

SUB-TOTAL 5.1 - SEWERLINE 69,898.68 302,894.27

5.2 WATERLINE
PPR- pipes
a. 20mm Ø 91.33 pcs 63,688.59 19,106.58 - 82,795.17
b. 13mm Ø 185.96 pcs 109,730.26 32,919.08 - 142,649.34
Tee
a. 20mm Ø 57.00 pcs 76,439.83 22,931.95 - 99,371.78
b. 13mm Ø 35.00 pcs 42,243.06 12,672.92 - 54,915.98
Tee Reducer
a. 20mm Ø x 13mm Ø 10.00 pcs 14,215.13 4,264.54 - 18,479.66
Gate Valve
a. 20 mm Ø 2.00 pcs 1,037.65 311.30 - 1,348.95
b. 13 mm Ø 68.00 pcs 24,110.19 7,233.06 - 31,343.25
.
SUB-TOTAL 5.2 - WATERLINE 99,439.41 430,904.12
5.3 PLUMBING FIXTURES
a. Water Closet 23.00 pcs. 209,740.16 62,922.05 - 272,662.21
b. Lavatory 25.00 pcs. 174,336.45 52,300.94 - 226,637.39
c. Urinal 3.00 pcs. 24,138.89 7,241.67 - 31,380.56
d. Floor Drain 23.00 pcs. 20,974.02 6,292.20 - 27,266.22
e. Shower Drain 10.00 pcs. 9,119.14 2,735.74 - 11,854.88
f. Shower head 10.00 assy 18,774.69 5,632.41 - 24,407.10
g. Hoose bib 5.00 pcs. 1,072.84 321.85 - 1,394.69

SUB-TOTAL 5.2 - PLUMBING FIXTURES 137,446.86 595,603.05

SUB-TOTAL 5.0 - SANITARY AND PLUMBING WORKS 1,329,401.45
7.0 ELECTRICAL
a. Conduits,Fittings & Boxes
a.1 110 mmØ PVC Pipe 50.07 lm 55,578.09 16,673.43 - 72,251.52
a.2 80 mmØ IMC 45.00 lm 192,026.44 57,607.93 - 249,634.37
a.3 50 mmØ IMC 30.00 lm 88,568.50 26,570.55 - 115,139.04
a.4 32 mmØ IMC 30.00 lm 66,878.25 20,063.48 - 86,941.73
 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

a.5 25 mmØ EMT 142.41 lm 132,994.63 39,898.39 - 172,893.02

a.6 20 mmØ EMT 248.73 lm 201,465.75 60,439.73 - 261,905.48
a.7 15 mmØ EMT 983.61 lm 580,388.36 174,116.51 - 754,504.87
a.8 110 mmØ end bell 4.00 pcs 1,931.11 579.33 - 2,510.44
a.9 25 mmØ Adapter 48.00 pcs 10,711.23 3,213.37 - 13,924.60
a.10 20 mmØ Adapter 83.00 pcs 10,240.25 3,072.08 - 13,312.33
a.11 15 mmØ Adapter 328.00 pcs 2,470.28 741.08 - 3,211.36
a.12 Octagonal Box 350.00 pcs 10,543.87 3,163.16 - 13,707.03
a.13 Utility Box 450.00 pcs 13,556.40 4,066.92 - 17,623.32
a.14 Wire Gutter 33.80 lm 56,300.06 16,890.02 - 73,190.08

a.15 Generator Set (: 120KW/150KVA, 3Ø, 230V, 60HZ, 1.00 assy BY OTHERS -
1800RPM)

SUB-TOTAL FOR ITEM A - CODUITS, FITTINGS & BOXES 1,850,749.21

b. Wires & Cables

b.1 200mm2 THHN wire 182.25 lm 286,553.67 85,966.10 - 372,519.77

b.2 30mm2 THHN wire 45.00 lm 11,572.48 3,471.74 - 15,044.22
b.3 38mm2 THHN wire 90.00 lm 24,104.33 7,231.30 - 31,335.62
b.4 22mm2 TW wire 135.00 lm 29,320.93 8,796.28 - 38,117.21
b.5 14mm2 TW wire 604.47 lm 88,598.28 26,579.48 - 115,177.77
b.6 8mm TW wire
2
15.00 lm 1,718.88 515.66 - 2,234.55
b.7 5.5mm THHN wire
2
476.28 lm 33,000.41 9,900.12 - 42,900.54
b.8 3.5mm THHN wire
2
2,061.92 lm 57,696.37 17,308.91 - 75,005.28
b.9 2.0mm THHN wire
2
984.70 lm 16,374.62 4,912.39 - 21,287.01

SUB-TOTAL FOR ITEM B - WIRES AND CABLES 713,621.97

c. Wiring Devices, Lighting & Fixtures

c.1 Hanging Light 28.00 pcs 37,549.39 11,264.82 - 48,814.21

c.2 Pinlight 48.00 pcs 18,023.71 5,407.11 - 23,430.82
c.3 LED Light 17.00 pcs 6,383.40 1,915.02 - 8,298.42
c.4 2 - 40w Florescentlight on mirrised luminar diffuser 68.00 pcs 48,534.24 14,560.27 - 63,094.51
c.5 2 - 40w Florescentlight on acrylic plastic diffuser 12.00 pcs 8,564.87 2,569.46 - 11,134.33
 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

c.6 Recessed ringlight with plastic diffuser 42.00 pcs 19,060.07 5,718.02 - 24,778.09
c.7 Pendant light 5.00 pcs 8,180.40 2,454.12 - 10,634.52
c.8 Wall lamp 14.00 pcs 8,260.87 2,478.26 - 10,739.13
c.9 Window type aircon outlet 10.00 pcs 2,931.43 879.43 - 3,810.86
c.10 Duplex Convenience Outlet 76.00 pcs 15,982.65 4,794.80 - 20,777.45
c.11 Emergency light 39.00 assy 93,448.80 28,034.64 - 121,483.44
c.12 Exit Light 8.00 assy 13,764.96 4,129.49 - 17,894.45
c.13 1- gang switch 38.00 assy 4,019.88 1,205.96 - 5,225.84
c.14 2 - gang switch 13.00 assy 2,187.10 656.13 - 2,843.23
c.15 3 - gang switch 2.00 assy 482.78 144.83 - 627.61

SUB-TOTAL FOR ITEM C - WIRING DEVICES, LIGHTING & FIXTURES 373,586.89

d. Panel Board, Enclosed Circuit Breakers and UPS

Main Circuit Breaker:

300AT, 3P, 225AF, 22kaic , Enclosed Circuit Breaker in

1.0mm tk. G.I. Sheet NEMA Enclosure

Branches:

100AT, 3P, 225AF, 22 kaic

1.00 assy 19,847.53 5,954.26 - 25,801.79
125AT, 3P, 225AF, 22 kaic
60AT, 3P, 225AF, 22 kaic
125AT, 3P, 225AF, 22 kaic
60AT, 3P, 225AF, 22 kaic
60AT, 3P, 225AF, 22 kaic
PPAC1

100AT, 3P, 100AF, 12kaic , Enclosed Circuit Breaker in

1.0mm tk. G.I. Sheet NEMA Enclosure 1.00 assy 14,515.52 4,354.66 - 18,870.18

Branches:

12 - 30AT,2P, 50AF, 10 kaic

PPAC2

1.00 assy 15,556.18 4,666.85 - 20,223.03

 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

125AT, 3P, 225AF, 12kaic , Enclosed Circuit Breaker in

1.0mm tk. G.I. Sheet NEMA Enclosure
1.00 assy 15,556.18 4,666.85 - 20,223.03
Branches:
4 - 70AT,2P, 100AF, 10 kaic
2 - 30AT,2P, 50AF, 10 kaic
LP1
60AT, 3P, 100AF, 10kaic , Enclosed Circuit Breaker in
1.0mm tk. G.I. Sheet NEMA Enclosure 1.00 assy 10,567.47 3,170.24 - 13,737.71
Branches:
18 - 20AT,2P, 50AF, 10 kaic
LP2
125AT, 3P, 225AF, 12kaic , Enclosed Circuit Breaker in
1.0mm tk. G.I. Sheet NEMA Enclosure 1.00 assy 17,433.65 5,230.09 - 22,663.74
Branches:
18 - 20AT,2P, 50AF, 10 kaic

SUB-TOTAL FOR ITEM D - PANEL BOARD, AND CIRCUIT BREAKERS 101,296.45

e. Telephone System
e.1 25 mmØ (ID) PVC Pipe 31.50 lm 4,055.33 1,216.60 5,271.93
e.2 20 mmØ (ID) PVC Pipe 29.00 lm 2,839.31 851.79 3,691.11
e.3 CAT - 5 cable 231.22 lm 7,394.23 2,218.27 9,612.50
e.4 Telephone Panel Box 1.00 pc. 6,973.46 2,092.04 9,065.50
e.5 Pull Box 3.00 pcs 4,996.75 1,499.03 6,495.78
e.6 U-Clamp 105.00 pcs 5,316.54 1,594.96 6,911.51
e.7 Hanger and Support 1.00 lot 6,973.46 2,092.04 9,065.50
e.8 Miscellaneous 1.00 lot 15,200.00 4,560.00 19,760.00

