Tenshin Dorms Summary

Project Title TTSP OFFICE BUILDING PACKAGE 1
Location WEST CEBU INDUSTRIAL PARK - SEZ, BUANOY, BALAMBAN, CEBU

Owner THI-CEBU INC.
Subject BILL OF QUANTITIES/COST ESTIMATES
UNIT PRICE TOTAL TOTAL

OVER-ALL
DESCRIPTION QUANTITY UNIT MATERIAL LABOR
TOTAL
MATERIAL LABOR COST COST
1.0 PRELIMINARIES & GENERAL REQUIREMENTS
1.1 Contractor's mobilization of equipment, manpower,
and other resources to perform work lot
1.2 Temporary facilities
1.2.1 Board - up & debris catchers lot
1.2.2 Field office, warehouse, & sanitary facilities lot
1.2.3 Worker's housing rentals lot
1.3 Temporary utilities
1.3.1 General & other work area power requirements lot
1.3.2 Temporary water lot
1.3.3 Temporary back - up power lot
1.3 Construction controls & safety
1.3.1 Site and other work area safety & security
requirements lot
1.4 Shop drawings & as - built drawings
1.4.1 Shop drawings, coordinated shop drawings,
& as - built drawings lot
1.5 Material and contractor's workmanship testing
expenses. lot
1.6 Bonds & insurances
1.6.3 Contractor's all risk insurance, 100% lot
1.7 Miscellaneous
1.7.1 Progress photos lot
1.7.2 Communication expenses lot
1.8 Demobilization, clean up, and package handover lot
SUB - TOTAL FOR ITEM NO. 1
2.0 SITE DEVELOPMENT CIVIL WORKS
2.1 Stake-out and site clearing
2.1.1 Staking & lay outing m
2.1.2 Cutting of trees m
2.1.3 Clearing and demolition of existing concrete slab m
2.2 Excavation, backfilling, leveling, compaction works
2.2.1 Excavation m
2.2.4 Structural backfilling m
2.2.5 Make to fill levels m
2.2.6 Compaction m
2.3 Gravel bedding m
2.4 Soil poisoning m
2.5 Damproofing m
2.6 Hauling of excess materials lot
SUB - TOTAL FOR ITEM NO. 1.9
3.1 Pump House

3.2 Power House

3.3 Generator House

3.4 Bicycle Lane

3.5 STP

3.6 Bridge Box Culvert

3.7 Perimeter Fence

3.8 Tanks
3.8.1 Cistern Tank
3.8.2 Fire Tank
3.8.3 Anaerobic Bacteria Reactor
3.8.4 Grease Interceptor
A. OVERHEAD & PROFIT (7%)

B. CONTINGENCIES (10%)
C. CONTRACTORS PROFIT (15% OF A+B)
D. VAT (12% OF A+B+C)
GRAND TOTAL
Cost per m
Submitted by:
Company name
Authorize name & signature

Title or Position
Date
Project Title TTSP OFFICE BUILDING PACKAGE 1
BILL OF QUANTITIES/COST ESTIMATES
Owner THI-CEBU INC.
UNIT PRICE TOTAL

TOTAL LABOR
DESCRIPTION QUANTITY UNIT MATERIAL OVER-ALL TOTAL
MATERIAL LABOR COST
COST
and other resources to perform work lot
1.2.1 Board - up & debris catchers lot
1.2.2 Field office, warehouse, & sanitary facilities lot
1.2.3 Worker's housing rentals lot
1.3.1 General & other work area power requirements lot
1.3.2 Temporary water lot
1.3.3 Temporary back - up power lot
requirements lot
& as - built drawings lot
expenses. lot
1.6.3 Contractor's all risk insurance, 100% lot
1.7 Miscellaneous
1.7.1 Progress photos lot
1.7.2 Communication expenses lot
1.8 Demobilization, clean up, and package handover lot
2.0 SITE & EARTH WORKS
2.1 Stake-out and site clearing
2.1.1 Staking & lay outing m
2.1.2 Cutting of trees m
2.1.3 Clearing and demolition of existing concrete slab m
2.2 Excavation, backfilling, leveling, compaction works
2.2.1 Excavation 88.80 cu.m. 400.00 35,520.00 35,520.00
2.2.4 Structural backfilling 88.80 cu.m. 150.00 150.00 13,320.00 13,320.00 26,640.00
2.2.5 Make to fill levels 575.00 m 130.00 150.00 74,750.00 86,250.00 161,000.00
2.2.6 Compaction 575.00 m 150.00 0.00 86,250.00 86,250.00
2.3 Gravel bedding m
2.4 Soil poisoning m
2.7 Building Waterproofing
1.3.1 Exterior water proofing cementitious 14.00 m 550.00 150.00 7,700.00 2,100.00 9,800.00
1.3.3 Membraine type water proofing on Common and Individual C.R 148.13 m 550.00 81,471.50 81,471.50
1.3.4 Cementitious water proofing on all canopy slab 92.04 m 550.00 50,622.00 50,622.00
3.0 STRUCTURAL WORKS
3.1 Concrete
3.1.1 Foundation - 3000 psi cu.m.
3.1.2 Footing tie beams - 3000 psi 52.73 cu.m. 2,500.00 750.00 131,814.00 39,544.20 171,358.20
3.1.3 Columns - 3000 psi cu.m.
3.1.4 Beams and girders - 3000 psi 161.78 cu.m. 2,500.00 750.00 404,442.00 121,332.60 525,774.60
3.1.5 Suspended slabs, Canopy,& Ramps - 3000 psi cu.m. 0.00
3.1.6 Slab on grade - 2500 psi 63.25 cu.m. 2,500.00 750.00 158,125.00 47,437.50
3.1.7 Staircases - 3000 psi 9.34 cu.m. 2,500.00 750.00 23,343.75 7,003.13 30,346.88
3.2 Steel Reinforcement
3.2.1 Foundation
3.2.1.1 20 mm - Grade 60 kg
3.2.1.2 16 mm - Grade 40 kg
3.2.1.3 12 mm - Grade 40 kg
UNIT PRICE TOTAL
TOTAL LABOR
MATERIAL LABOR COST
COST
PRELIMINARIES &3.2.1.4
GENERAL10
REQUIREMENTS
mm - Grade 33 kg
3.2.1.5 Miscellaneous
3.2.2 Footing tie beams
3.2.2.1 16 mm - Grade 40 kg
3.2.2.2 10 mm - Grade 33 kg
3.2.3 Columns/stiffener columns
3.2.3.1 20 mm - Grade 60 kg
3.2.3.2 16 mm - Grade 40 kg
3.2.3.3 10 mm - Grade 33 kg
3.2.4 Beams, roof beams, & girders
3.2.4.1 20 mm - Grade 60 kg
3.2.4.2 16 mm - Grade 40 kg
3.2.4.3 10 mm - Grade 33
3.2.5 Suspended slabs
3.2.5.1 10 mm - Grade 33 kg
3.2.6 Slab on grade
3.2.6.1 10 mm - Grade 33 kg
3.2.7 Staircases
3.2.7.1 kg
3.2.7.2 kg
3.2.7.3 kg
3.2.8 Suspended Ramps
3.2.8.1 kg
3.2.8.2 kg
3.2.8.3 kg
3.2.9 Canopy
3.2.9.1 kg
3.2.9.2 kg
3.2.10 Retaining wall
3.2.10.1 kg
3.2.10..2 kg
3.2.10.3 kg
3.3 Formworks
3.3.1 Footing tie beam and wall footing m
3.3.2 Columns m
3.3.3 Beams and girders m
3.3.4 Suspended slabs m
3.3.5 Slab on grade m
3.3.6 Staircases m
3.3.7 Canopy m
3.4 Metal Works
3.4.1 Roof Framing
3.4.11 L3X3X1/4 Angle Bar pcs
3.4.1.2 L3 1/2x3 1/2x1/4 Angle Bar pcs
3.4.1.3 L2 1/2x2 1/2x1/4 Angle Bar pcs
3.4.1.4 L2x2x1/4 Angle Bar length
3.4.1.5 LC150x50x15x1.8mm C- Purlins length
3.4.1.6 20mm Dia x 6m Plain Bars (Gr. 60), Cross Bracing length
3.4.1.7 10mm Dia x 6m Plain Bars (Gr. 33), Sag rods kg
3.4.1.8 20mm Dia Turn Buckle kg
3.4.1.9 Miscellaneous lot
4.0 MASONRY/BLOCK WORKS
4.1 Concrete hollow blocks
Including mortar setting, fillers, rebars, & consumables
4.1.1 150 mm - CHB 500 psi m
4.1.2 100 mm - CHB 500 psi m
4.2 Plastering works
4.2.1 Interior surfaces m
4.2.2 Exterior surfaces 927.00 m

