Republic of the Philippines

Department of the Interior and Local Government

BUREAU OF FIRE PROTECTION
Regional Office - VIII
Corner J. Romualdez and P. Paterno Streets, Tacloban city
Tel. Number (053) 325-6391 / Fax Number (053) 325-7123
email: bfp_region8@yahoo.com

PROJECT: Proposed Repair/Improvement of Matag ob Fire Station

OWNER: Bureau of Fire Protection
LOCATION: Matag ob North Leyte
AMOUNT: Php 2, 992, 286.81
DATE: August 2022

DETAILED ESTIMATE
NO DESCRIPTION QTY UNIT UNIT COST AMOUNT TOTAL AMOUNT

A 1 MOBILIZATION/DEMOBILIZATION 1 lot
2 Building permit fees/Miscellaneous fee 1 lot
3 DILG/BFP Official Logo and Stainless Metal Cut Out Letters 1 l.s
Signage
4 Demolition/Hauling 1 l.s
Sub-Total -

B FORM WORKS AND SCAFFOLDING 70 sq. m

1 1/4" Thk. Ordinary Plywood pcs
2 2" x 2" x 12' Coco Lumber pcs
3 2" x 3" x 12' Coco Lumber pcs
4 2" x 4" x 10' Coco Lumber pcs
5 Steel Deck 1m x 6m sheets
6 C.W Nail box
Material Cost -

C CONCRETE & REBAR WORKS: 25.2 cu.m.

Beams, Mezzanine Slab, Roof Deck Slab, Stair, Canopy, Storage
Flooring
1 Portland Cement bags
2 Sand cu.m
3 Crushed Gravel cu.m
4 16 mm Ø x 6M Steel Bars pcs
5 12 mm Ø x 6M Steel Bars pcs
6 10 mm Ø x 6M Steel Bars pcs
7 Sahara Cement ( for roof deck ) bags
8 Tie Wire #16 rolls
Material Cost -
D MASONRY WORKS 274 sq.m
1 C.H.B 4" pcs
3 Cement bags
4 Sand cu.m
5 10mm dia. X 6.0 DRSB pcs
6 G.I Wire #16 rolls
7 Glass Blocks pcs
Material Cost -

E DOORS and WINDOWS (See Details @Drawing Plans) 42.8 sq.m

1 12mm Thk Tempered Glass Swing Door in Analok Frame w/ set
Aluminum Handle and Lock (2.1m x .9m )
2 45mm Thk Panel Door in 50mm x 125mm Kiln Dried Tanguile sets
Door Jamb ( 2.1m x .8m )
3 Pvc Flush Door w/ Louver in Pvc Door Jamb ( 2.1m x .6m ) sets
4 Sliding Window w/ 6mm Thk Bronze Glass in 50mm Thk Analok sets
Aluminum Frame ( 1.2m x 2m )
5 Sliding Window w/ 6mm Thk Bronze Glass in 50mm Thk Analok set
Aluminum Frame ( 1.2m x 1.6m )
6 Awning Window w/ 6mm Thk Bronze Glass in 50mm Thk Analok sets
Aluminum Frame ( .8m x 2m )
7 Awning Window w/ 6mm Thk Bronze Glass in 50mm Thk Analok sets
Aluminum Frame ( .5m x .6m )
Material Cost -

F TILE WORKS 211 sq.m

Façade, Mezzanine, Stair, CR, Kitchen, Storage
1 Homogenoues Tiles 60x60cm pcs
 2 Non-Skid Tiles 30x30cm (Dark Grey) T&B floors pcs
3 Homogenoues Tiles 30x30cm (Light Grey) pcs
4 Ceramic Tiles 30 cm x 60 cm Brick Design (see detail) pcs
5 Tile Adhesive, Heavy duty 25kg bags
6 Tile Grout 2kg bags
7 Cement bags
8 Sand cu.m
9 Stair nosing pcs
Material Cost -

G PLUMBING WORKS 1 lot

1 PVC Sanitary Pipe 6" dia. (S-1000) pcs
2 PVC Sanitary Pipe 4" dia. (S-1000) pcs
3 PVC Sanitary Pipe 2" dia. (S-1000) pcs
4 PVC Sanitary Pipe Fittings (S-1000) l.s
Water Supply
5 Water Pipe Line with fittings (PPR No. 20) l.s
Kitchen/T&B Accessories
6 Water Closet with Fittings and Accessories sets
7 Lavatory with Fittings and Accessories sets
8 Vanity Mirror pcs
9 Telephone shower head with faucet and valve sets
10 Strainer 4" x 4" Stainless floor drain pcs
11 Soap Holder pcs
12 Tissue Holder pcs
13 Bidet pcs
14 Faucet pcs
15 Teflon Tape rolls
16 PVC Solvent Cement quarts
17 Vulca seal lits
18 Roof Drain pcs
Material Cost -

H CEILING WORKS ( Penthouse, Storage ) 21.7 sq.m

1 4.5mm thk Fiber Cement Board pcs
2 Wall Angle pcs
3 0.4mmx19x50mmx5m Metal Furrings Channel pcs
4 Hardi Drive Screw pcs
5 3/16" Blind Rivet (1500pcs/box) box
Material Cost -