SUB-TOTAL FOR ITEM E- TELEPHONE SYSTEM 69,873.82

f. CATV
f.1 25 mmØ (ID) PVC Pipe 346.50 lm 44,608.67 13,382.60 57,991.28
f.2 20 mmØ (ID) PVC Pipe 275.00 lm 26,924.52 8,077.36 35,001.88
f.3 RG6 Coaxial Cable 2,805.00 lm 100,914.38 30,274.31 131,188.70
f.4 CATV Panel Box 1.00 pc 6,973.46 2,092.04 9,065.50
 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

SUB-TOTAL FOR ITEM F - CATV SYSTEM 233,247.35

g. FDAS
g.1 20 mmØ (ID) PVC Pipe 204.32 lm 26,303.77 7,891.13 34,194.90
g.3 1.25mm TF wire
2
919.42 lm 23,276.87 6,983.06 30,259.93
g.3 Smoke Detector 32.00 pcs. 68,661.74 20,598.52 89,260.26

g.4 Fire Bell, Manual Station and other accessories to 8.00 pcs. 55,993.65 16,798.09 72,791.74
complete the system
g.5 FACP Panel 1.00 assy 6,973.46 2,092.04 9,065.50

SUB-TOTAL FOR ITEM G - FDAS SYSTEM 235,572.33

h. Lightning Arrester and Grounding System
f.1 25 mmØ (ID) PVC Pipe 18.50 lm 2,381.70 714.51 3,096.22
f.2 22mm2 BCW 55.50 lm 31,349.18 9,404.75 40,753.93
f.3 Ground Rod, 20 mmØ x 3m 1.00 assy. 1,345.77 403.73 1,749.50
f.4 Cadweld Powder #150 1.00 lot 5,422.56 1,626.77 7,049.33

SUB-TOTAL FOR ITEM H - LIGHTNING ARRESTER & GROUNDING SYSTEM 52,648.98

I. Public Addres & BGM System 1.00 assy. BY OTHERS -

SUB-TOTAL FOR ITEM I - PUBLIC ADDRESS & BGM SYSTEM -

SUB-TOTAL 6.0 - ELECTRICAL 3,630,597.00

8.0 MECHANICAL WORKS
a. Fire Protection System
B.I. Pipes
100mm Ø 9.00 lngs 11,444.94 3,433.48 14,878.42
75mm Ø 103.00 lngs 86,772.59 26,031.78 112,804.37
Reducer
100x75mm Ø 8.00 pcs 24,830.17 7,449.05 32,279.23
75x65mm Ø 6.00 pcs 14,685.27 4,405.58 19,090.86
Tee
100mm Ø 12.000 pcs 38,309.41 11,492.82 49,802.23
 EQUIPMENT
ITEM NO. DESCRIPTION OF WORKS QTY UNIT MATERIAL COST LABOR COST TOTAL COST
COST

75mm Ø 12.00 pcs 30,168.00 9,050.40 39,218.40

Coupling
100mm Ø 12.00 pcs 19,020.00 5,706.00 24,726.00
75mm Ø 5.00 pcs 6,280.00 1,884.00 8,164.00
Elbow 90º
100mm dia. 20.00 pcs 11,000.00 3,300.00 14,300.00
65mm dia. 15.00 pcs 1,800.00 540.00 2,340.00
FHC 12.00 pcs 270,000.00 81,000.00 351,000.00
F H V65mm dia. 10.00 pcs 117,056.53 35,116.96 152,173.49
1.00 lot 15,500.00 15,500.00

SUB-TOTAL 6.0 - MECHANICAL WORKS 836,276.99

TOTAL DIRECT COST IN PHP 15,283,241.98

236,886.27

DIRECT COST (General Requirements, Materials and Labor Utilization) 15,283,241.98

under the contract of by administration 12.00% value added tax equal to

1,833,989.04 is waived.
1,833,989.04

Prepared by:

ECCRUZ CORPORATION
 EL PUEBLO TRIANGLE BUILDING PROJECT
PNOC Compound, Sta. Mesa, Manila

ROYAL SOUTH INDUSTRIES AND DEVELOPMENT CORPORATION

BILL OF QUANTITIES

Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

1.0 GENERAL REQUIRMENTS

1.01 Mobilization / Site Maintenance 1.00 lot 137,600.21 500,000.00
1.06 Permits, Licenses, Fees and Clearances
1.08 Building Permit 1.00 lot 3,500,000.00 3,500,000.00
SUB-TOTAL 1.0 - GENERAL REQUIREMENTS 4,000,000.00
2.0 SITEWORKS
Clearing & Grubbing sq.m. -
2.01 Clearing & Grubbing 2,011.00 sq.m. 25.00 50,275.00
2.02 Layout & Staking 2,011.00 sq.m. 62.85 126,391.35
2.03 Site Grading 2,011.00 sq.m. -
2.04 Dewatering 1.00 lot 212,526.20 212,526.20
2.05 Others ( Please Specify each Items) -
Pile Hacking 364.00 pcs 714.29 260,001.56
Disposal of Debris 1.00 lot 129,822.10 129,822.10
SUB-TOTAL 2.0 - SITE WORKS 779,016.21
3.0 EARTHWORKS
Bulk Excavation 4,071.60 cu. m. 294.97 1,200,999.85
3.01 Structural Excavation 2,609.18 cu. m. 294.97 769,629.82
3.03 Backfill & Compaction 1,684.80 cu. m. 258.52 435,554.50
3.04 Soil Poisoning 988.00 sq. m. 161.97 160,026.36
3.05 Gravel Bedding and Compaction 217.77 cu. m. 700.00 152,439.00
3.06 Disposal of Excavated soil 4,995.98 cu. m. 279.57 1,396,726.13
3.07 Vapor Barrier / Damproofing sq. m. -
3.08 Water Stop 248.04 m. 400.00 99,216.00

3.09 Others to complete(please epecify each item)

SUB-TOTAL 3.0- EARTHWORKS 4,263,362.87
4.0 CONCRETE / STRUCTURAL WORKS
4.1 Foundation
Formworks -
Pile Cap 602.43 sq.m. 500.00 301,215.00
Elevator Pit 15.42 sq.m. 500.00 7,710.00
Fire Tank Wall 137.41 sq.m. 500.00 68,705.00
Sump Pit 69.32 sq.m. 500.00 34,660.00
Stairs Footing 11.16 sq.m. 500.00 5,580.00

Steel Reinforcement -
Pile Cap -
Grade 60 65,115.88 kgs 60.00 3,906,952.80
Footing Tie Beam -
Grade 60 26,173.15 kgs 60.00 1,570,389.00
Elevator Pit -
Grade 40 249.28 kgs 50.00 12,464.00
Grade 60 1,453.74 kgs 60.00 87,224.40
Fire Tank Wall -
Grade 40 727.47 kgs 50.00 36,373.50
Grade 60 6,021.54 kgs 60.00 361,292.40
Sump Pit
Grade 40 - kgs
Grade 60 3,728.95 kgs 60.00 223,737.00
Stair Footing -
Grade 40 40.34 kgs 50.00 2,017.00
Grade 60 75.51 kgs 60.00 4,530.60

Cast-inPlace Concrete -
3,000 psi -
Stair Footing 1.51 cum 3,825.68 5,776.78

Page 13 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

4,000 psi -
Pile Cap 650.73 cum 6,500.00 4,229,745.00
Footing Tie Beam 34.29 cum 6,500.00 222,885.00
Fire Tank Wall 18.19 cum 6,500.00 118,235.00
Sump Pit 11.89 cum 6,500.00 77,285.00
-
6,000 psi -
Elevator Pit 2.25 cum 7,000.00 15,750.00
-
4.2 Basement 1 -
Formworks -
Columns 300.96 sq m 500.00 150,480.00
Retaining Wall 1,117.91 sq m 500.00 558,955.00
Elevator Wall 137.56 sq m 500.00 68,780.00
STP Wall 246.24 sq m 500.00 123,120.00
Cistern Tank Wall 166.81 sq m 500.00 83,405.00
Fire Exit Wall 276.40 sq m 500.00 138,200.00
Stairs 75.96 sq m 500.00 37,980.00
Slab on Grade 39.22 sq m 500.00 19,610.00
-
Steel Reinforcement -
Columns -
Grade 40 3,184.67 kg 50.00 159,233.50
Grade 60 41,005.21 kg 60.00 2,460,312.60
Retaining Wall -
Grade 40 4,069.19 kg 50.00 203,459.50
Grade 60 20,391.74 kg 60.00 1,223,504.40
Elevator Wall -
Grade 40 656.93 kg 50.00 32,846.50
Grade 60 2,410.43 kg 60.00 144,625.80
STP Wall -
Grade 40 1,475.81 kg 50.00 73,790.50
Grade 60 4,329.72 kg 60.00 259,783.20
Cistern Tank Wall -
Grade 40 1,072.44 kg 50.00 53,622.00
Grade 60 2,107.95 kg 60.00 126,477.00
Fire Exit Wall -
Grade 40 100.28 kg 50.00 5,014.00
Grade 60 7,977.08 kg 60.00 478,624.80
Stairs -
Grade 40 449.87 kg 50.00 22,493.50
Grade 60 1,383.17 kg 60.00 82,990.20
Slab on Grade -
Grade 40 5,889.12 kg 50.00 294,456.00
Grade 60 - kg 60.00 -
-
Cast-inPlace Concrete -
3,000 psi -
Stairs 9.21 cum 4,126.36 38,003.78
Slab on Grade 350.40 cum 3,927.16 1,376,076.86
Fire Exit Wall 33.35 cum 3,894.68 129,887.58
4,000 psi -
STP Wall 30.78 cum 4,082.18 125,649.50
Cistern Tank wall 21.72 cum 4,082.18 88,664.95
6,000 psi -
Columns 60.17 cum 5,001.64 300,948.68
Retaining Wall 133.83 cum 4,925.93 659,237.21
Elevator Wall 14.29 cum 4,925.93 70,391.54
-
4.3 Ground to 2nd Floor -
Formworks -
Columns 461.71 sq m 500.00 230,855.00
Beams & Girders 1,507.88 sq m 500.00 753,940.00
Suspended Slab 1,530.78 sq m 500.00 765,390.00
Bearing Wall/Shear Wall 2,458.40 sq m 500.00 1,229,200.00