UNIT PRICE TOTAL
TOTAL LABOR
MATERIAL LABOR COST
COST
D. VAT (12%
PRELIMINARIES OF A+B+C)
& GENERAL REQUIREMENTS
GRAND TOTAL
Cost per m
Submitted by:
Company name
Title or Position
Date
Project Title TENSHIN BUILDING
Location BALAMBAN, CEBU CITY
Owner THI-CEBU INC.
UNIT PRICE TOTAL MATERIAL TOTAL LABOR
DESCRIPTION QUANTITY UNIT OVER-ALL TOTAL
1.0 ARCHITECTURAL WORKS
1.1 GENERAL REQUIREMENTS
1.1.1 Mobilization / Demobilization 1 lot 320,000.00
1.1.2 Temporary Facilities 1 lot 160,000.00
1.1.3 Preparation of As-Builts & Shop Drawings 1 lot 225,000.00
1.1.4 Project Meeting Representation 1 lot 120,000.00
1.1.5 Testing & Commissioning 1 lot 40,000.00
SUB - TOTAL FOR ITEM NO. 1.2 865,000.00
1.2 Metal Works
1.2.1 Service Ramp
1.2.1.1 2" Dia. B.I. Pipe Handrailings 2.00 l.m 754.80 226.44 1,509.60 72,195.87 73,705.47
1.2.1.2 40 mm Dia B.I. Pipe 2.00 l.m 754.80 226.44 1,509.60 21,994.12 23,503.72
1.2.2 Stairs
1.2.2.1 2" Dia. B.I. Pipe Handrailings 30.00 l.m 754.80 226.44 22,644.00 527,831.64 550,475.64
1.2.2.2 40 mm Dia B.I. Pipe 30.00 l.m 754.80 226.44 22,644.00 404,195.40 426,839.40
1.2.2.5 PVC Stair Nosing 57.08 l.m 190.00 57.00 10,844.82 3,534.00 14,378.82
SUB - TOTAL FOR ITEM NO. 1.3 1,088,903.04
1.3 Glass and Glazing
1.3.1 1.0 (w) x 1.23 (h) Sliding Window 120.50 set 6,840.00 2,052.00 824,220.00 247,266.00 1,071,486.00
1.3.2 0.60 (w) x 0.50 (h) Jalousie Window 1.00 set 1,022.05 306.62 1,022.05 306.62 1,328.67
1.3.3 CR Reflective mirror 44.00 sq.ft 1,620.00 486.00 71,280.00 21,384.00 92,664.00
1.4 Ceiling Assemblies&Panelling
1.4.1 Ceiling on all rooms (3.5 mm Hardiflex) 318.83 pc. 358.00 107.40 114,141.14 34,242.34 148,383.48
1.4.2 Hallway, Lobby, and Stairs (4.5mm Hardiflex) 97.13 pc. 440.00 132.00 42,737.20 12,821.16 55,558.36
1.5 Tile Works
1.5.1 .60x.60m Room Ceramic Tiles 2,595.00 pc. 185.00 55.50 480,075.00 144,022.50 624,097.50
1.5.2 .30x.30m Kitchen Countertop and Bathroom Wall Ceramic Tiles 2,331.00 pc. 95.00 28.50 221,445.00 66,433.50 287,878.50
1.5.3 .30x.30m Bathroom and Laundry Area Floor Ceramic Tiles 1,785.00 pc. 95.00 28.50 169,575.00 50,872.50 220,447.50
1.5.4 .60X.60m Hallway Ceramic Tiles 550.00 pc. 185.00 55.50 101,750.00 30,525.00 132,275.00
1.5.5 .60X.60m Kitchen Floor Ceramic tiles 139.00 pc. 185.00 55.50 25,715.00 7,714.50 33,429.50
1.5.6 .60x.60m Stair Tile 62.00 pc. 185.00 55.50 11,470.00 3,441.00 14,911.00
1.80 Doors Schedule
1.6.1 1.60(w) x 2.10 (h) 1/4" thk Clear Glass Double Swing Door 3.00 units 20,962.88 6,288.86 62,888.64 18,866.59 81,755.23
1.6.2 1.60(w) x 2.10 (h) Double Metal Swing Door with Viewing Glass 2.00 units 24,000.00 7,200.00 48,000.00 14,400.00 62,400.00
1.6.3 1.0 (w) x 2.10 (h) Metal Flush Door with Viewing Glass and Panic Hardware 4.00 units 12,000.00 3,600.00 48,000.00 14,400.00 62,400.00
1.6.4 0.70(w) x 2.10 (h) Standard Flush Door w/ Lawaan Jamb 44.00 units 6,500.00 1,950.00 286,000.00 85,800.00 371,800.00
1.6.5 0.60 (w) x 2.10 (h) ABS Flush Door with Louvers 44.00 units 1,625.00 487.50 71,500.00 21,450.00 92,950.00
1.6.6 0.80 (w) x 2.10 (h) Flush Door with Louvers 2.00 units 8,967.50 2,690.25 17,935.00 5,380.50 23,315.50
1.6.7 0.40 (w) x 1.65 (h) Metal Flush Door 24.00 units 7,865.09 2,359.53 188,762.16 56,628.65 245,390.81
1.80 Painting & Finishing Works
1.8.1 Interior painting works
1.8.1.1. Latex Putty (Full Putty) 255.00 gal 276.00 82.80 70,380.00 21,114.00 91,494.00
1.8.1.2. Flat Latex (White) 306.00 gal 608.00 182.40 186,048.00 55,814.40 241,862.40
1.8.1.3. Concrete Neutralizer 14.25 gal 229.00 68.70 3,263.25 978.98 4,242.23
1.8.2 Exterior painting works
1.8.2.1. Latex Putty (Full Puty) 52.00 gal 276.00 82.80 14,352.00 4,305.60 18,657.60
1.8.2.2. Flat Latex Semi-Gloss(White) 62.00 gal 608.00 182.40 37,696.00 11,308.80 49,004.80
1.8.2.3. Cocrete Neutralizer 3.00 gal 229.00 68.70 687.00 206.10 893.10
A. OVERHEAD & PROFIT (7%) 413,978.09

B. CONTINGENCIES (10%) 591,397.27
C. CONTRACTORS PROFIT (15% OF A+B) 150,806.30
D. VAT (12% OF A+B+C) 138,741.80
GRAND TOTAL 7,208,896.18
Cost per m 4,728.62
Submitted by:
RAMON N. VIOS JR.
M Arch AS, M Arch UD, PIA, UAP, CCA
Company name
VIOSarchitect's
Title or Position
PRINCIPAL ARCHITECT
Date 8/16/2017
Project Title TENSHIN DORMITORY
Owner THI-CEBU INC.
Area 1,569.00 sqm
UNIT PRICE
DESCRIPTION QUANTITY UNIT
MATERIAL
and other resources to perform work 1.00 lot 75,000.00
1.2.1 Board - up 1.00 lot 40,000.00
1.2.2 Field office, warehouse, & sanitary 1.00
facilities lot 75,000.00
1.3.1 General & other work area power 1.00 requirements lot 75,000.00
1.3.2 Temporary water 1.00 lot 40,000.00
1.3.3 Temporary back - up power 1.00 lot 50,000.00
requirements 1.00 lot 80,000.00
& as - built drawings 1.00 lot 80,000.00
expenses. 1.00 lot 75,000.00
1.6.3 Contractor's all risk insurance, 100%1.00 lot 200,000.00
1.7 Miscellaneous
1.7.1 Progress photos 1.00 lot 25,000.00
1.7.2 Communication expenses 1.00 lot 50,000.00
1.8 Demobilization, clean up, and package handover 1.00 lot 75,000.00
2.0 STRUCTURAL WORKS
1.1 Concrete
1.1.1 Foundation - 3000 psi 35.50 cu.m. 3,500.00
1.1.2 Footing tie beams - 3000 psi 52.73 cu.m. 3,500.00
1.1.3 Columns - 3000 psi 46.40 cu.m. 3,500.00
1.1.4 Beams and girders - 3000 psi 161.78 cu.m. 3,500.00
1.1.5 Suspended Slabs, Canopy,& Ramps 125.34
- 3000 psi
cu.m. 3,500.00
1.1.6 Slab on grade - 2500 psi 71.88 cu.m. 3,500.00
1.1.7 Staircases - 3000 psi 9.34 cu.m. 3,500.00
1.2 Steel Reinforcement

1.2.1 Foundation 1,145.00 kg 32.50
1.2.3 Columns/stiffener columns 2,290.00 kg 32.50
1.2.4 Beams, roof beams, & girders 12,056.36 kg 32.50
1.2.5 Slabs 24,112.73 kg 32.50
1.2.7 Staircases 1,127.19 kg 32.50
3.2.9 Canopy 985.15 kg 32.50
3.3 Formworks
3.3.1 Footing tie beam and wall footing287.5 m 350.00
3.3.2 Columns 0.0 m 350.00
3.3.3 Beams and girders 230.00 m 350.00
3.3.4 Suspended slabs 497.0 m 350.00
3.3.6 Staircases 189.80 m 350.00
3.3.7 Canopy 0.0 m 350.00
3.4 Metal Works

3.4.1 Roof Framing
3.4.11 Roof Framing and Truss601.35 m 1,200.00
3.0 MASONRY/BLOCK WORKS
2.1 Concrete hollow blocks
Including mortar setting, fillers, rebars, & consumables
2.1.1 150 mm - CHB 10,397.00 m 500.00
2.1.2 100 mm - CHB 13,785.00 m 400.00
2.2 Plastering works
2.2.1 Interior surfaces 229.00 m 180.00
2.2.2 Exterior surfaces 46.35 cu.m. 180.00
4.0 Building Waterproofing
3.1 Exterior water proofing 14.00 m 550.00
3.2 Membraine type water 148.13 m 550.00
3.3 Cementitious water proofing on all92.04 canopy slab
m 550.00
SUB - TOTAL (1,2,3)
GRAND TOTAL
Cost per m
Submitted by:
Company name
Title or Position
Date
OVER-ALL TOTAL
LABOR COST COST
75,000.00 75,000.00
40,000.00 40,000.00
75,000.00 75,000.00
75,000.00 75,000.00
40,000.00 40,000.00
50,000.00 50,000.00
80,000.00 80,000.00
80,000.00 80,000.00
75,000.00 75,000.00
200,000.00 200,000.00
25,000.00 25,000.00
50,000.00 50,000.00
75,000.00 75,000.00
940,000.00
1,050.00 124,250.00 37,275.00 161,525.00

1,050.00 184,539.60 55,361.88 239,901.48
1,050.00 162,400.00 48,720.00 211,120.00
1,050.00 566,218.80 169,865.64 736,084.44
1,050.00 438,690.00 131,607.00 570,297.00
1,050.00 251,562.50 75,468.75 327,031.25
1,050.00 32,681.25 9,804.38 42,485.63
2,288,444.80
9.75 37,212.50 11,163.75 48,376.25

9.75 74,425.00 22,327.50 96,752.50
9.75 391,831.70 117,549.51 509,381.21
9.75 783,663.73 235,099.12 1,018,762.84
9.75 36,633.68 10,990.10 47,623.78
9.75 32,017.38 9,605.21 41,622.59
1,762,519.17
105.00 100,625.00 30,187.50 130,812.50
105.00 0.00 0.00 0.00
105.00 80,500.00 24,150.00 104,650.00
105.00 173,950.00 52,185.00 226,135.00
105.00 66,431.26 19,929.38 86,360.64
105.00 0.00 0.00 0.00
547,958.14
10,397.00
360.00 721,620.00 216,486.00 938,106.00

5,537,028.10
150.00 5,198,500.00 1,559,550.00 6,758,050.00

120.00 5,514,000.00 1,654,200.00 7,168,200.00
54.00 41,220.00 12,366.00 53,586.00

54.00 8,343.00 2,502.90 10,845.90
13,990,681.90
165.00 7,700.00 2,310.00 10,010.00

165.00 81,471.50 24,441.45 105,912.95
165.00 50,622.00 15,186.60 65,808.60
181,731.55
20,649,441.55
1,445,460.91
2,064,944.16
526,560.76
484,435.90
25,170,843.27
16,042.60
Project Title TTSP OFFICE BUILDING
Owner THI-CEBU INC.
DESCRIPTION QUANTITY UNIT UNIT PRICE