I ELECTRICAL WORKS(Icluding FDAS) 1 lot

1 Junction Box 4" x 4" (Deep Type) pcs
2 Utility Box (Deep Type) pcs
3 Weather Proof Duplex Convenience Outlet pcs
4 100W LED Lamp pcs
5 Convenience Outlet pcs
6 Aircon Outlet pcs
7 38W T-8 Fluorescent Fixture sets
8 25W Compact Fluorescent Lamp sets
9 1-way, 1-gang switch with utility box sets
10 1-way, 2-gang switch with utility box sets
11 1-way, 3-gang switch with utility box set
12 2.0 mmsq THHN Wire boxes
13 3.5 mmsq THHN Wire boxes
14 5.5 mmsq THHN Wire boxes
15 20 mmdia uPVC Conduit pcs
16 15 mmdia uPVC Conduit pcs
17 C Clamp for 20 mmdia uPVC Conduit pcs
18 C Clamp for 15 mmdia RSC Conduit pcs
19 Elbow for 20 mmdia uPVC Conduit pcs
20 Elbow for 15 mmdia uPVC Conduit pcs
21 Electrical Tape pcs
22 Tie Wire kgs
23 Cable Tie packs
24 Smoke Detector sets
25 Emergency Light sets
Material Cost -

J WATERPROOFING 60.1 sq. m

1 Plexibond ( 5 coat ) gals
 2 Cement bags
3 Fiber Mesh rolls
Concrete Topping
1 Cement bags
2 Sand cu.m
Material Cost -

K IRON WORKS/STEEL WORKS 1 lot

1 2" x 3" Tubular Bar pcs
2 1" x 1" Tubular Bar pcs
3 Welding Rod box
4 Hack Saw Blade pcs
5 Grinding Disc pcs
6 Cutting Disc pcs
7 Hardwares lot
Material Cost -
L ROOFING WORKS 147 sq.m
Garage, Penthouse, Storage
Roof Framing
1 Angle Bar 2"x2"x6mmx6m pcs
2 Angle Bar 1 1/2"x1 1/2"x6mmx6m pcs
3 Plain Round Bar 16mmØ (Cross Bracing) pcs
4 Plain Round Bar 12mmØ (Sag Rod) pcs
C-Purlins & Cleats
5 C-Purlins 2x6" x 6m x 1.5mm thk pcs
6 Angle Bar 2x2"x 6m x 3mm thk (Cleats) pcs
Roofing System
7 Prepainted Corrugated GI Sheet 0.5mm thk (longspan) effective l.m.
width = 895mm (2 ½ corrugation lapping)
8 Double Sided Insulation Foam, 6mm thk min. l.m.
9 GI Flashing, Pre-Painted, Ordinary 0.50mm thk pcs
Consumables
10 Welding Rod kg
11 Self Drilling Tek Screw 50mm pcs
12 Cutting Disk 14" (Speed Cutter) pcs
13 Tie Wire kg
14 Sealant tube
15 Rivets box
16 Plain Strap 12"x1" pcs
17 Turn Buckle 16mm pcs
18 PVC pipe 3" dia pcs
Material Cost -

M SEPTIC TANK, CATCH BASIN, TRENCH DRAIN 1 lot

Septic Tank
1 Portland Cement bags
2 Sand cu.m
3 3/4" Gravel cu.m
4 CHB 4" pcs
5 10 mm dia x 6.0 m RSB pcs
7 PVC Pipe 4" dia. pcs
8 4" Sanitary Tee pcs
9 4" Clean out Plug pcs
10 Water Proofing Application ltr
Catch Basin
11 Portland Cement bags
12 Sand cu.m
13 3/4" Gravel cu.m
14 10 mm dia x 6.0 m RSB pcs
15 Tie Wire #16 kg
Trench Drain
16 Portland Cement bags
17 Sand cu.m
18 3/4" Gravel cu.m
19 10mmØ RSB pcs
20 Tie Wire #16 kg
21 1" x 1" x 6mm Angle Bar pcs
22 1" x 6mm Flat Bar pcs
23 Welding Rod kg
Material Cost -
N PAINTING WORKS
Apparatus Area 112 sq.m.
1 Rubberized Paint (3 coats) gals
Exterior and Interior Wall Painting, Ceiling
2 Paint Stripper gals
3 Skim Coat bags
4 Flat Wall Latex Paint (2 coat) gals
5 Gloss Latex Paint (2 coat) gals
6 QDE gals
7 Paint Brush 3", 2" and 1" pcs
8 7" Paint Roller with Pan pcs
9 Baby Paint Roller pcs
10 Assorted Sand Paper pcs
11 Paint Scraper pcs
Material Cost -
O ESTIMATED CONTRACT COST
1 TOTAL MATERIAL COST -
2 TOTAL LABOR COST (35% of MC) -
3 TOTAL of "A" (1 - 4) -
4 TOTAL DIRECT COST -
5 CONTRACTORS PROFIT (10% of DC) -
6 OCM (12% of DC) -
7 VAT {7% of (DC+CF+OCM)} -
8 TOTAL INDIRECT COST -
9 GRAND TOTAL ESTIMATED COST -

Prepared by:

Contractor / Project Engineer Date

Noted by:

Contractor's Signature Over Printed Name