Page 14 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

Elevator Wall 254.07 sq m 500.00 127,035.00

Stairs 129.60 sq m 500.00 64,800.00
Vehicular Ramp 156.96 sq m 500.00 78,480.00

Steel Reinforcement
Columns -
Grade 40 3,877.19 kgs 50.00 193,859.50
Grade 60 28,445.71 kgs 60.00 1,706,742.60
Beams & Girders
Grade 40 12,645.01 kgs 50.00 632,250.50
Grade 60 25,088.57 kgs 60.00 1,505,314.20
Suspended Slab
Grade 40 4,703.64 kgs 50.00 235,182.00
Grade 60 11,498.46 kgs 60.00 689,907.60
Bearing Wall/Shear Wall
Grade 40 5,440.50 kgs 50.00 272,025.00
Grade 60 36,278.76 kgs 60.00 2,176,725.60
Elevator Wall
Grade 40 1,536.61 kgs 50.00 76,830.50
Grade 60 6,140.31 kgs 60.00 368,418.60
Stairs
Grade 40 899.74 kgs 50.00 44,987.00
Grade 60 2,765.53 kgs 60.00 165,931.80
Vehicular Ramp
Grade 40 1,676.78 kgs 50.00 83,839.00
Grade 60 - kgs 60.00 -

Cast-inPlace Concrete
3,000 psi
Strairs 14.22 cum 5,500.00 78,210.00
Vehicular Ramp 21.40 cum 5,500.00 117,700.00
6,000 psi -
Columns 93.84 cum 6,000.00 563,040.00
Beams & Girders 270.03 cum 6,000.00 1,620,180.00
Suspended Slab 144.36 cum 6,000.00 866,160.00
Bearing Wall/Shear Wall 288.01 cum 6,000.00 1,728,060.00
Elevator Wall 27.22 cum 6,000.00 163,320.00

4.4 3rd Floor Level

Formworks
Beams & Girders 807.90 sq m 500.00 403,950.00
Suspended Slab 148.33 sq m 500.00 74,165.00
Bearing Wall/Shear Wall 1,794.03 sq m 500.00 897,015.00
Elevator Wall 138.93 sq m 500.00 69,465.00
Stairs 85.80 sq m 500.00 42,900.00

Steel Reinforcement -
Beams & Girders -
Grade 40 6,677.91 kgs 50.00 333,895.50
Grade 60 61,289.26 kgs 60.00 3,677,355.60
Suspended Slab -
Grade 40 15,230.87 kgs 50.00 761,543.50
Grade 60 - kgs 60.00 -
Bearing Wall/Shear Wall -
Grade 40 10,412.05 kgs 50.00 520,602.50
Grade 60 40,112.03 kgs 60.00 2,406,721.80
Elevator Wall -
Grade 40 798.25 kgs 50.00 39,912.50
Grade 60 2,667.37 kgs 60.00 160,042.20
Stairs -
Grade 40 534.08 kgs 50.00 26,704.00
Grade 60 1,697.23 kgs 60.00 101,833.80

Page 15 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

Cast-inPlace Concrete
3,000 psi
Strairs 9.54 cum 5,500.00 52,470.00
6,000 psi
Beams & Girders 195.25 cum 6,000.00 1,171,500.00
Suspended Slab 17.07 cum 6,000.00 102,420.00
Bearing Wall/Shear Wall 120.45 cum 6,000.00 722,700.00
Elevator Wall 9.45 cum 6,000.00 56,700.00

4.5 4th Floor to Roof Deck

Formworks
Beams & Girders 384.43 sq m 500.00 192,215.00
Suspended Slab 4,806.63 sq m 500.00 2,403,315.00
Bearing Wall/Shear Wall 17,009.72 sq m 500.00 8,504,860.00
Elevator Wall 1,421.45 sq m 500.00 710,725.00
Stairs 651.70 sq m 500.00 325,850.00

Steel Reinforcement -
Beams & Girders -
Grade 40 4,711.17 kgs 50.00 235,558.50
Grade 60 13,948.17 kgs 60.00 836,890.20
Suspended Slab -
Grade 40 108,807.90 kgs 50.00 5,440,395.00
Grade 60 - kgs 60.00 -
Bearing Wall/Shear Wall -
Grade 40 130,581.35 kgs 50.00 6,529,067.50
Grade 60 64,087.08 kgs 60.00 3,845,224.80
Elevator Wall -
Grade 40 8,926.09 kgs 50.00 446,304.50
Grade 60 7,875.67 kgs 60.00 472,540.20
Stairs -
Grade 40 4,031.71 kgs 5.00 20,158.55
Grade 60 13,493.70 kgs 60.00 809,622.00

Cast-inPlace Concrete
3,000 psi
Strairs 72.80 cum 5,500.00 400,400.00
6,000 psi
Beams & Girders 31.92 cum 6,000.00 191,520.00
Suspended Slab 577.36 cum 6,000.00 3,464,160.00
Bearing Wall/Shear Wall 1,151.97 cum 6,000.00 6,911,820.00
Elevator Wall 96.15 cum 6,000.00 576,900.00

Miscellaneous Concreting Works

Island Curb
Concrete (3000 psi) 41.20 cu m 5,500.00 226,600.00
Steel Reinforcement Grade 40 1,737.83 kgs 50.00 86,891.50
Steel Reinforcement Grade 60 - kgs -
Forms 100.82 sq m 500.00 50,410.00
-
Special Foundation -
Supply of PSC Piles 450mmx450mmx13.50m incl. delivery 361.00 pcs 50,000.00 18,050,000.00
Pile Driving 361.00 PP 12,184.83 4,398,723.63
Pile Dynamic analysis 10.00 no. 37,500.00 375,000.00
Pile Integrity Test 178.00 no. 11,250.00 2,002,500.00
SUB-TOTAL 4.0 - STRUCTURAL WORKS 116,620,512.75
5.0 ARCHITECTURAL WORKS

5.1 Wall Partitions

5.1.1 100mm thk. CB Walls incl. stiffiner beams and stiffinner columns 1,959.25 sq.m. 1,118.86 2,192,126.46
5.1.2 150mm thk. CB Walls incl. stiffiner beams and stiffinner columns 2,949.07 sq.m. 1,325.93 3,910,260.39

Page 16 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

100mm thk. Drywall Partition with 12mm thk. Reg. Gypsum Board on
218.35 sq.m. 1,031.52 225,232.39
both sideon Metal Studs sp. At 400mm o.c. w/o insulation
5.1.3
12mm thk. Laminated cubicle partition (Phenolic) complete with
sq.m. 6,000.00 62,220.00
5.1.4 accessories 10.37
5.1.5 Others ( Specify each item) -
SUB-TOTAL 5.1 TOTAL FOR WALL PARTITIONS 6,389,839.23
5.2 FLOOR FINISHES
5.2.1 Plain Cement Smooth Finish 2,599.52 sq.m. 418.76 1,088,575.00
5.2.2 Plain cement smooth finish with angular metal Nosing in paint finish 567.02 sq.m. 766.99 434,898.67
5.2.3 600x600 Homogenous Floor tiles(Exterior) 320.58 sq.m. 865.96 277,609.46
5.2.4 600x600 Ceramic Floor tiles 3,094.71 sq.m. 738.46 2,285,319.55
5.2.5 300x300 Ceramic Floor tiles 498.63 sq.m. 565.26 281,855.59
5.2.6 200x200 Ceramic Floor tiles 71.66 sq.m. 981.65 70,345.04
5.2.7 Accent Driveway Floor Finish 130.97 sq.m. 1,248.36 163,497.71
5.2.8 600x600 Homogenous Floor tiles(Interior) 898.38 sq.m. 865.86 777,871.31
5.2.9 Other (please specify each item) sq.m.
Floor Topping 4,973.27 sq.m. 389.84 1,938,779.58
Special Finish 52.55 sq.m. 1,248.36 65,601.32
SUB-TOTAL 5.2 FOR FLOOR FINISHES 7,384,353.21