TOTAL MATERIAL TOTAL LABOR
OVER-ALL TOTAL
1.0 ARCHITECTURAL WORKS
1.1 Metal Works

1.1.1 Ramp Railings
Stainless Ramp railings using 1 1/2" Dia. Tube top rail with 1 1/2" Dia.
1.1.1.1 2.00 units
Baluster post and 1pc. 1 1/2" Dia. Horizontal rail @ 6.3 Lm.
30,688.75 9,206.63 61,377.50 18,413.25 79,790.75
Stainless Ramp railings using 1 1/2" Dia. Tube top rail with 1 1/2" Dia.
1.1.1.2 2.00 units
Baluster post and 1pc. 1 1/2" Dia. Horizontal rail @ 2.0 Lm.
9,720.00 2,916.00 19,440.00 5,832.00 25,272.00
Stainless Ramp railings using 2" Dia. Tube top rail with 1 1/2" Dia. Baluster
1.1.1.3 1.00 units
post and 1pc. 2" Dia. Horizontal rail @ 16 Lm. 77,760.00 23,328.00 77,760.00 23,328.00 101,088.00
1.1.1.4 2" x 4"x 3mm. Thk. 6m. length Rectangular Tubing 230.00 l.m 2,086.00 625.80 479,780.00 143,934.00 623,714.00
1.1.2 Stairs
1.1.2.1 1 1/2" Dia. Stainless Steel Pipe Handrailings l.m
1.1.2.2 3/8" x 2" Flat Bar l.m 1,666.00
1.2.2.3 3/4" Dia B.I Pipe l.m 754.00
1.2.2.4 4" x 6" 1/2" Post Base Plate sqm 652.00
1.2.2.5 Aluminum step nosing l.m
1.1.3 PWD C.R
1.1.3.1 1 1/2" Dia. vert. Stainless Steel Pipe Grab Bar pcs
1.1.3.2 1 1/2" Dia. hor. Stainless Steel Pipe Grab Bar pcs
1.1.4 Aluminum Composite Cladding lot
1.1.5 1" Dia. Aluminum Tray Railing at Concessionaire area l.m
1.1.6 Pathwalk 50mm B.I. Pipe 9.00 l.m 2,600.00 780.00 23,400.00 7,020.00 30,420.00
1.2 Glass and Glazing
Exterior
W-3A: 4 Sided Curtain Wall using 1/4 Reflective Blue Tempered Glass with Standard
1.2.1 1 3/4 x 4 Tubular in Powder Coated Finished and Patch Fitting Door using 1/2 Blue 1.00 lot 0.00 0.00 0.00 0.00 1,408,734.67
Tempered Glass with Handle - Front Facing
W-3A: 4 Sided Curtain Wall using 1/4 Reflective Blue Tempered Glass with Standard
1.2.2 1 3/4 x 4 Tubular in Powder Coated Finished and Patch Fitting Door using 1/2 Blue 1.00 lot 0.00 0.00 0.00 0.00 5,177,425.07
Tempered Glass with Handle - Front Facing
W1: 2.80 (w) x 3.10 (h)- Awning Window with Fixed Glass using 1/4 Reflective Blue
1.2.3 Annealed Glass with Ordinary 1 3/4 x 4 Tubular and Snap-on Base & Cover in 56.00 sets 51,780.96 0.00 2,899,733.76 0.00 2,899,733.76
Powder Coated Finished without Screen
W2: 2.80 (w) x 2.50 (h)- Awning Window with Fixed Glass using 1/4 Reflective Blue
1.2.4 Annealed Glass with Ordinary 1 3/4 x 4 Tubular and Snap-on Base & Cover in 12.00 sets 37,117.25 0.00 445,407.00 0.00 445,407.00
W3: 1.40 (w) x 0.60 (h)- Awning Windows using 1/4 Reflective Blue Annealed Glass
1.2.5 with Ordinary 1 3/4 x 4 Tubular and Snap-on Base & Cover in Powder Coated 37.00 sets 6,638.44 0.00 245,622.28 0.00 245,622.28
Finished without Screen
W4: 6.00 (w) x 3.80 (h)- Awning Windows with Fixed Glass using 1/4 Reflective Blue
1.2.6 Annealed Glass with Ordinary 1 3/4 x 4 Tubular and Snap-on Base & Cover in 4.00 sets 145,414.66 0.00 581,658.64 0.00 581,658.64
W5: 9.25 (w) x 5.18 (h)- Awning Windows with Fixed Glass using 1/4 Reflective Blue
1.2.7 Annealed Glass with Ordinary 1 3/4 x 4 Tubular and Snap-on Base & Cover in 12.00 sets 254,854.20 0.00 3,058,250.40 0.00 3,058,250.40
Interior
1.2.8 W-1A: 5.7m x 3.05m FFFFF/Door/F Glass Assembly with Door Transom 3.00 unit 27,562.00 8,268.60 82,686.00 24,805.80 107,491.80
1.2.9 W-1B: 2.6m x 2.34m F/Door/Door/F Glass Assembly with Door Transom 3.00 unit 24,946.00 7,483.80 74,838.00 22,451.40 97,289.40
1.2.10 W-2A: 5.84m x 1.55/2.1m FF/Door/FF Glass Assembly with Door Transom 5.00 unit 23,764.00 7,129.20 118,820.00 35,646.00 154,466.00
1.2.11 W-2B: 5.76m x 1.55/2.1m FFFF/Door/F Glass Assembly with Door Transom 1.00 unit 26,286.00 7,885.80 26,286.00 7,885.80 34,171.80
1.2.12 W-2C: 9.18m x 1.55/2.1m FFFFFFF/Door/F Glass Assembly with Door Transom 3.00 unit 36,234.00 10,870.20 108,702.00 32,610.60 141,312.60
1.2.13 W-3C: 5.36m x 3.05m FFFF/Door/F Glass Assembly with Door Transom 1.00 unit 38,448.00 11,534.40 38,448.00 11,534.40 49,982.40
1.2.14 W-3D: 4.06m x 3.05m Door/Door/FF Glass Assembly with Door Transom 6.00 unit 31,564.00 9,469.20 189,384.00 56,815.20 246,199.20
1.2.15 C.R. Reflective Mirror m 0.00 0.00 0.00 0.00
1.3 Ceiling Assemblies & Panelling
1.3.1 1/2" Thk.Gypsum Board on Metal Furring 4,106.00 pcs 300.00 90.00 1,231,800.00 369,540.00 1,601,340.00
1.3.2 1" Tee Runner 4,302.00 length 30.00 9.00 129,060.00 38,718.00 167,778.00
1.3.3 1" x 1" Wall Angle 1,312.00 length 30.00 9.00 39,360.00 11,808.00 51,168.00
1.3.4 1/4" x 1 x 2" Metal Furring, 6m legnth 1,611.00 length 78.00 23.40 125,658.00 37,697.40 163,355.40
1.3.5 Blind Revits 75,768.00 pcs 0.65 0.20 49,249.20 14,774.76 64,023.96
1.3.6 Consumables 1.00 lot 20,000.00 6,000.00 20,000.00 6,000.00 26,000.00
1.4 Tile Works
Floor Tiles
1.4.1 .60 x .60m PR5 02 Portino Matt Tiles for Offices 21,819.00 pcs 185.00 55.50 4,036,515.00 1,210,954.50 5,247,469.50
1.4.2 .60 x .60m PR5 03 Portino Matt Tiles for Hallways 4,296.00 m 185.00 55.50 794,760.00 238,428.00 1,033,188.00
1.4.3 .30 X .60m PR5 04 Portino Matt Tiles for Sidings and Borders 2,180.00 pcs 95.00 28.50 207,100.00 62,130.00 269,230.00
OVER-ALL TOTAL
1.4.4 .60 X .60m PR5 04 Portino Matt Tiles for Sidings and Borders 842.00 185.00 55.50 155,770.00 46,731.00
.60 X .60m PB5 02 RB Portino Matt Tiles for Canteen/ Multipurpose Hall and
1.4.5 3,063.00 pcs 185.00 55.50 566,655.00 169,996.50 736,651.50
Concessionaires
1.4.6 .60 x.60m PB5 04 RB Portino Matt Tiles for Entries, Ramps, and Stairs 790.00 pcs 185.00 55.50 146,150.00 43,845.00 189,995.00
#10 pebble washout with plastic trim 0.00 0.00 0.00 0.00
1.4.7 .60 x.60m PD5 03 RB Portino Matt Tiles for Female and PWD C.R. 1,149.00 pcs 185.00 55.50 212,565.00 63,769.50 276,334.50
1.4.8 .60 x.60m PD5 04 RB Portino Matt Tiles for Male C.R. 1,038.00 pcs 185.00 55.50 192,030.00 57,609.00 249,639.00
Wall Tiles 0.00 0.00 0.00 0.00
1.4.9 .60 x.60m PD5 01 Portino Matt Tiles for Female and PWD C.R. 2,353.00 pcs 185.00 55.50 435,305.00 130,591.50 565,896.50
1.4.10 .60 x.60m PD5 02 Portino Matt Tiles for Male C.R. 1,856.00 pcs 185.00 55.50 343,360.00 103,008.00 446,368.00
1.5 Common C.R and Kitchen
1.5.1 Female Wall Hang Partition Panel
17-L Type Toilet Partition Phenolic Board With all Stainless Accessories (22
1.5.1.1
series) 1.00 lot 389,232.00 116,769.60 389,232.00 116,769.60 506,001.60
17-L Type Toilet Partition Phenolic Board With all Nylon Accessories (OA
1.5.1.2
Series) 1.00 lot 314,058.00 94,217.40 314,058.00 94,217.40 408,275.40
1.5.2 Female Wall Hang Partition Panel
11-L Type; 12 Urinals Toilet Partition Phenolic Board With all Stainless
1.5.2.1
Accessories (22 series) 1.00 lot 352,906.00 105,871.80 352,906.00 105,871.80 458,777.80
11-L Type; 12 Urinals Toilet Partition Phenolic Board With all Stainless
1.5.2.2
Accessories (OA series) 1.00 lot 255,564.85 76,669.46 255,564.85 76,669.46 332,234.31
1.5.3 Female Granite CR Lavatory Counter Top
1.5.3.1 Top 9.59 Area 4,000.00 1,200.00 38,360.00 11,508.00 49,868.00
1.5.3.2 Installation Top 9.59 Area 1,800.00 540.00 17,262.00 5,178.60 22,440.60
1.5.3.3 4" Splashboard 11.39 Area 800.00 240.00 9,112.00 2,733.60 11,845.60
1.5.3.4 Installation SB 11.39 Area 500.00 150.00 5,695.00 1,708.50 7,403.50
1.5.3.5 Quarter Round 11.79 Area 400.00 120.00 4,716.00 1,414.80 6,130.80
1.5.3.6 Bullnose 10.24 Area 1,200.00 360.00 12,288.00 3,686.40 15,974.40
1.5.3.7 4" Fascia 10.24 Area 800.00 240.00 8,192.00 2,457.60 10,649.60
1.5.3.8 Installation Fascia 10.24 Area 500.00 150.00 5,120.00 1,536.00 6,656.00
1.5.3.9 Hole 8.00 Area 1,500.00 450.00 12,000.00 3,600.00 15,600.00
1.5.4 Male Granite CR Lavatory Counter Top
1.5.4.1 Top 21.50 Area 4,000.00 1,200.00 86,000.00 25,800.00 111,800.00
1.5.4.6 Bullnose 21.50 Area 1,200.00 360.00 25,800.00 7,740.00 33,540.00
1.5.4.7 4" Fascia 21.50 Area 800.00 240.00 17,200.00 5,160.00 22,360.00
1.5.4.9 Hole 18.00 Area 1,500.00 450.00 27,000.00 8,100.00 35,100.00
1.5.3 Concessionaire Granite Counters Top
1.5.4.1 Top 29.00 Area 4,000.00 1,200.00 116,000.00 34,800.00 150,800.00
1.5.4.6 Bullnose 31.00 Area 1,200.00 360.00 37,200.00 11,160.00 48,360.00
1.5.4.7 4" Fascia 31.00 Area 800.00 240.00 24,800.00 7,440.00 32,240.00
1.5.4.9 Hole 16.00 Area 1,500.00 450.00 24,000.00 7,200.00 31,200.00
1.6 Doors Schedule
1.6.1 1.8 (w) x 2.1 (h) Double Swing Frameless Glass Door 2.00 sets 26,093.77 7,828.13 52,187.54 15,656.26 67,843.80
1.6.2 0.9 (w) x 2.1 (h) Single Swing Single Frame Glass Door 13.00 sets 13,049.80 3,914.94 169,647.40 50,894.22 220,541.62
1.6.3 0.9 (w) x 2.1 (h) Single Swing Single Frame Metal Door w/ Fixed Full Louvers 40.00 sets 8,967.50 2,690.25 358,700.00 107,610.00 466,310.00
1.6.4 1.8 (w) x 2.1 (h) Double Swing Single Frame Glass Door 13.00 sets 26,093.77 7,828.13 339,219.01 101,765.70 440,984.71
0.9 (w) x 2.1 (h) Single Swing Single Frame Standard Flush Door w/ Lauaan Door
1.6.5 18.00 sets 6,500.00 1,950.00 117,000.00 35,100.00 152,100.00
Jamb
1.6.6 0.9 (w) x 2.1 (h) Single Swing Single Frame Plain Metal Fire Exit Door w/ Panic Device 8.00 sets 8,486.25 2,545.88 67,890.00 20,367.00 88,257.00
1.8 (w) x 2.1 (h) Opposing Swing Single Frame 2 Panel Plain Metal Door w/ Panic
1.6.7 7.00 sets 16,972.50 5,091.75 118,807.50 35,642.25 154,449.75
Device
1.7 Painting & Finishing Works
1.7.1 Interior Wall Painting (White)
1.7.2 Latex Putty (full putty) 362.00 gals 276.00 82.80 99,912.00 29,973.60 129,885.60
1.7.3 Flat Latex (White) 2 Coats 434.00 gals 650.00 195.00 282,100.00 84,630.00 366,730.00
1.7.5 Concrete Neutralizer 21.00 gals 229.00 68.70 4,809.00 1,442.70 6,251.70
1.7.2 Exterior Wall Painting (Blue)
1.7.2.1 Latex Putty (full putty) 22.00 gals 276.00 82.80 6,072.00 1,821.60 7,893.60
1.7.2.2 Flat Latex- Semi Gloss (Blue) 2 Coats 27.00 gals 650.00 195.00 17,550.00 5,265.00 22,815.00
1.7.2.4 Concrete Neutralizer 2.00 gals 229.00 68.70 458.00 137.40 595.40
1.7.3 Exterior Wall Painting (White)
1.7.3.1 Latex Putty (full putty) 73.00 gals 276.00 82.80 20,148.00 6,044.40 26,192.40
1.7.3.2 Flat Latex- Semi Gloss (White) 2 Coats 87.00 gals 650.00 195.00 56,550.00 16,965.00 73,515.00
OVER-ALL TOTAL
1.7.3.4 Concrete Neutralizer 4.00 gals 229.00 68.70 916.00 274.80 1,190.80
1.8 Modular Office Furnitures
3.0 (w) x 1.8 ( l ) x 1.1 (h) 3/4" thk Melamine Board Office Cubicle Modular Unit
1.8.1 2,140.00 pcs 3,500.00 1,050.00 7,490,000.00 2,247,000.00 9,737,000.00
Assembly-2 Seater
1.47 (w) x 0.45 ( l ) x 1.20 (h) 3/4" thk Melamine Board Floor Standing Office Files
1.8.2 760.00 pcs 3,500.00 1,050.00 2,660,000.00 798,000.00 3,458,000.00
Cabinet/ Storage w/ Wood Moulding
1.8.3 Consumables (Bolts, Screws, Etc.) 1.00 lot 0.00 0.00 0.00 0.00 20,000.00
1.90 Plumbing Fixtures
1.9.1 Toto Brand Water Closet CW896J 121.00 units 22,640.00 6,792.00 2,739,440.00 821,832.00 3,561,272.00
Toto
Brand
1.9.2
Wall 14.00 set 27,370.00 8,211.00 383,180.00 114,954.00 498,134.00
1.9.3 Toto Brand Console Lavatory LW711RCB 31.00 units 16,380.00 4,914.00 507,780.00 152,334.00 660,114.00
1.9.4 Toto Brand Ego II Lavatory Faucet TX108LEBR 31.00 units 12,590.00 3,777.00 390,290.00 117,087.00 507,377.00
1.9.5 Toto Brand Semi-Recessed Ceramic Paper Holder S20V2 121.00 units 610.00 183.00 73,810.00 22,143.00 95,953.00
1.9.6 Kitchen Sink DBL BOWL 33x 18 x 7 13.00 units 2,399.00 719.70 31,187.00 9,356.10 40,543.10
1.9.7 Kitchen Sink Faucet 13.00 units 1,092.00 327.60 14,196.00 4,258.80 18,454.80
1.9.8 Drinking Fountains 6.00 units 99,000.00 29,700.00 594,000.00 178,200.00 772,200.00
1.11 Lighting Fixtures
1.11.1 Recessed Single Square Downlight 24" 22w 3000K 1500lm 32.00 pcs 3,800.00 1,140.00 121,600.00 36,480.00 158,080.00
1.11.2 Recessed Double Square Downlight 45" 2 x 22w 400k 3000lm 75.00 pc 5,800.00 1,740.00 435,000.00 130,500.00 565,500.00
1.11.3 Housing Bulb Type - Downlight 168.00 pcs 150.00 45.00 25,200.00 7,560.00 32,760.00
1.11.4 LED Bulb 3000k 9.5w 806lm 168.00 pcs 220.00 66.00 36,960.00 11,088.00 48,048.00
1.11.5 Signature Recessed Troffer 300 x 1215 x 80 1,186.00 pcs 1,300.00 390.00 1,541,800.00 462,540.00 2,004,340.00
1.11.6 GE LED T8 16w 220-240v 6500k 1600lm 2,372.00 pcs 450.00 135.00 1,067,400.00 320,220.00 1,387,620.00
1.11.7 CDN Recessed Linear Light Dimmable 110" 28w 2918 lm 18.00 pcs 8,566.00 2,569.80 154,188.00 46,256.40 200,444.40
1.11.8 Endo Glareless Downlight 33" 14.2w 3000k 911lm 10.00 pcs 5,800.00 1,740.00 58,000.00 17,400.00 75,400.00
1.11.8 Flexible Strip Lights 120" 14.4 3000k 900lm/m 90.00 m 5,800.00 1,740.00 522,000.00 156,600.00 678,600.00
1.11.8 Meanwell Driver 12v 8.00 pcs 1,200.00 360.00 9,600.00 2,880.00 12,480.00
1.12 DX Type Air Conditioning Units- Inverter
1.12.1 Ceiling Cassette Inverter Type 4.0HP 15 units 131,760.00 500.00 1,976,400.00 7,500.00 1,983,900.00
1.12.2 Ceiling Cassette Inverter Type 6.0HP 193 units 156,420.00 500.00 30,189,060.00 96,500.00 30,285,560.00
1.12.3 Ceiling Conceiled Inverter Type 5.0HP 2 units 143,820.00 500.00 287,640.00 1,000.00 288,640.00
1.13 Auxiliary Fixtures
1.13.1.1 CCTV IP camera, 3MP 17 units 15,000.00 4,500.00 255,000.00 76,500.00 331,500.00
1.13.1.2 WIFI device 15 units 10,000.00 3,000.00 150,000.00 45,000.00 195,000.00
1.13.1.4 Adrressable Smoke detector and Heat detectors 185.00 pcs 4,500.00 1,350.00 832,500.00 249,750.00 1,082,250.00
1.13.1.5 Ceiling Speaker with casing and multi-tap transformer, 5watts 200 sets 1,700.00 510.00 340,000.00 102,000.00 442,000.00
A. OVERHEAD & PROFIT (7%) 6,290,853.76
B. CONTINGENCIES (10%) 8,986,933.94
C. CONTRACTORS PROFIT (15% OF A+B) 2,291,668.16
D. VAT (12% OF A+B+C) 2,108,334.70
GRAND TOTAL 109,547,129.98
Cost per m 9,262.46
Submitted by: RAMON N. VIOS JR.
Company name