5.3 WALL FINISHES -

Plain Cement Finish in Moisture Resistant Paint finish ( Paint Measured
5.3.1 5,773.68 sq.m. 301.85 1,742,785.31
Separately)
Plain Cement Finish in Moisture Resistant Paint finish in accent
5.3.2 81.85 sq.m. 30.1.85 137,600.21
color( Paint Measured Separately)
5.3.3 Retaining Wall 603.72 sq.m. 1,057.36 638,349.38
5.3.4 Plain Cement Paint finish (Painting measured Separately) 7,774.36 sq.m. 301.85 2,346,690.57
5.3.5 300mmx300mm Ceramic Wall Tile(toilet) Including scratch coat 1800mm H 2,706.00 sq.m. 871.60 2,358,549.60
5.3.6 Wall Accent finsh 139.57 sq.m. 871.60 121,649.21
Plain Cement Wall Finish with Waterproofing System (Water proofing
5.3.7 215.34 sq.m. 143.56 30,914.21
measured separately)
SUB-TOTAL 5.3 FOR WALL FINISHES 7,376,538.49

5.4 CEILING FINISHES

Exposed Underslab in Paint and Rub Concrete Finish 5,510.55 sq.m. 320.60 1,766,682.33

10mm thk. Gypsum board, painted finish on light gauge metal framing
1,150.21 sq.m. 835.39 960,873.93
system. Paint measured separately
10mm thk. Moiature Resistant Gypsum board, painted finish on light gauge
499.63 sq.m. 842.33 420,853.34
metal framing system. Paint measured separately
Others (Specify each item) -

600x600 Acoustic board ceiling panel on light gauge metal frame system 16.93 sq.m. 1,156.23 19,574.97

Plain cement finish with waterproofing system. Water proofing measured

92.64 sq.m. 143.56 13,299.40
separately

Suspended ceiling in built ficem board on light gauge metal frame 167.05 sq.m. 1,113.31 185,978.44

SUB-TOTAL 5.4 FOR CEILING FINISHES 3,367,262.41

5.5 PAINTING WORKS

5.5.1 Zebra Paint 178.53 sq.m. 488.93 87,288.67
5.5.2 Parking Strip 10.60 sq.m. 507.50 5,379.50
5.5.3 Semi Gloss Latex Painted finish, Interior Masonry Concrete Wall 19,644.19 sq.m. 299.75 5,888,345.95
5.5.4 Semi Gloss Latex Painted Finish, Interior Gypsum 2,253.59 sq.m. 290.51 654,690.43
5.5.5 Painted finish, (Elastomeric paint(exterior wall) 6,660.76 sq.m. 348.75 2,322,940.05

Painting Wood Doors, Lacquer Finish 1,692.27 sq.m. 504.65 854,004.06

5.5.6

Painting Metal Doors, Automotive Lacquer paint 366.93 sq.m. 424.20 155,651.71
5.5.7
5.5.8 Painting Metal Louver Windows 10.80 sq.m. 424.20 4,581.36
5.5.9 Others (please specify each items)

SUB-TOTAL 5.5 FOR PAINTING WORKS 9,972,881.73

Page 17 of 28
 Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

DOORS AND WINDOWS

5.6
5.6.1 Glass Doors
D1-12mm thk Tempered Double Glass Frameless Door with Fixed
Glazing Side and Tanscom Panel on Both ends as shown on Door 1.00 sets 179,498.22 179,498.22
Schedule, 7450mm x 3000mm ( overall dimension)
5.6.1.1
D2-12mm thk Tempered Double Glass Frameless Door with Fixed
Glazing Side and Tanscom Panel on Both ends as shown on Door 1.00 sets 122,812.26 122,812.26
5.6.1.2 Schedule, 4600mm x 3000mm ( overall dimension)

D3-12mm thk Tempered Double Glass Frameless Door with Fixed

Glazing Side and Tanscom Panel on Both ends as shown on Door 3.00 sets 80,145.75 240,437.25
5.6.1.3 Schedule, 1850mm x 3000mm ( overall dimension)

D4-12mm thk Tempered Double Glass Frameless Door with Fixed

Glazing Side and Tanscom Panel on Both ends as shown on Door 2.00 sets 48,487.87 96,975.74
Schedule, 1400mm x 3000mm ( overall dimension)
5.6.1.4

5.6.2 Steel Doors

FD1-Fire Rated Metal Doors with viewing glass, 900mm x 2400mm (overall
47.00 sets 13,224.40 621,546.80
dimension)

LD1 - Double Leaf Louver Door, 1171mm x 2400mm (overall dimension) 17.00 sets 11,390.28 193,634.76

LD2 - Double Leaf Louver Door, 2072mm x 2400mm (overall dimension) 3.00 sets 20,849.22 62,547.66

5.6.3 Wood Doors

D5-Solid Wood Doors with Louvers on 2"x4" Wooden Jamb shown on
5.6.3.1 2.00 sets 11,531.56 23,063.12
Door
D6- Schedule
Solid 900mm
Wood Doors withx 2400mm (overall
Louvers on 2"x4"dimension)
Wooden nJambs shown on
5.6.3.2 1.00 sets 8,283.24 8,283.24
Door schedule,
UD1-Solid Wood700mm
Doors xon2150mm (overallJamb
2"x4" Wooden dimension)
shown on door Schedule,
5.6.3.3 341.00 sets 8,385.79 2,859,554.39
900mm x 2150mm(overall
UD3-Flush Hollow Core Wooddimension)
Doors on 2"x4" Wooden Jamb shown on
5.6.3.4 22.00 sets 4,919.26 108,223.72
Door Schedule, 800mm x 2150mm(overall dimension)

5.6.4 PVC Doors

UD2-PVC Doors with bottom louver, 700mm x 2150mm (overall dimension) 341.00 sets 2,811.05 958,568.05

5.6.5 Windows

W1A-Fixed Frameless Viewing window as shown onWindow schedule,

1.00 sets 36,002.18 36,002.18
2011 x 3000mm (overall dimension)
5.6.5.1
W1B-Fixed Frameless Shop window as shown onWindow schedule, 5100
1.00 sets 106,504.00 106,504.00
5.6.5.2 x 3000mm (overall dimension)

W2-Fixed & Awning Aluminu framed window as shown onWindow

2.00 sets 5,762.87 11,525.74
5.6.5.3 sschedule, 900 x 1000mm (overall dimension)
W3-Fixed & Awning Aluminu framed window as shown onWindow
1.00 sets 13,681.01 13,681.01
6 5.6.5.4 schedule, 2000 x 1450mm (overall dimension)
W4-Fixed & Awning Aluminu framed window as shown onWindow
36.00 sets 3,459.63 124,546.68
5.6.5.5 schedule, 900x 1000mm (overall dimension)

UW1-Fixed and Casement Aluminum Frame Window as shown on Window

374.00 sets 19,585.91 7,325,130.34
Schedule, 1200mm x 2150mm (overall dimnsion)
5.6.5.6

UW1-Fixed and Casement Aluminum Frame Window as shown on Window

77.00 sets 12,265.88 944,472.76
Schedule, 800mm x 1200mm (overall dimnsion)
5.6.5.7

UW3- Unit toilet

HW1-Hallway Windows, 3159mm x 1300mm 10.00 sets 20,126.29 201,262.90

5.6.6 Louver Windows -

L1-Fixed Metal Framed Louver Window in equal Panel, 1995mm x
1.00 sets 15,169.09 15,169.09
5.6.6.1 2400mm (overall dimension)

Page 18 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

L2-Double Leaf Operable Metal Louver Window 1.00 sets 16,575.16 16,575.16
5.6.6.2

5.6.7 Hardwares -
5.6.7.1 Loose Pin Hinges 31/2"x31/2" in Satin Brass finish 1,098.00 sets 237.50 260,775.00

Butt Hinges 4"x4" in Stainless Steel Matt Finish 261.00 sets 542.50 141,592.50
5.6.7.2

Unit Entrance Cylindrical LocksetInterior Doors Cylindrical Lockset 341.00 sets 707.16 241,141.56
5.6.7.3

Interior Doors Cylindrical Lockset 22.00 sets 707.16 15,557.52

5.6.7.4

Privacy Lockset 341.00 sets 647.16 220,681.56

5.6.7.5

5.6.7.6 Panic Exit Device 47.00 sets 3,364.06 158,110.82

5.6.7.7 Dead Bolt 20.00 sets 2,190.34 43,806.80

Door Closer 50.00 sets 1,190.31 59,515.50

5.6.7.8
5.6.7.9 Flush Bolt 40.00 sets 1,360.02 54,400.80
5.6.7.10 Pull Handles 40.00 sets 915.02 36,600.80

Push Plates 40.00 sets 1,315.02 52,600.80

5.6.7.11

SUB-TOTAL 5.6 FOR DOORS, WINDOWS, & HARDWARES 15,554,798.73

PLUMBING FIXTURES & TOILET ACCESSORIES

5.7

Toilet Accessories -
5.7.1

Soap Holder, Surface mounted 341.00 sets 998.59 340,519.19

5.7.2

Toilet Paper Holder, surface mounted 344.00 sets 1,031.45 354,818.80

5.7.3
5.7.4 Framed Mirror(with backing)400mm x 600mm 113.00 sets 1,780.00 201,140.00
SUB-TOTAL 5.7 FOR PLUMBING FIXTURES & TOILET ACCESSORIES 896,477.99

5.8 THERMAL & MOISTURE PROTECTION -

Cement Tissues Waterproofing 1,461.47 sq m 392.00 572,896.24

5.8.1
5.8.2 Cement Tissues Waterproofing with Tank Lining 349.62 sq m 672.00 234,944.64
5.8.3 4mm thk Membrane Torch Applied Waterproofing 2,340.21 sq m 560.00 1,310,517.60
SUB-TOTAL 5.8 FOR THERMAL & MOISTURE PROTECTION 2,118,358.48

5.9 METAL WORKS

5.9.1 Elevator Hoissting Hook / Beam 1.00 lot 100,781.26 100,781.26
5.9.2 Transformer Hoisting Beam 1.00 lot 110,977.96 110,977.96
5.9.3 Generator Hoisting Beam 1.00 lot 11,560.21 11,560.21
5.9.4 -
5.9.4 Stair Railings, 38mmØ BI Pipe Balluster in Epoxy Enamel Paint finish 262.29 lm 3,616.34 948,529.82
5.9.5 Drying Cages(Laundry Cages) 200.00 units 6,602.05 1,320,410.00
Access Ladder 4.00 units 89,988.72 359,954.88
SS Ladder Rung 20mmØ 45.00 pcs 1,334.01 60,030.45
Trench Drain 8.75 lm 9,772.10 85,505.88
SUB- TOTAL 5.9 FOR METAL WORKS 2,997,750.45

5.10 MISCELLANEOUS WORK

Kitchen Cabinet composed of Hanging Cabinet, 1300 x 300 x 800, Base
5.10.1 341.00 set 25,308.25 8,630,113.25
Cabinet, 1300x600x900, Counter Top, 1300x600x30
5.10.2 Aircon Cover, 6mm thk ficemboard on 1x1x1/8 Angular bar 341.00 pcs 362.94 123,762.54
SUB-TOTAL 5.10 FOR MISCELLANEOUS WORK 8,753,875.79

Page 19 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

SANITARY & PLUMBING, DRAINAGE WORKS

6
Storm Drain Lines : uPVC Pipes incl. Fittinga
uPVC Perforated Pipe 150mmØ Series 1000 137.00 lm 464.56 63,644.72
uPVC Perforated Elbows 90 deg x 150mmØ 12.00 ea 378.79 4,545.48
uPVC Perforated Elbows 45 deg x 150mmØ 3.00 ea 336.70 1,010.10
uPVC Storm Drain Pipe 100mmØ Series 1000 335.00 lm 233.76 78,309.60
-
Clean out 100mmØ 4.00 ea 144.30 577.20
Catch Bsin with grating 500mm x 500mm 7.00 unit 1,503.14 10,521.98
Parking Drain 100mm x 100mm 19.00 unit 1,250.61 23,761.59
Roof Drain 20.00 unit 1,000.49 20,009.80
floor drain 19.00 unit 1,250.61 23,761.59
Sump Pit Submersible Pump139GPM @30ft,TDH, 2HP, 230Volts, 60Hz
complete with automatic Float Switch for start-stop 3"Ø Discharge 1.00 unit 13,549.92 13,549.92
Connection
-
Sanitary & Sewage Lines uPVC Pipes -
uPVC Sanitary Pipe 150mmØ Series 1000 160.00 lm 395.74 63,318.40
uPVC Sanitary Pipe 100mmØ Series 1000 850.00 lm 191.99 163,191.50
uPVC Sanitary Pipe 75mmØ Series 1000 2,002.00 lm 143.01 286,306.02
uPVC Sanitary Pipe 50mmØ Series 1000 349.00 lm 96.00 33,504.00
uPVC 150mmØ clean out 19.00 ea 492.43 9,356.17

uPVC 100mmØ clean out 698.00 ea 125.06 87,291.88

uPVC 100mmØ P-Trap 341.00 ea 197.66 67,402.06

uPVC 50mmØ P-Trap 341.00 ea 81.17 27,678.97
Floor Drains (100mm x 100mm) with Cover (@toilet &Bath, Laundry) 687.00 ea 210.44 144,572.28
-
Pipe Fittings 1.00 lot 81,949.02 81,949.02
Consumables 1.00 lot -
Sleeving Works 1.00 lot 48,100.53 48,100.53
Pipe Hangers & Supports 1.00 lot 168,351.86 168,351.86
-
Water Lines & Pipe Fittings -
Pipes & Fittings -
CWL PPR 75mmØ Pipes 180.00 lm 918.24 165,283.20
CWL PPR 50mmØ Pipes 715.00 lm 424.75 303,696.25
CWL PPR 32mmØ Pipes 105.00 lm 182.40 19,152.00
CWL PPR 25mmØ Pipes 15.00 lm 97.65 1,464.75
CWL PPR 20mmØ Pipes 2,387.00 lm 58.21 138,947.27
Pipe Fittings 1.00 lot 144,301.59 144,301.59
Pipe Hangers and supports 1.00 lot 72,150.80 72,150.80
Consumables 1.00 lot 24,050.27 24,050.27
Sleeving Works 1.00 lot 24,050.27 24,050.27

Valves & Fittings

Gate Valve 75mmØ 17.00 ea 4,327.34 73,564.78
Gate Valve 32mmØ 10.00 ea 82.97 829.70
Gate Valve 20mmØ 341.00 ea 529.11 180,426.51
Float Valve 75mmØ 1.00 ea 1,058.00 1,058.00
Float Valve 32mmØ 1.00 ea 634.93 634.93

Water Meter 20mmØ 341.00 ea 450.94 153,770.54

Water Meter 25mmØ 1.00 ea 450.94 450.94
Water Meter 32mmØ 9.00 ea 450.94 4,058.46
Water Meter750mmØ 1.00 ea 3,006.29 3,006.29

Pumps
LP CPS&PUMPControls
4 cu/hr, 60TDH, 3Ø, 400V, 60Hz (3 pumps @ 2HP/unit)
constant Pressure system-High Pressure Zone complete with Controls 1.00 unit 187,931.12 187,931.12
HP CPStoPUMP
(equiv. ZEUS 3.5 cu/hr,
Pump 60TDH,
Model 3Ø, 400V, 60Hz (3 pumps @ 2HP/unit)
JVL2-70)
constant Pressure system-High Pressure Zone complete with Controls 1.00 unit 190,055.39 190,055.39
(equiv. to ZEUS Pump Model JVL2-70)
-
Page 20 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

Fixtures -
Hose Bibb 5.00 ea 206.84 1,034.20
-
Water Closet, Royal Tern, Sparrow CS 1302, Whiote, Complete with snap-
349.00 set 1,536.81 536,346.69
on ball coak with float rod, flush valve with flapper and seat cover
Urinal, Royal Tern, Pelican U4200, White, complete with urinal bracket and
41.00 set 1,464.66 60,051.06
Push urinal valve
Lavatory with counter top 1.00 set 2,241.98 2,241.98
lavatory w/o counter top, Pozzi 94.00 set 1,575.29 148,077.26
Kitchen sink, Crown 341.00 set 1,197.70 408,415.70
Shower Assembly, Pozzi 341.00 set 1,091.89 372,334.49
SUB-TOTAL 6.0 FOR SANITARY,PLUMBING & DRAINAGE WORKS 4,647,203.80
7.0 FIRE PROTECTION WORKS
7.1 Pipes & Fittings (shall be 2 coats QDE Red painting incl.fittings & hangers)
7.1.1 Wet Fire Lines
7.1.1.1 FWL 150mmØ BI Pipe Sch. 40 94.00 lm 223.88 21,044.72
7.1.1.2 FWL 100mmØ BI Pipe Sch. 40 361.00 lm 188.55 68,066.55
7.1.1.3 FWL 75mmØ BI Pipe Sch. 40 277.00 lm 513.25 142,170.25
7.1.1.4 FWL 65mmØ BI Pipe Sch. 40 28.00 lm 381.76 10,689.28
7.1.1.5 FWL 50mmØ BI Pipe Sch. 40 98.00 lm 477.52 46,796.96
7.1.1.6 FWL 40mmØ BI Pipe Sch. 40 112.00 lm 390.70 43,758.40
7.1.1.7 FWL 32mmØ BI Pipe Sch. 40 274.00 lm 329.94 90,403.56
7.1.1.8 FWL 25mmØ BI Pipe Sch. 40 1,320.00 lm 113.02 149,186.40
7.1.1.9 Pipe fittings 1.00 lot 260,468.94 260,468.94
7.1.2 Elbow
7.1.2.1 B.I. Elbow 150mmØ flange connection 14.00 ea 541.13 7,575.82
7.1.2.2 B.I. Elbow 100mmØ flange connection 15.00 ea 432.90 6,493.50