Title or Position
Date
Project Title TENSHIN DORMITORY
Owner THI-CEBU INC.

UNIT PRICE TOTAL TOTAL OVER-ALL
MATERIAL LABOR MATERIAL COST LABOR COST TOTAL
1.0 MECHANICAL WORKS
1.1.1 Mobilization / Demobilization 1 lot 10,000.00
1.1.2 Temporary Facilities 1 lot 30,000.00
1.1.3 Preparation of As-Builts & Shop Drawings 1 lot 15,000.00
1.1.5 Overhead and Supervision 1 lot 200,000.00
1.2 WINDOW TYPE AIR CONDITIONING UNITS - INVERTER TYPE
1.2.1 Window Type Inverter, 1.5HP 132 units 38,000.00 - 5,016,000.00 - 5,016,000.00
1.3 EXHAUST FAN & BLOWERS
1.3.1 TEF-01 50 CFM Ceiling Cassette Fan @ 0.125 in. sp. 132 units 3,200.00 - 422,400.00 - 422,400.00
1.3.2 RH-1 300 CFM In-Line Centrifugal Fan @ 0.25 in. sp. 3 units 6,800.00 - 20,400.00 - 20,400.00
1.4 VENTILATION DUCT WORKS
1.4.1 Wall Caps
100mm dia. 132 pcs 900.00 135.00 118,800.00 17,820.00 136,620.00
1.4.2 PVC Pipe
100mm dia. 146 length 850.00 127.50 124,100.00 18,615.00 142,715.00
1.4.3 Flexible Aluminum Duct
100mm dia. Without insulation 132 roll 2,300.00 345.00 303,600.00 45,540.00 349,140.00
1.4.4 Equipment, Duct Hangers & Supports
Flat bar 1"x 3/16 35 length 120.00 18.00 4,200.00 630.00 4,830.00
Full Thread bar, 3/8" 80 length 126.00 18.90 10,080.00 1,512.00 11,592.00
1.4.5 Consumable items
Bolts, nuts & washers 3/8" 1,500 pcs 7.00 1.05 10,500.00 1,575.00 12,075.00
Expansion Shield 3/8" 800 pcs 13.00 1.95 10,400.00 1,560.00 11,960.00
Primer paint (Red Oxide) 3 liters 960.00 144.00 2,880.00 432.00 3,312.00
Paint Brush, 2" 2 pcs 80.00 12.00 160.00 24.00 184.00
Safety Googles 10 pcs. 90.00 13.50 900.00 135.00 1,035.00
Working Gloves 10 pcs. 40.00 6.00 400.00 60.00 460.00
Hacksaw Blade 20 pcs 90.00 13.50 1,800.00 270.00 2,070.00
D. VAT (12% OF A+B+C) 23,321.76

Cost per m 4,339.37
Submitted by: RAMON N. VIOS JR.
Company name VIOSarchitect's
Title or Position
Principal Architect
Date 14-Aug-17
MECHANICAL WORKS
MECHANICAL WORKS
0
MECHANICAL WORKS
0
TTSP OFFICE BUILDING PACKAGE 2
WEST CEBU INDUSTRIAL PARK - SEZ, BUANOY, BALAMBAN, CEBU
THI-CEBU INC.

UNIT PRICE TOTAL TOTAL
OVER-ALL
QUANTITY UNIT MATERIAL LABOR
MATERIAL LABOR TOTAL
COST COST
General Requirements
2.1.1 Mobilization/Demobilization lot
2.1.2 Temfacil(including electricity & water lot
2.1.3 Bonds and Permit lot
Site Storm Sewer Earthworks -
2.2.1 Drainage Structure Excavation cu.m.
2.2.2 Gravel Surface Course cu.m.
2.2.3 Backfilling and Compaction cu.m.
Site Storm Sewer Civil Works
2.3.1 Reinforced Concrete Pipe: 525 mm (21") x 1000 mm pc
2.3.3 Reinforced Concrete Pipe: 750mm (30") x 1000 mm pc
2.3.4 Portland Cement: 40 kg (for joint grout) bag
2.3.5 Fine Aggregate: Sand (for joint grout) cu.m.
2.3.6 Reinforced Concrete Manhole: for 21" RCP pc
2.3.9 Reinforced Concrete Street Inlet / Catch Basin: for 21" RCP pc
Building Storm Drain Earthworks
2.4.1 Excavation cu.m.
2.4.2 Gravel Base Course cu.m.
2.4.3 Backfill and Fill cu.m.
Building Storm Drain Civil Works
2.5.4 Interior Catch Basin pc
2.5.5 Exterior Catch Basin pc
Plumbing Works (Sanitary Line)
2.6.1 Sanitary Line ( PVC PIPE )
6"dia. PVC Pipe length
4 " dia. PVC Pipe length
2.6.2 Plumbing /Sanitary Fittings
6"X90 dia. Elbow pcs
6" x 3" dia. Wye Reducer pcs
4" x 4" dia. Wye pcs.
4" x 2"dia.PVC Pipe Wye Reducer pcs.
4" x 90 deg. PVC Elbow pcs.
2" x 90 deg. PVC Elbow pcs.
4" dia. P-Trap W/ Oring pcs.
3" dia. P-Trap W/Oring pcs.
2" dia. P-Trap W/Oring pcs.
4" x 45 PVC Pipe Elbow pcs
4" dia. Clean-out Cover pcs
2" x 2" dia TEE pcs
3" x 2" dia. PVC Pipe red. pcs
PVC Solvent Cement pint
Storm Drainage
2.7.1 450mm HDPE pcs.
400mm HDPE pcs.
6"Dia. PVC Pipe S-1000 length
Catch Basin units
Grease Trap Interceptor unit
Plumbing Work (Water Supply Line) -
2.8.1 Water Meter pcs.
Meter Stop pcs.
64mm Gate Valve pcs.
50mm Gate Valve pcs.
38mm Gate Valves pcs
Angle Valves pcs
Flexible Hose pcs
2.8.2 PPR Pipe PN20
PPR Pipe PN20 64 mm dia. length
2.8.3 FITTINGS (PPR Pipe PN20)
64 mm dia. Tee pcs.
50 mm x 38 mm dia. Tee Reducer pcs.
50 mm x 32 mm dia. Tee Reducer pcs.
64 mm dia. Elbow pcs.
50 mm x 38 mm dia. Elbow pcs.
50 mm x 32 mm dia. Elbow Reducer pcs.
20 mm dia. Tee Connector pcs.
20 mm dia. 90 Elbow pcs.
25mm x 20 mm 90 Elbow Reducer pcs.
20mm Coupling pcs
25mm Coupling pcs
25mm Femal Adaptor pcs
20mm Female Adaptor pcs
20 mm dia. Threaded Female Elbow pcs.
End Cap pcs.
2.8.4 Consumables lot
Plumbing Equipments
2.9.1 Transfer Pump Duplex Type 10 Horse Power sets
2.9.2 Boster Pump CPS Type 2.50 Horse Power sets
GRAND TOTAL
Cost per m
Submitted by:
Company name
Title or Position
Date
Project Title DORMITORY BUILDING PACKAGE 2
Owner THI-CEBU INC.
UNIT PRICE TOTAL

TOTAL LABOR OVER-ALL
DESCRIPTION QUANTITY UNIT MATERIAL
MATERIAL LABOR COST TOTAL
COST
FIRE PROTECTION WORKS
1.1.1 Mobilization/Demobilization 1 lot 20,000.00
1.1.2 Preparation of As-Built Plans 1 lot 15,000.00
1.1.3 PPE's for manpower 1 lot 30,000.00
1.1.5 Overhead Supervision 1 lot 532,500.00
1.2 DRY & WET STANDPIPE SYSYTEM
1.2.1 B.I Pipes - Schedule 40 ASTM Supreme
100mm Dia. 45 lgths 5,200.00 1,300.00 234,000.00 58,500.00 292,500.00
65mm Dia. 33 lgths 3,500.00 875.00 115,500.00 28,875.00 144,375.00
38mm Dia. 5 lgths 1,720.00 430.00 8,600.00 2,150.00 10,750.00
1.2.2 Fittings - G.I/B.I

1.2.2.1 Elbow 90 Deg. (welded)
1.2.2.1.1 100mm Dia. 10 pcs. 350.00 87.50 3,500.00 875.00 4,375.00
1.2.2.1.2 38mm Dia. 27 pcs. 100.00 25.00 2,700.00 675.00 3,375.00
1.2.2.2 Tee Standard
1.2.2.2.1 100mm Dia. 10 pcs. 220.00 55.00 2,200.00 550.00 2,750.00
1.2.2.2.2 65mm Dia. 9 pcs. 200.00 50.00 1,800.00 450.00 2,250.00
1.2.2.2.3 38mm Dia. 9 pcs. 100.00 25.00 900.00 225.00 1,125.00
1.2.2.3 Tee Reducer
1.2.2.3.1 65 x 100 mm Dia. 9 pcs. 400.00 100.00 3,600.00 900.00 4,500.00
1.2.2.4 Concentric Reducer
1.2.2.4.1 100 x 65 mm Dia. 9 pcs. 380.00 95.00 3,420.00 855.00 4,275.00
1.2.2.5 Blind Flange
1.2.2.5.1 100 mm Dia. 10 pcs. 950.00 237.50 9,500.00 2,375.00 11,875.00
1.2.2.6 Slip on Flange
1.2.2.6.1 100 mm Dia. 90 pcs. 800.00 200.00 72,000.00 18,000.00 90,000.00
1.2.2.7 Mechanical Coupling
1.2.2.7.1 100 mm Dia. 9 pcs. 2,000.00 500.00 18,000.00 4,500.00 22,500.00
1.2.3 Brackets and Supports

1.2.3.1 Round bar 10 mm x 6 m 18 lgths 126.00 31.50 2,268.00 567.00 2,835.00
1.2.3.2 Flat bar 1"x3/16 9 lgths 180.00 45.00 1,620.00 405.00 2,025.00
1.2.3.3 Angle bar 1/8 x 1 1/2" 8 lgths 305.00 76.25 2,440.00 610.00 3,050.00
1.2.3.4 Angle bar 3/16 x 1 1/2" 6 lgths 675.00 168.75 4,050.00 1,012.50 5,062.50
1.2.3.5 Angle bar 1/4 x 2" 3 lgths 890.00 222.50 2,670.00 667.50 3,337.50
1.2.5 Valves - UL / FM approved

1.2.5.1 Check Valve 100 mm Dia. 1 unit 8,500.00 2,125.00 8,500.00 2,125.00 10,625.00
1.2.5.2 Fire Hose Valve 65 mm dia. w/ Cap and Chain 9 unit 6,500.00 1,625.00 58,500.00 14,625.00 73,125.00
1.2.7 Fire Hose Cabinet w/ complete accessories 9 unit 16,000.00 4,000.00 144,000.00 36,000.00 180,000.00
1.2.7.1 1 Cabinet
1.2.7.2 1 - Fire Hose 100 ft. x 1 1/2" dia.
1.2.7.3 1 - Nozzle 1 1/2"
1.2.7.4 1 - Hose rack
1.2.7.5 1 - Angle Valve 1 1/2" dia.
1.2.7.6 1 - set coupling
1.2.7.7 1 - 5 kg. capacity fire extinguisher dry chem
4 way - 4 x 65 x 100 mm Dia. (FDC) 1 unit 13,500.00 3,375.00 13,500.00 3,375.00 16,875.00

1.3 OTHER MAT. & CONSUMABLES 1 lot 50,000.00
(Welding rods, oxyacetylene gases, teflon paints
chemicals, gaskets, expansion shields,
bolt and nuts etc.)
MISCELLANEOUS
Portable Fire Extinguisher, 10lbs 414 pcs. 2,800.00 700.00 1,159,200.00 289,800.00 1,449,000.00
D. VAT (12% OF A+B+C) 70,217.77
Cost per m 2,393.18
Submitted by:
Company name
Title or Position
Date
TTSP OFFICE BUILDING PACKAGE 5
WEST CEBU INDUSTRIAL PARK - SEZ, BUANOY, BALAMBAN, CEBU
THI-CEBU INC.
BILL OF QUANTITIES/COST ESTIMATES - Electrical