7.1.2.3 B.I. Elbow 50mmØ threaded connection 51.00 ea 162.34 8,279.34

7.1.2.4 B.I. Elbow 25mmØ threaded connection 1,968.00 ea 90.91 178,910.88

7.1.2.5 B.I. Elbow 40mm x 90 deg. Threaded 12.00 ea 129.87 1,558.44

7.1.3 Tees
7.1.3.1 B. I. Tee 150mmØ x 150mmØ flange connection 20.00 ea 865.81 17,316.20

B. I. Tee 150mmØ x 65mmØ flange connection 24.00 ea 450.22 10,805.28

7.1.3.3

B.I. Tee 150mm x 40mm 6.00 ea 359.79 2,158.74

7.1.3.4
7.1.3.5 B.I. Tee 100mm x 80mm 6.00 ea 323.60 1,941.60
7.1.3.6 B.I. Tee 100mm x 40mm 18.00 ea 194.09 3,493.62
7.1.3.7 B.I. Tee 100mm x 32mm 78.00 ea 129.39 10,092.42
7.1.3.8 B.I. Tee 80mm x 40mm 12.00 ea 103.41 1,240.92

B.I. Tee 50mm x 40mm 6.00 ea 83.21 499.26

7.1.3.9
7.1.3.10 B.I. Tee 50mm x 32mm 156.00 ea 72.81 11,358.36
7.1.3.11 B.I. Tee 32mm x 25mm 48.00 ea 39.11 1,877.28

B.I. tee 32mmØ threaded 35.00 ea 50.93 1,782.55

7.1.3.15
7.1.3.16 B.I. tee 25mmØ threaded 48.00 ea 32.60 1,564.80
7.1.4 B.I. Nipple -
7.1.4.1 B. I. Nipple 50mm Ø 298.00 ea 50.93 15,177.14
7.1.4.2 B. I. Nipple 25mm Ø 964.00 pcs 36.38 35,070.32
7.1.5 Concentric Reducer
7.1.5.1 150mmØ flange complete with BNW & Gasket 136.00 pcs 348.73 47,427.28

7.1.5 Dry Standpipe Lines

7.1.5.1 DSP 150mmØ BI Pipe Sch. 40 189.00 lm 803.28 151,819.92
7.1.5.2 DSP 65mmØ BI Pipe Sch. 40 14.00 lm 312.65 4,377.10

7.2 Controls, Valves Fittings & Fixtures

7.2.1 Sprinkler Head and Accessories
7.2.1.1 Pendent Type with Chrome Escucheon Plate 366.00 set 207.44 75,923.04
7.2.1.2 Upright Heads 326.00 ea 197.06 64,241.56

Page 21 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

7.2.1.3 Sidewall Heads 469.00 ea 197.06 92,421.14

7.2.2 Valves & Controls

Fire Department Connecxtion (for Dry Stand Pipes 65mm x65mm x150mm
2.00 set 25,012.27 50,024.54
Siamese Twin x cap & chains labelled "FOR DSP" Flush type

Fire Department Connecxtion (for Dry Stand Pipes 65mm x65mm x150mm
1.00 set 25,252.78 25,252.78
Siamese Twin x cap & chains labelled "FOR AFSS" Flush type

Roof Manifold 150mm x 65mm x 65 Siamese with Cap & chain 4.00 set 3,607.54 14,430.16
Fire Hose Valve 65mmØ Two way Gated with Cap & Chain 45.00 ea 6,156.86 277,058.70
Check Valve 150mmØ flange connection (@ FDC's) 2.00 ea 6,734.07 13,468.14
OS&Y Gate Valve 150mmØ flange connection 16.00 ea 21,244.89 339,918.24
floor Control Valve 150mmØ flange connection 16.00 ea 120,649.98 1,930,399.68
Water Flow Switch 16.00 ea 5,529.79 88,476.64
Supervisory Switch 16.00 ea 7,132.34 114,117.44
150mm Gate Valve fire hose valve 2.00 ea 24,771.78 49,543.56
Drain Valve Flushing valve 32.00 ea 6,294.66 201,429.12
Remote Inspector test valve 1.00 ea 13,083.34 13,083.34
Y Strainer 1.00 ea 16,835.19 16,835.19
150mm flow meter 1.00 ea 25,974.29 25,974.29
150mm Pressure relief valve 1.00 ea 23,328.78 23,328.78
15mm Ball Valve 16.00 ea 824.81 13,196.96
32mm Gate Valve 16.00 ea 2,821.75 45,148.00

7.2.3 Fire Hose Cabinet

Fire Hose Cabinetscomplete with 38mmØ restricting valve, combination

straight stream/Fire fog nozzle 38mmØ x 30-80ml, fire hose single
Jacketed Rubber lined, 4.5kg ABC type Portable fire extinguisher UL/FM
45.00 set 12,626.39 568,187.55
Approved, Gauge 18 Steel Body with Annukux Finish aluminum frame for
full Glass Door, (white paint finish interior & red finish exterior) Presssure
Restricting valve

FE-2Fire Extinguishers ; 9kg ABC CO2Type Portable Fire Extinguisher

29.00 set 3,006.29 87,182.41
UL/FM Approved(complete brackets for wall installation)

FE-2Fire Extinguishers ; 22kg ABC CO2Type Portable Fire Extinguisher

1.00 set 72,150.80 72,150.80
UL/FM Approved(complete brackets for wall installation)

7.2.4 Equipment

Fire Pump; Vertica Turbine Type, Electric Motor Diven, 500GPM, 175psi,
TDH, 1750RPM, 100HP, 230V,3Ø, 60Hz complete w/ suction pipe and 1.00 set 1,130,362.48 1,130,362.48
Foot Valve, fire Pump UL listed, FM Approved controller

Jockey Pump submersible Type with Submersible Motor 30GPM, 175psi,

TDH, 1750RPM, 7.5HP, 230V, 3Ø, 60Hz complete with Jockey Pump UL 1.00 set
isted, FM Approved Controller, Low level Indicator/ sensor

7.2.5 Accessories
Water alarm Gong 1.00 set 73,799.54 73,799.54
Pressure Relief Valve 150mmØ flange connection 1.00 set 82,047.54 82,047.54
Check Valve 150mmØ flange connection 5.00 set 30,388.05 151,940.25
OS&Y Gate Valve 150mmØ flange connection 2.00 set 30,388.05 60,776.10
OS&Y Gate Valve 50mmØ flange connection 2.00 set 21,705.74 43,411.48
Alarm Check Valve Assembly 150mmØ flange connection 1.00 set 108,628.70 108,628.70
Check Valve 50mmØ 1.00 set 10,862.88 10,862.88

Air release Valve 50mmØ 1.00 set 65,117.24 65,117.24

Flexible Connector 150mmØ 15.00 set 10,852.68 162,790.20

Page 22 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

7.2.6 Piping Works

150mmØ BI Pipe Sch 40 18.00 set 769.61 13,852.98
50mmØ BI Pipe Sch 40 18.00 set 139.49 2,510.82
40mmØ BI Pipe Sch 40 6.00 set 98.61 591.66
-
Miscellaneous & Consumables, Hangers, Anchors, Welding Works,
1.00 lot 9,620.11 9,620.11
Consumables
SUB-TOTAL 7.0 FOR FIRE PROTECTION WORKS 7,476,358.42

8.0 MECHANICAL WORKS (HVAC)

8.1 Window Type Air Conditioner excluded
ACU Draining Pipe 25mm 1,023.00 lm 45.10 46,137.30
8.1.2 Ventilating System
Equipments
Exhaust Fan (EF-1), (centrifugal inline exhaust blower, impeller type
directly driven, controler (push button w/ enclosure) painted with epoxy 22.00 sets 11,680.83 256,978.26
enamel aqua green, 450CFM, 0.5HP, 230V 1PH, 60Hz

Exhaust Fan (EF-1), (centrifugal inline exhaust blower, impeller type

directly driven, controler (push button w/ enclosure) painted with epoxy
11.00 sets 11,680.83 128,489.13
enamel aqua green, 600CFM, 0.5HP, 230V 1PH, 60Hz,
modelAV1225CIEBDD1HK1F

Exhaust Fan (EF-1), (centrifugal inline exhaust blower, impeller type

directly driven, controler (push button w/ enclosure) painted with epoxy
1.00 sets 39,368.92 39,368.92
enamel aqua green, 7800CFM, 0.5HP, 230V 1PH, 60Hz,
modelAV2450CIEBDD1HK3F

Exhaust Fan (CEF-1) ceiling cassette "KDK opdel 24CUF", 50CFM 341.00 sets 2,549.33 869,321.53
Exhaust Fan (CEF-2) ceiling cassette "KDK opdel 24CUF", 175CFM 2.00 sets 5,891.11 11,782.22
Exhaust Fan (CEF-2) ceiling cassette "KDK opdel 24CUF", 150CFM 12.00 sets 4,810.05 57,720.60