DESCRIPTION QUANTITY UNIT OVER-ALL TOTAL
1.0 Site Development
1.1 Panelboard & Circuit Breaker
"PPPumps": Main: 3P, 50AT, 100AF,
1.1.1 1 set 7,580.00 2,274.00 7,580.00 2,274.00 9,854.00
380V, 25kAIC,
"PPFP": Surface
Main: 3P, 200AT,mounted,
250AF,
1.1.2 1 set 37,100.00 11,130.00 37,100.00 11,130.00 48,230.00
380V, 36kAIC,
"ATS-PF" Surface
Automatic mounted,
transfer
1.1.3 1 set 72,500.00 21,750.00 72,500.00 21,750.00 94,250.00
switch: 4P, 200A, transfer
"ATS" Automatic 380V, breaker
switch:
1.1.4 1 set 1,352,000.00 405,600.00 1,352,000.00 405,600.00 1,757,600.00
4P, 5000A,
"LVSG": 380V,
Main: 4P,65kAIC,
5000AT,breaker
5000AF,
1.1.5 1 set 2,460,000.00 738,000.00 2,460,000.00 738,000.00 3,198,000.00
380V, 65kAIC,
"MVSG": Main:Surface mounted,
3P, 630AT, 25kV,
1.1.6 1 set 650,000.00 195,000.00 650,000.00 195,000.00 845,000.00
10kAIC, gas insulated,
1.2 Transformers & Accessories
"TX" : Transformer - 2500 KVA, 3-
1.2.1 1 set 3,300,000.00 660,000.00 3,300,000.00 660,000.00 3,960,000.00
phase, 13.2kVD-380VY, 125 KV BIL.
1.2.2 Primary termination kit, 15kV 1 set 23,500.00 5,875.00 23,500.00 5,875.00 29,375.00
Secondary termination lugs,
1.2.3 56 set 700.00 175.00 39,200.00 9,800.00 49,000.00
325mm2, 380V
1.3 Capacitor Bank
1000kVAR, 3-phase, 380V, 60Hz
1.3.1 1 set 1,120,000.00 280,000.00 1,120,000.00 280,000.00 1,400,000.00
automatic capacitor bank with
1.4 Generators & Accessories
750 kVA/600kW, three-phase,
1.4.1 3 set 5,250,000.00 ####### 15,750,000.00 4,749,000.00 20,499,000.00
380V wye, 4W,gear
Synchronizing 60Hz,for
1800 rpm,
three
1.4.2 1 set 3,375,000.00 843,750.00 3,375,000.00 843,750.00 4,218,750.00
generators, 750 kVA, 380V, 4-W,
1.5 Lighting Luminaires
1x28W daylight LED fluorescent
1.5.1 12 set 2,490.00 747.00 29,880.00 8,964.00 38,844.00
lamp,
1 x 13Wmetal reflector
daylight with white
LED lamp,
1.5.2 1 set 1,250.00 375.00 1,250.00 375.00 1,625.00
surface
100W LEDmounted
Roadway downlight of
Light, single
1.5.3 32 set 18,000.00 5,400.00 576,000.00 172,800.00 748,800.00
arm,
2 grayLED
x 100W finish, die castLight,
Roadway
1.5.4 1 set 22,500.00 6,750.00 22,500.00 6,750.00 29,250.00
duble
18 arm,lamp,
W, LED gray warmwhite,
finish, die cast
1.5.5 42 set 2,500.00 750.00 105,000.00 31,500.00 136,500.00
garden and
Twin 7.5W LED pathway bollard
lamp, self-
1.5.6 2 set 2,450.00 735.00 4,900.00 1,470.00 6,370.00
contained for non-maintained
1.6 Wiring Devices
Switch: One gang, 15A, 230V,
1.6.1 1 set 105.00 26.25 105.00 26.25 131.25
flush mount
Switch: Two gang, 15A, 230V, flush
1.6.2 1 set 172.50 43.13 172.50 43.13 215.63
mount Three gang, 15A, 230V,
Switch:
1.6.3 1 set 242.00 60.50 242.00 60.50 302.50
flush mount outlet, duplex, 16A,
Convenience
1.6.4 4 set 278.00 69.50 1,112.00 278.00 1,390.00
230V w/single,
Outlet, ground15A, 230V for
1.6.5 2 set 185.00 46.25 370.00 92.50 462.50
emergency
Juction box:lightings
100x100x 60mm,
1.6.6 25 set 45.00 11.25 1,125.00 281.25 1,406.25
square, galvanized,
Outlet box: #16 w/ cover
50x100x60mm,
1.6.7 3 set 38.50 9.63 115.50 28.88 144.38
galvanized, #16
Pull box: 200x250x100mm,
1.6.8 1 set 385.00 96.25 385.00 96.25 481.25
galvanized, #18 w/ cover
1.7 Wires & Cables
1.7.1 2.0 mm2 TW wire - Green 225 lm 10.75 3.23 2,418.75 725.63 3,144.38
2
1.7.3 14 mm TW wire - Green 170 lm 62.00 18.60 10,540.00 3,162.00 13,702.00
2
1.7.4 22 mm TW wire - Green 50 lm 95.60 28.68 4,780.00 1,434.00 6,214.00
1.7.5 50 mm2 TW wire - Green 2,120 lm 258.50 77.55 548,020.00 164,406.00 712,426.00
2
1.7.6 3.5 mm THHN wire - Black 80 lm 18.25 5.48 1,460.00 438.00 1,898.00
1.7.7 3.5 mm2 THHN wire - Red 80 lm 18.25 5.48 1,460.00 438.00 1,898.00
1.7.8 5.5 mm2 THHN wire -Black 1,450 lm 28.25 8.48 40,962.50 12,288.75 53,251.25
1.7.9 5.5 mm2 THHN wire - Red 1,450 lm 28.25 8.48 40,962.50 12,288.75 53,251.25
1.7.10 14 mm2 THHN wire - Red 50 lm 70.15 21.05 3,507.50 1,052.25 4,559.75
1.7.11 14 mm2 THHN wire - Yellow 50 lm 70.15 21.05 3,507.50 1,052.25 4,559.75
2
1.7.12 14 mm THHN wire - Blue 50 lm 70.15 21.05 3,507.50 1,052.25 4,559.75
2
1.7.13 14 mm THHN wire - White 50 lm 70.15 21.05 3,507.50 1,052.25 4,559.75
2
1.7.14 80 mm FR wire - Red 182 lm 915.00 274.50 166,530.00 49,959.00 216,489.00
2
1.7.15 80 mm FR wire - Yellow 182 lm 915.00 274.50 166,530.00 49,959.00 216,489.00
1.7.16 80 mm2 FR wire - Blue 182 lm 915.00 274.50 166,530.00 49,959.00 216,489.00
1.7.17 125 mm2 THHN Aluminum - Red 55 lm 285.00 85.50 15,675.00 4,702.50 20,377.50
1.7.18 125 mm2 THHN Aluminum - Yellow 55 lm 285.00 85.50 15,675.00 4,702.50 20,377.50
1.7.19 125 mm2 THHN Aluminum - Blue 55 lm 285.00 85.50 15,675.00 4,702.50 20,377.50
1.7.20 125 mm2 THHN Aluminum - White 55 lm 285.00 85.50 15,675.00 4,702.50 20,377.50
2
1.7.21 325 mm THHN Aluminum - Red 2,120 lm 680.00 204.00 1,441,600.00 432,480.00 1,874,080.00
2
1.7.22 325 mm THHN Aluminum - Yellow 2,120 lm 680.00 204.00 1,441,600.00 432,480.00 1,874,080.00
1.7.23 325 mm2 THHN Aluminum - Blue 2,120 lm 680.00 204.00 1,441,600.00 432,480.00 1,874,080.00
2
1.7.24 325 mm THHN Aluminum - White 2,120 lm 680.00 204.00 1,441,600.00 432,480.00 1,874,080.00
PVC tapes, rubber tapes, pulling
1.7.25 1 lot 7,500.00 2,250.00 7,500.00 2,250.00 9,750.00
wires, etc.
1.8 Conduits, Fittings & Supports
Conduit: 20mm, Sch 40, spiral
1.8.1 40 lm 23.10 6.93 924.00 277.20 1,201.20
HDPE
1.8.2 1,150 lm 32.00 9.60 36,800.00 11,040.00 47,840.00
HDPE
1.8.3 40 lm 46.25 13.88 1,850.00 555.00 2,405.00
HDPE
1.8.4 2,130 lm 275.00 82.50 585,750.00 175,725.00 761,475.00
HDPE
1.8.5 Conduit adapter: 20mm, Sch 40 60 ea 16.50 4.95 990.00 297.00 1,287.00
1.8.6 Conduit adapter: 25mm, Sch 40 110 ea 22.50 6.75 2,475.00 742.50 3,217.50
1.8.7 End bell: 32mm, Sch 40 4 ea 156.50 46.95 626.00 187.80 813.80
1.8.8 End bell: 100mm, Sch 40 150 ea 254.00 76.20 38,100.00 11,430.00 49,530.00
Spacer for 100mm HDPE
1.8.9 2,050 set 200.00 60.00 410,000.00 123,000.00 533,000.00
conduit
1.8.10 Spacer for 32mm HDPE conduit 18 set 120.00 36.00 2,160.00 648.00 2,808.00
1.8.11 PVC tapes 4 rolls 550.00 165.00 2,200.00 660.00 2,860.00
1.9 Grounding System
20x3000mm copper clad
1.9.1 6 set 2,250.00 675.00 13,500.00 4,050.00 17,550.00
ground rod
1.9.2 100mm2 bare copper wire - 200 lm 445.00 133.50 89,000.00 26,700.00 115,700.00
Miscellaneous (grounding pit,
1.9.3 1 lot 7,500.00 2,250.00 7,500.00 2,250.00 9,750.00
earth enhancing gel, guy wire,
1.1 Civil Works
1.10.1 6 ass 3,750.00 1,312.50 22,500.00 7,875.00 30,375.00
concrete w/ cover
1.10.2 Trench excavation 340 cu.m. 450.00 0.00 153,000.00 153,000.00
Sand backfilling & grade
1.10.3 340 cu.m. 150.00 150.00 51,000.00 51,000.00 102,000.00
restoration
2.0 Office Building
"1LPA" & "1LPC": Main: Lug only,
2.1.1 2 set 8,250.00 247.50 16,500.00 495.00 16,995.00
3P, 100AF,
"1LPB": Main:380V,
Lug18kAIC,
only, 3P,Surface
100AF,
2.1.2 1 set 8,250.00 247.50 8,250.00 247.50 8,497.50
380V,
"2LPB"18kAIC,
& "2LPB"Surface
: Main: mounted,
Lug only,
2.1.3 2 set 8,250.00 247.50 16,500.00 495.00 16,995.00
3P, 100AF,
"2LPC": 380V,
Main: Lug 18kAIC, Surface
only, 3P, 100AF,
2.1.4 3 set 8,250.00 247.50 24,750.00 742.50 25,492.50
380V,
"1LPH",18kAIC,
"1LPJ", Surface mounted,
"2LPK", "1LPL", 1LPM",
2.1.5 16 set 8,250.00 247.50 132,000.00 3,960.00 135,960.00
"1LPN", "1LPO",
"LPZ", "LPY", "2LPE",
"LPX", "2LPF",
"LPW", "LPV" &
2.1.6 6 set 7,450.00 223.50 44,700.00 1,341.00 46,041.00
"LPU":
"1LPF":Main:
Main:3P,Lug30AT, 100AF,
only, 380V,
3P, 100AF,
2.1.7 1 set 8,250.00 247.50 8,250.00 247.50 8,497.50
380V,
"PPA",18kAIC, Surface
"PPB", "PPC", mounted,
PPD", "PPE",
2.1.8 11 set 50,270.00 1,508.10 552,970.00 16,589.10 569,559.10
"PPF",
"PPG":"PPH",
Main:"PPJ", "PPK",3P,
Lug only, "PPL", &
450AF,
2.1.9 1 set 50,270.00 1,508.10 50,270.00 1,508.10 51,778.10
380V,
"PPN":18kAIC,
Main: Lug Surface
only, mounted,
3P, 450AF,
2.1.10 1 set 50,270.00 1,508.10 50,270.00 1,508.10 51,778.10
380V, 18kAIC, Surface mounted,
"PPO": Main: Lug only, 3P, 450AF,
2.1.11 1 set 50,270.00 1,508.10 50,270.00 1,508.10 51,778.10
380V,
"PPP":18kAIC,
Main: Lug Surface mounted,
only, 3P, 100AF,
2.1.12 1 set 8,900.00 267.00 8,900.00 267.00 9,167.00
380V,
"PPS": 18kAIC,
Main: Lug Surface mounted,
only, 3P, 100AF,
2.1.13 0 set 7,250.00 217.50 0.00 0.00 0.00
380V,Six
"MC": 18kAIC,
- classSurface
100, 380V,mounted,
three-
2.1.14 1 set 30,580.00 917.40 30,580.00 917.40 31,497.40
phase kilowatt-hour
"DP1": meters,630AF,
Main: 3P, 600AT, Main: Lug
2.1.15 1 set 103,200.00 3,096.00 103,200.00 3,096.00 106,296.00
380V,
"DP2":36kAIC,
Main: 3P, Surface
2000AT,mounted,
2500AF,
2.1.16 1 set 464,200.00 13,926.00 464,200.00 13,926.00 478,126.00
380V,
"DP3":36kAIC,
Main: 3P, Surface
350AT,mounted,
450AF,
2.1.17 1 set 58,900.00 1,767.00 58,900.00 1,767.00 60,667.00
380V,
"DP4":36kAIC,
Main: 3P, Surface
2000AT,mounted,
2500AF,
2.1.18 1 set 472,000.00 14,160.00 472,000.00 14,160.00 486,160.00
380V,
"DP5":36kAIC,
Main: 3P, Surface
200AT,mounted,
250AF,
2.1.19 1 set 28,900.00 867.00 28,900.00 867.00 29,767.00
380V, 36kAIC, Surface mounted,
ECB: 2P, 15AT, 100AF, 230V, 25 kAIC,
2.1.20 8 set 2,150.00 64.50 17,200.00 516.00 17,716.00
60Hz, bolt-on
ECB: 3P, 15AT,type NEMA
100AF, 1 enclosure
380V, 25 kAIC,
2.1.21 22 set 2,550.00 76.50 56,100.00 1,683.00 57,783.00
60Hz, bolt-on
ECB: 2P, 50AT,type NEMA
100AF, 1 enclosure
230V, 25 kAIC,
2.1.22 14 set 2,280.00 68.40 31,920.00 957.60 32,877.60
60Hz,
ECB:bolt-on
2P, 80AT, type NEMA
100AF, 3R enclosure
230V, 25 kAIC,
2.1.23 218 set 2,330.00 69.90 507,940.00 15,238.20 523,178.20
60Hz,
ECB:bolt-on
3P, 80AT, type NEMA
100AF, 3R enclosure
380V, 25 kAIC,
2.1.24 1 set 3,475.00 104.25 3,475.00 104.25 3,579.25
60Hz, bolt-on type NEMA 3R enclosure
SUB - TOTAL FOR ITEM NO.2.1 2,820,186.35
2.2.1 115 set 975.00 292.50 112,125.00 33,637.50 145,762.50
lamp,
2x28Wmetal reflector
daylight with white
LED fluorescent
2.2.2 1,210 set 1,575.00 472.50 1,905,750.00 571,725.00 2,477,475.00
lamp, 300x1200mm
18W daylight modular,
LED lamp, 200
2.2.3 32 set 1,080.00 324.00 34,560.00 10,368.00 44,928.00
x200mm
18 W, LEDsquare recessed
lamp, bulb type lamp
2.2.4 169 set 790.00 237.00 133,510.00 40,053.00 173,563.00
with surface mount bulb
1 x 13W daylight LED lamp, socket
2.2.5 68 set 1,250.00 375.00 85,000.00 25,500.00 110,500.00
surface
LED lamp,mounted
pendant downlight
exit sign, of
2.2.6 15 set 3,850.00 1,155.00 57,750.00 17,325.00 75,075.00
double
Twin 7.5Wsides
LEDfor non-maintaned
lamp, self-
2.2.7 129 set 2,035.00 610.50 262,515.00 78,754.50 341,269.50
2.3 Wiring Devices
2.3.1 19 set 105.00 26.25 1,995.00 498.75 2,493.75
flush mount
2.3.2 156 set 172.50 43.13 26,910.00 6,727.50 33,637.50
mount
Switch: Three gang, 15A, 230V,
2.3.3 68 set 242.00 60.50 16,456.00 4,114.00 20,570.00
flush mount
Switch: Three-way, one gang,
2.3.4 8 set 135.00 33.75 1,080.00 270.00 1,350.00
15A, 230V, flushoutlet,
Convenience mount duplex, 16A,
2.3.5 342 set 278.00 69.50 95,076.00 23,769.00 118,845.00
230V w/ ground
Convenience outlet, duplex, 16A,
2.3.6 2 set 810.00 202.50 1,620.00 405.00 2,025.00
230V w/ ground
Convenience weatherproof,
outlet, duplex, 16A,
2.3.7 601 set 2,640.00 660.00 1,586,640.00 396,660.00 1,983,300.00
230V w/single,
Outlet, ground, pop-up
15A, floor
230V for
2.3.8 154 set 185.00 46.25 28,490.00 7,122.50 35,612.50
exhaust box:
Juction fans,100x100x
emergency lightings
60mm,
2.3.9 2,840 set 45.00 11.25 127,800.00 31,950.00 159,750.00
square,box:
Outlet galvanized, #16 w/ cover
50x100x60mm,
2.3.10 1,850 set 38.50 9.63 71,225.00 17,806.25 89,031.25
galvanized, #16
2.3.11 125 set 385.00 96.25 48,125.00 12,031.25 60,156.25
2.4 Wires & Cables
2.4.1 2.0 mm2 TW wire - Green 156 rolls 1,695.00 508.50 264,420.00 79,326.00 343,746.00
2.4.3 5.5 mm2 TW wire - Green 85 rolls 3,500.00 1,050.00 297,500.00 89,250.00 386,750.00
2.4.4 30 mm2 TW wire - Green 84 lm 133.00 39.90 11,172.00 3,351.60 14,523.60
2.4.6 3.5 mm2 THHN wire - Red 155 rolls 2,600.00 780.00 403,000.00 120,900.00 523,900.00
2
2.4.7 3.5 mm THHN wire - Yellow 155 rolls 2,600.00 780.00 403,000.00 120,900.00 523,900.00
2.4.8 3.5 mm2 THHN wire - Blue 9 rolls 2,600.00 780.00 23,400.00 7,020.00 30,420.00
2
2.4.9 3.5 mm THHN wire - White 9 rolls 2,600.00 780.00 23,400.00 7,020.00 30,420.00
2
2.4.10 5.5 mm THHN wire -Red 330 lm 26.75 8.03 8,827.50 2,648.25 11,475.75
2.4.11 5.5 mm2 THHN wire - Yellow 330 lm 26.75 8.03 8,827.50 2,648.25 11,475.75
2.4.12 5.5 mm2 THHN wire -Blue 330 lm 26.75 8.03 8,827.50 2,648.25 11,475.75
2.4.13 5.5 mm2 THHN wire - White 330 lm 26.75 8.03 8,827.50 2,648.25 11,475.75
2.4.14 8.0 mm2 THHN wire - Red 830 lm 41.50 12.45 34,445.00 10,333.50 44,778.50
2
2.4.15 8.0 mm THHN wire - Yellow 830 lm 41.50 12.45 34,445.00 10,333.50 44,778.50
2
2.4.16 8.0 mm THHN wire - Blue 26 lm 41.50 12.45 1,079.00 323.70 1,402.70
2
2.4.17 8.0 mm THHN wire - White 26 lm 41.50 12.45 1,079.00 323.70 1,402.70
2
2.4.18 14 mm THHN wire - Red 12,980 lm 66.00 19.80 856,680.00 257,004.00 1,113,684.00
2
2.4.19 14 mm THHN wire - Yellow 12,980 lm 66.00 19.80 856,680.00 257,004.00 1,113,684.00
2.4.20 14 mm2 THHN wire - Blue 180 lm 66.00 19.80 11,880.00 3,564.00 15,444.00
2.4.21 14 mm2 THHN wire - White 180 lm 66.00 19.80 11,880.00 3,564.00 15,444.00
2.4.22 250 mm2 THHN Aluminum - Red 55 lm 421.50 126.45 23,182.50 6,954.75 30,137.25
2.4.23 250 mm2 THHN Aluminum - Yellow 55 lm 421.50 126.45 23,182.50 6,954.75 30,137.25
2
2.4.24 250 mm THHN Aluminum - Blue 55 lm 421.50 126.45 23,182.50 6,954.75 30,137.25
2
2.4.25 250 mm THHN Aluminum - White 55 lm 421.50 126.45 23,182.50 6,954.75 30,137.25
2.4.26 1 lot 7,500.00 2,250.00 7,500.00 2,250.00 9,750.00
wires, etc.
2.5.1 23,300 lm 23.10 6.93 538,230.00 161,469.00 699,699.00
HDPE
2.5.2 13,400 lm 32.00 9.60 428,800.00 128,640.00 557,440.00
HDPE
2.5.3 Conduit: 25mm, Sch 40, PVC 170 L 92.00 27.60 15,640.00 4,692.00 20,332.00
2.5.4 Conduit: 100mm, Sch 40, PVC 30 L 285.00 85.50 8,550.00 2,565.00 11,115.00
Conduit adapter: 20mm, Sch
2.5.5 3,600 ea 16.50 4.95 59,400.00 17,820.00 77,220.00
40, PVC, adapter:
Conduit screw type
25mm, Sch
2.5.6 1,800 ea 22.50 6.75 40,500.00 12,150.00 52,650.00
40, PVC, screw type
2.5.7 ,End bell: 100mm, Sch 40, PVC 50 ea 254.00 76.20 12,700.00 3,810.00 16,510.00
2.5.8 PVC tapes 4 rolls 550.00 165.00 2,200.00 660.00 2,860.00
3.0 Dormitory (3-units)
"1LPA": Main: Lug only, 3P, 100AF,
3.1.1 3 set 8,250.00 247.50 24,750.00 742.50 25,492.50
380V,
"1PPB":18kAIC, Surface
Main: Lug only,mounted,
3P, 100AF,
3.1.2 3 set 7,450.00 223.50 22,350.00 670.50 23,020.50
380V,
"2LPA"18kAIC, Surface
& "3LPA" : Main:mounted,
3P, 50AT,
3.1.3 6 set 8,250.00 247.50 49,500.00 1,485.00 50,985.00
100AF, 380V, 18kAIC, Surface
"2PPB" & "3PPB": Main: 3P, 100AT,
3.1.4 6 set 11,050.00 331.50 66,300.00 1,989.00 68,289.00
100AF, 380V, &
"DP6", "DP7" 18kAIC, Surface
"DP8": Main: 4P,
3.1.5 3 set 54,800.00 1,644.00 164,400.00 4,932.00 169,332.00
350AT, 450AF, 380V, 36kAIC,
SUB - TOTAL FOR ITEM NO.3.1 337,119.00
3.2.1 36 set 975.00 292.50 35,100.00 10,530.00 45,630.00
lamp,daylight
11W batten LED
type,lamp,
surface mount
3.2.2 396 set 1,575.00 472.50 623,700.00 187,110.00 810,810.00
reccessed
7.5W mounted
daylight LED lamp,downlight of
3.2.3 528 set 1,180.00 354.00 623,040.00 186,912.00 809,952.00
reccessed
18 mounted
W, LED lamp, bulbdownlight
type lampof
3.2.4 90 set 790.00 237.00 71,100.00 21,330.00 92,430.00
with
18 W,surface
compact mount bulb socket
fluorescent lamp,
3.2.5 30 set 1,250.00 375.00 37,500.00 11,250.00 48,750.00
reccessed downlight,
22W circline fluorescent surface
lamp,
3.2.6 132 set 1,750.00 525.00 231,000.00 69,300.00 300,300.00
surface mount, w/ polycarbonate
LED lamp, pendant exit sign,
3.2.7 18 set 3,850.00 1,155.00 69,300.00 20,790.00 90,090.00
double
Twin 7.5Wsides
LEDfor non-maintaned
lamp, self-
3.2.8 42 set 2,035.00 610.50 85,470.00 25,641.00 111,111.00
3.3 Wiring Devices
3.3.1 12 set 105.00 26.25 1,260.00 315.00 1,575.00
flush mount
3.3.2 282 set 172.50 43.13 48,645.00 12,161.25 60,806.25
mount One gang, three-way,
Switch:
3.3.3 288 set 350.00 87.50 100,800.00 25,200.00 126,000.00
15A, 230V,
Switch: Twoflush mount
gang, three-way,
3.3.4 36 set 525.00 131.25 18,900.00 4,725.00 23,625.00
15A, 230V, flushoutlet,
Convenience mount duplex, 16A,
3.3.5 705 set 278.00 69.50 195,990.00 48,997.50 244,987.50
230V w/ ground
Convenience outlet, duplex, 16A,
3.3.6 9 set 810.00 202.50 7,290.00 1,822.50 9,112.50
230V w/ groundreceptacle,
airconditioning weatherproof,
20A,
3.3.7 132 set 250.00 62.50 33,000.00 8,250.00 41,250.00
230V w/single,
Outlet, ground, flush
15A, 230Vmount
for
3.3.8 192 set 185.00 46.25 35,520.00 8,880.00 44,400.00
exhaust box:
Juction fans,100x100x
emergency lightings
60mm,
3.3.9 2,840 set 45.00 11.25 127,800.00 31,950.00 159,750.00
square,box:
Outlet galvanized, #16 w/ cover
50x100x60mm,
3.3.10 1,850 set 38.50 9.63 71,225.00 17,806.25 89,031.25
galvanized,
Pull #16
box: 200x250x100mm,
3.3.11 125 set 385.00 96.25 48,125.00 12,031.25 60,156.25
3.4 Wires & Cables
3.4.6 3.5 mm2 THHN wire - Black 72 rolls 2,875.00 862.50 207,000.00 62,100.00 269,100.00
3.4.7 3.5 mm2 THHN wire - Red 72 rolls 2,875.00 862.50 207,000.00 62,100.00 269,100.00
3.4.8 5.5 mm2 THHN wire -Black 1,100 lm 28.25 8.48 31,075.00 9,322.50 40,397.50
3.4.9 5.5 mm2 THHN wire - Red 1,100 lm 28.25 8.48 31,075.00 9,322.50 40,397.50
2
3.4.10 14 mm THHN wire - Red 50 lm 70.15 21.05 3,507.50 1,052.25 4,559.75
2
3.4.11 14 mm THHN wire - Yellow 50 lm 70.15 21.05 3,507.50 1,052.25 4,559.75
2
3.4.12 14 mm THHN wire - Blue 50 lm 70.15 21.05 3,507.50 1,052.25 4,559.75
2
3.4.13 14 mm THHN wire - White 50 lm 70.15 21.05 3,507.50 1,052.25 4,559.75
3.4.14 22 mm2 THHN wire - Red 50 lm 915.00 274.50 45,750.00 13,725.00 59,475.00
3.4.15 22mm2 THHN wire - Yellow 50 lm 915.00 274.50 45,750.00 13,725.00 59,475.00
3.4.16 22 mm2 THHN wire - Blue 50 lm 915.00 274.50 45,750.00 13,725.00 59,475.00
3.4.17 22 mm2 THHN wire - White 50 lm 285.00 85.50 14,250.00 4,275.00 18,525.00
3.4.18 1 lot 7,500.00 2,250.00 7,500.00 2,250.00 9,750.00
wires, etc.
3.5.1 11,790 lm 23.10 6.93 272,349.00 81,704.70 354,053.70
HDPE
3.5.2 50 lm 32.00 9.60 1,600.00 480.00 2,080.00
HDPE
3.5.3 50 lm 46.25 13.88 2,312.50 693.75 3,006.25
HDPE
3.5.5 Conduit adapter: 20mm, Sch 40 1,600 ea 16.50 4.95 26,400.00 7,920.00 34,320.00
3.5.6 Conduit adapter: 25mm, Sch 40 660 ea 22.50 6.75 14,850.00 4,455.00 19,305.00
3.5.7 End bell: 32mm, Sch 40 16 ea 156.50 46.95 2,504.00 751.20 3,255.20
3.5.8 PVC tapes 50 rolls 550.00 165.00 27,500.00 8,250.00 35,750.00
TOTAL (1.0 + 2.0 + 3.0) 67,529,968.13
A. OVERHEAD & PROFIT (7%) 4,727,097.77 348798.44
B. CONTINGENCIES (10%) 6,752,996.81 498283.49
C. CONTRACTORS PROFIT (15% OF A+B) 1,418,129.33 127062.29
D. VAT (12% OF A+B+C) 1,547,786.87 116897.31
GRAND TOTAL 81,975,978.91 6,073,876.43
Cost per m 3984.12
RAMON N. VIOS JR.
M Arch AS, M Arch UD, PIA,MUAP,
ArchCCA
AS, M Arch UD, PIA, UAP, CCA
VIOSarchitects
Principal Architect
14-Aug-17
Junction Box/Pull box, 600mmW x 200mmD x 600mmH 2 boxes 1,800.00 540.00 3,600.00 1,080.00
Tenshin 2
EMT 50 mm dia 0 lengths 595.00 178.50 0.00 0.00
EMT 40 mm dia 42 lengths 510.00 153.00 21,420.00 6,426.00
Utility Box, 2.5" x 4" 45 boxes 45.00 13.50 2,025.00 607.50
Junction Box, 4" x 4" 45 boxes 55.00 16.50 2,475.00 742.50
Tenshin 3
1.1.5 Miscellaneous
Tenshin 1
connectors, couplings, access/pull boxes, supports, 194 sets 75.00 22.50 14,550.00 4,365.00
brackets, clamps, restoration materials and consumables
Tenshin 2
Tenshin 3
1.1.6 Grounding and Bonding
Tenshin 1 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 2 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 3 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
1.2 CABLE TV SYSTEM
1.2.1 Main Equipment and Accessories