Exhaust Fan (SPF-1), (centrifugal inline exhaust blower, impeller type

directly driven, controler (push button w/ enclosure) painted with epoxy
3.00 sets 105,405.70 316,217.10
enamel aqua green, 1800CFM, 0.5HP, 230V 1PH, 60Hz,
modelAV4205SCEB156K3F

Exhaust Fan (EPF-1), (centrifugal inline exhaust blower, impeller type

directly driven, controler (push button w/ enclosure) painted with epoxy
1.00 sets 35,145.85 35,145.85
enamel aqua green, 6000CFM, 0.5HP, 230V 1PH, 60Hz,
modelAV2450SCEB3K3F

Jet Fan 1470CFM "Suwon Brand Model JVF-450" 7.00 sets 29,832.33 208,826.31

8.2 Miscellaneous
Consumables 1.00 lot 62,530.69 62,530.69

uPVC Pipe Toilet Exhaust Ducting System (standard for EPM, alternate for
8.3 GI Metal ducting)
Pipes
uPVC Pipe 100mmØ Series 600 707.00 lm 738.66 522,232.62
uPVC Pipe 150mmØ Series 600
uPVC Pipe 200mmØ Series 600 588.00 lm 1,500.00 882,000.00

Exhaust Storm Louver

1200mm x 1800mm 1.00 sets 25,958.89 25,958.89
400mm x 1800mm 1.00 sets 22,703.01 22,703.01

Exhaust Louver
300mm x 200mm 12.00 sets 10,119.56 121,434.72
600 x 300mm 22.00 sets 18,479.20 406,542.40
600mm x 250mm 11.00 sets 17,159.26 188,751.86

Page 23 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

Exhaust Air Grille

250mm x 200mm 1.00 sets 8,359.64 8,359.64

Dust smoke detector 4.00 sets 57,197.53 228,790.12

Miscellaneous
Electrical works field wiring and control wiring 4,480.00 lm 138.29 619,539.20

8.4 Conveying Equipment

Passenger Elevator, 900kg cap. 2.00 units 2,535,736.61 5,071,473.22

SUB-TOTAL 8.0 FOR MECHANICAL WORKS 10,130,303.59

9 ELECTRICAL WORKS
Main Power Distribution system

LPBO-Bonito, Main: 40AT, 100AF, 400V, 60Hz, 1Ø, 22KAIC,1W+1N+1G

w/ 100% Neutral+50% Ground bus; Branches : 3-20AT, 50AF, 22KAIC 1Ø, 121.00 set 5,236.95 633,670.95
BO Type, 2-30AT, 50AF, 22KAIC, 1ØBO type

LPSO-Soltero, Main: 40AT, 100AF, 400V, 60Hz, 1Ø, 22KAIC,1W+1N+1G

w/ 100% Neutral+50% Ground bus; Branches : 3-20AT, 50AF, 22KAIC 1Ø, 110.00 set 5,236.95 576,064.50
BO Type, 2-30AT, 50AF, 22KAIC, 1ØBO type

LPI-Inspiracion, Main: 40AT, 100AF, 400V, 60Hz, 1Ø, 22KAIC,1W+1N+1G

w/ 100% Neutral+50% Ground bus; Branches : 3-20AT, 50AF, 22KAIC 1Ø, 77.00 set 5,236.95 403,245.15
BO Type, 2-30AT, 50AF, 22KAIC, 1ØBO type

LPI-Rico, Main: 40AT, 100AF, 400V, 60Hz, 1Ø, 22KAIC,1W+1N+1G w/

100% Neutral+50% Ground bus; Branches : 3-20AT, 50AF, 22KAIC 1Ø, 11.00 set 5,236.95 57,606.45
BO Type, 2-30AT, 50AF, 22KAIC, 1ØBO type

LPSI-1 Special Unit, Main: 40AT, 100AF, 400V, 60Hz, 1Ø,

22KAIC,1W+1N+1G w/ 100% Neutral+50% Ground bus; Branches : 3- 11.00 set 5,236.95 57,606.45
20AT, 50AF, 22KAIC 1Ø, BO Type, 2-30AT, 50AF, 22KAIC, 1ØBO type

LPSI-2 Special Unit 2, Main: 40AT, 100AF, 400V, 60Hz, 1Ø,

22KAIC,1W+1N+1G w/ 100% Neutral+50% Ground bus; Branches : 3- 11.00 set 5,236.95 57,606.45
20AT, 50AF, 22KAIC 1Ø, BO Type, 2-30AT, 50AF, 22KAIC, 1ØBO type

2MC to 12MC (Meter centers), Main: 300AT, 400AF, 400V, 60Hz, 3Ø,
22KAIC,3W+1N+1G w/ 100% Neutral+50% Ground bus; Branches : 31- 11.00 set 27,283.82 300,122.02
40AT, 50AF, 22KAIC 1Ø, BO Type

GMC, Main: 700AT, 600AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/

100% Neutral+50% Ground bus; Branches : 1-100AT, 100AF, 22KAIC 3Ø,
1.00 set 119,382.51 119,382.51
BO Type, 1-300AT, 400AF, 22KAIC, 3ØBO type, 8-100AT, 60AF, 22KAIC,
3ØBO type

DP, Main: 300AT, 400AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/ 100%

Neutral+50% Ground bus; Branches : 2-150AT, 25AF, 22KAIC 3Ø, BO
1.00 set 50,316.16 50,316.16
Type, 2-125AT, 400AF, 22KAIC, 3ØBO type, 1-100AT, 225AF, 22KAIC,
3ØBO, 1- 100AT, 60AF, 22KAIC, 3ØBO type,

LPB, Main: 40AT, 100AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/ 100%

Neutral+50% Ground bus; Branches : 12-20AT, 50AF, 10KAIC 1Ø, BO 1.00 set 8,258.26 8,258.26
Type

LPG, Main: 60AT, 100AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/ 100%

Neutral+50% Ground bus; Branches : 18-20AT, 50AF, 10KAIC 1Ø, BO 1.00 set 11,213.44 11,213.44
Type

Page 24 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

LP3-1, Main: 40AT, 100AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/ 100%

Neutral+50% Ground bus; Branches : 12-20AT, 50AF, 10KAIC 1Ø, BO 1.00 set 8,258.26 8,258.26
Type

LP3-2, Main: 40AT, 100AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/ 100%

Neutral+50% Ground bus; Branches : 18-20AT, 50AF, 10KAIC 1Ø, BO 1.00 set 11,213.44 11,213.44
Type

LP6, Main: 40AT, 100AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/ 100%

Neutral+50% Ground bus; Branches : 18-20AT, 50AF, 10KAIC 1Ø, BO 1.00 set 11,213.44 11,213.44
Type

LP9, Main: 40AT, 100AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/ 100%

Neutral+50% Ground bus; Branches : 18-20AT, 50AF, 10KAIC 1Ø, BO 1.00 set 11,213.44 11,213.44
Type

LP12-1, Main: 40AT, 100AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/

100% Neutral+50% Ground bus; Branches : 18-20AT, 50AF, 10KAIC 1Ø, 1.00 set 11,213.44 11,213.44
BO Type

LP12-2, Main: 40AT, 100AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/

100% Neutral+50% Ground bus; Branches : 12-20AT, 50AF, 10KAIC 1Ø, 1.00 set 8,258.26 8,258.26
BO Type

PPP, Main: 60AT, 100AF, 400V, 60Hz, 1Ø, 22KAIC,1W+1N+1G w/ 100%

Neutral+50% Ground bus; Branches : 1-700AT, 600AF, 65KAIC 3Ø, BO 1.00 set 10,990.97 10,990.97
Type, 3-30AT, 50AF, 22KAIC, 1ØBO type

PELEV, Main: 150AT, 225AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G w/

100% Neutral+50% Ground bus; Branches : 3-40AT, 50AF, 22KAIC 3Ø, 1.00 set 33,622.27 33,622.27
BO Type, 3-30AT, 50AF, 22KAIC, 3ØBO type

BUS BAR, Main: 1400AT, 1800AF, 400V, 60Hz, 3Ø, 22KAIC,3W+1N+1G

w/ 100% Neutral+50% Ground bus; Branches : 1-700AT, 600AF, 65KAIC
1.00 set 358,240.72 358,240.72
3Ø, BO Type, 1-500AT, 60AF, 65KAIC, 3ØBO type, 1-1200AT, 60AF,
65KAIC, 3ØBO type

Automatic transfer Switch ATS-FP, 300AT, 4P 1.00 set 110,733.44 110,733.44

Busway 1200A, 3Ø 400V/230V w/ 100% Neutral, 50% Ground bus 36.00 set 11,021.04 396,757.44

Ground bus complete with brackets at all floor level Electrical rooms 40.00 set 601.26 24,050.40

Meter Base 350.00 set 300.63 105,220.50

Emergency Equipment System

Diesel Engine Driven Generator Set (Standby) 180KW/225KVA,
400VAC,3Ø, 60Hz, complete with free-standing 8-hour Fuel ay Tank (600l. excluded
Cap) complete with pining valves and fittings

Wires & Cables

(Pure Copper THHN type, 75˚ / 90˚insulation)
250mm2 THHN 836.00 lm 692.65 579,055.40
200mm2 THHN 125.00 lm 472.13 59,016.25
150mm2 THHN 242.00 lm 387.44 93,760.48
60mm2 THHN 225.00 lm 161.40 36,315.00
32mm2 THHN 300.00 lm 116.77 35,031.00
30mm2 THHN 240.00 lm 80.39 19,293.60
22mm2 THHN 150.00 lm 55.18 8,277.00
14mm2 THHN 1,750.00 lm 35.12 61,460.00
8mm2 THHN 29,650.00 lm 18.24 540,816.00
5.5mm2 THHN 14,750.00 lm 11.66 171,985.00
3.5mm2 THHN 68,500.00 lm 7.62 521,970.00

Roughing -Ins
uPVC 110mmØ ID 117.00 lm 187.11 21,891.87
uPVC 65mmØ ID 50.00 lm 63.14 3,157.00
uPVC 40mmØ ID 200.00 lm 36.08 7,216.00
uPVC 32mmØ ID 250.00 lm 27.68 6,920.00
uPVC 25mmØ ID 10,000.00 lm 22.25 222,500.00

Page 25 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

uPVC 15mmØ ID 22,770.00 lm 14.43 328,571.10

IMC 32mmØ ID 141.00 lm 360.75 50,865.75

IMC 15mmØ ID

uPVC 110mmØ EndBell for Main Entrance supply 4.00 ea 105.22 420.88

Grounding System & Lightning Arrester

Lightning Arrester 1.00 set 256,468.88 256,468.88

Ground Rods 20mmØ x 3m L Hot dipped Galvanized bonded to building
8.00 set 928.83 7,430.64
Rebars by Exothermic Weld Process

60mm2 BCW Bare Copper wire (lightning Arrester) 140.00 lm 234.90 32,886.00

30mm2 THW (grounding) 100.00 lm 117.85 11,785.00

100mm2 BCW Bare Copper wire (Genset grounding) 114.00 lm 380.75 43,405.50

Grounding Well 1.00 pc 4,856.78 4,856.78

32 mm pvc 22.00 lm 111.45 2,451.90

20mm pvc 15.00 lm 56.12 841.80

Exothermic Weld 1.00 lot 39,743.46 39,743.46

Ground Bus bar 14.00 pcs 4,279.41 59,911.74

32mmØ uPVC Pipes (for lightingArrester Grounding)

20mmØ uPVC Pipes (for Power supply Grounding)

Miscellaneous Consumables
Ga 16 Metal Pull Boxes w/ coverEpoxy primer painted (gray) 349.00 ea 1,200.00 418,800.00
Ga 16 GI Metal Octagonal Pull Boxes with cover 563.00 ea 500.00 281,500.00

Lighting Fixtures
Lighting at General Areas
LF 12 Light Fixtures (Pendant Type FL 2 x 40W) complete with housing,
216.00 set 625.31 135,066.96
Utility boxes, connectors

LF 11 Light Fixtures (TroferType FL 2 x 40W) complete with housing, Utility

2.00 set 511.06 1,022.12
boxes, connectors

LF 7 Light Fixtures (LED Strip Light @ Ceiling Cove) complete with

17.00 lm 336.70 5,723.90
housing, Utility boxes, connectors
LF 6a Light Fixtures (Pendant type High Bay CFL) complete with housing,
10.00 set 2,104.40 21,044.00
Utility boxes, connectors
LF 5 Light Fixtures (Wall Mounted Circular CFL) complete with housing,
42.00 set 901.89 37,879.38
Utility boxes, connectors
LF 4 Light FixturesRecessed Mounted Circular CFL complete with housing,
803.00 set 511.06 410,381.18
Utility boxes, connectors
LF 3 Light FixturesRecessed Mounted Square CFL complete with housing,
341.00 set 511.06 174,271.46
Utility boxes, connectors
LF2 Light Fixtures (Direction Track Light) complete with housing, Utility
3.00 set 2,501.23 7,503.69
boxes, connectors
LF 1 Light Fixtures (Surface Mounted Cylindrical CFL) complete with
set -
housing, Utility boxes, connectors
Emergency Lights 151.00 set 571.20 86,251.20
Stairs Exit Light 54.00 set 913.91 49,351.14
Units Light Fixtures 1 x 26 Pin lights with receptacle, utility box 406.00 set 180.36 73,226.16
Light Swich 3 way, complete with utility box, switch plates 11.00 set 64.94 714.34
Light Swich 4 way, complete with utility box, switch plates 22.00 set 150.31 3,306.82

Page 26 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

Light Swich 2-gang, complete with utility box, switch plates 17.00 set 63.14 1,073.38
Light Swich 1-gang, complete with utility box, switch plates 1,166.00 set 42.09 49,076.94
Enclosed Breaker Switches 20A,3Ø, 10KAIC 3.00 set 300.83 902.49

Power Fixtures
Well Convenience Outlets 1-gang (for emergency lights, Exit Lighted signs)
205.00 set 36.09 7,398.45
complete with utility box. Switch plates
Well Convenience Outlets 2-gang complete with utility box. Switch plates
2,530.00 set 57.72 146,031.60
@ units
Well Convenience Outlets 2-gang complete with utility box. Switch plates
81.00 set 57.72 4,675.32
@ hallways
Waterproof Convenience outlets 2-gang complete with utility box, switch
7.00 set 60.13 420.91
plates(@deck floor)

SUB-TOTAL 9.0 FOR ELECTRICAL WORKS 8,520,003.83

10 AUXILLARY SYSTEM
Telephone & Data System
Telephone Transfer Cabinet TTC 1.00 set 21,885.74 21,885.74
uPVC 60mmØ Pipe Main entrance Rough-in 60.00 lm 86.10 5,166.00
uPVC 20mmØ Pipe Rough-in 200.00 lm 30.06 6,012.00
uPVC15mmØ Pipe Rough-in (raceway to units 4,000.00 lm 21.65 86,600.00

CAT6 Cables 4 pairs 16,250.00 lm 12.03 195,487.50

Data Terminal Outlet complete with switch plates and utility box (pvc) 350.00 set 240.00 84,000.00
GTTC Box 12.00 set 901.00 10,812.00
Pull Box/Junction Box Epoxy Painted finish w/ cover 700.00 set 7.81 5,467.00

Tel/CATV Terminals complete with cover plates 350.00 set 240.40 84,140.00

Fire Detection & Alarm System ( FDAS)

Fire Alarm Control Panel (FACP) (recommended 14 Zones, 1zone per
1.00 set 31,265.34 31,265.34
level
Addressable Smoke Detectors (SDA) 459.00 set 913.91 419,484.69
Addressable Heat Detectors (HAD) 48.00 set 913.91 43,867.68
-
Manual Pull Stations 43.00 set 649.36 27,922.48
Horn with Strobe Lights 43.00 set 2,429.08 104,450.44
Fireman's Telephone Jack 43.00 set 1,010.11 43,434.73
-
Wires 1-25mm2 TW 6,500.00 lm 12.03 78,195.00
Roughing ins 15mm uPVC 3,250.00 lm 16.04 52,130.00
2 x4 GI Ga 16 utility box 520.00 ea 27.06 14,071.20
-
Consumables 1.00 lot 130,110.97 130,110.97
Close Circuit Television (CCTV) -
CCTV Control Panel complete with Monitor, computer, CPU, AVR 1.00 set 48,100.53 48,100.53
CCTV Cameras complete with brackets, utility box 58.00 set 1,503.14 87,182.12

uPVC 20mm Pipe Rough-in 1,400.00 lm 18.04 25,256.00

CAT6 Cables 4 pairs 18,040.00 lm 15.04 271,321.60

2 x4 GI Ga 16 utility box 118.00 ea 15.04 1,774.72

Cable TV (CATV)

Coaxial Cable 16,250.00 lm 7.69 124,962.50

20mm uPVC Pipe 100.00 lm 20.69 2,069.00

15mm uPVC pipe 4,000.00 lm 14.92 59,680.00

CTCBox 13.00 ea 300.63 3,908.19

Page 27 of 28
Item Numbers Description of Works Quantity Unit Unit Costs Total Costs

Pull Box/Junction Box Epoxy Painted finish w/ cover 350.00 ea 15.04 5,264.00
CATV Terminal 350.00 ea 38.48 13,468.00
SUB TOTAL 10.0 FOR AUXILLARYSYSTEM 2,087,489.43

A TOTAL DIRECT COST 223,336,387.41

B 2% witholding tax 4,466,727.75

C Project development Cost 5,000,000.00
D TOTAL PROJECT COST 232,803,115.16
TWO HUNDRED THIRTY TWO MILLION EIGHT HUNDRED THREE THOUSAND ONE HUNDRED FIFTEEN PESOS & 16/100

PROPOSAL :

1.0 Mode of payment shall be on progress billing after 12% accomplishment then monthly billings

2.0 Sub contractor shall pay the Project development cost Php 5,000,000.00 to Royal South upon signing of contract

ENGR. JOEL B. TALPLACIDO

VP & COO
ROYAL SOUTH

Page 28 of 28