None 0 units 0.00 - 0.00 0.00
1.2.2 Equipment Accessories
Tenshin 1
CATV Splitter 1 pc 1,950.00 585.00 1,950.00 585.00
Tap/Tap-off 3 pcs 1,950.00 585.00 5,850.00 1,755.00
End of Line 2 pcs 325.00 97.50 650.00 195.00
Faceplate w/ single port (F) F-connector outlet, wall/ceiling mounted 45 pcs 401.00 120.30 18,045.00 5,413.50
Tenshin 2
CATV Splitter 1 pc 1,950.00 585.00 1,950.00 585.00
Tap/Tap-off 3 pcs 1,950.00 585.00 5,850.00 1,755.00
End of Line 2 pcs 325.00 97.50 650.00 195.00
Tenshin 3
CATV Splitter 1 pc 1,950.00 585.00 1,950.00 585.00
Tap/Tap-off 3 pcs 1,950.00 585.00 5,850.00 1,755.00
End of Line 2 pcs 325.00 97.50 650.00 195.00
1.2.3 Wires and Cables
Tenshin 1
RG 6/U Coaxial Cable 1067 meters 26.00 7.80 27,742.00 8,322.60
RG 11/U Coaxial Cable 16 meters 39.00 11.70 624.00 187.20
Tenshin 2
Tenshin 3
1.2.4 Roughing-ins
Tenshin 1
Tenshin 2
Tenshin 3
1.2.5 Miscellaneous
Tenshin 1
Tenshin 2
Tenshin 3
Tenshin 1 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 2 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 3 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
1.3 CLOSED CIRCUIT TELEVISION (CCTV) SYSTEM

Tenshin 1
Network Video Recorder, 8 outputs, 3MP, HDD 8TB 1 lot 25,000.00 5,000.00 25,000.00 5,000.00
and programming, testing and commisioning - 0.00 0.00
LED CCTV monitor, 32 inches 1 unit 18,000.00 3,600.00 18,000.00 3,600.00
CCTV IP camera, 3MP 6 units 15,000.00 3,000.00 90,000.00 18,000.00
Uninterruptible Power Supply (UPS) for NVR 1 unit 15,000.00 3,000.00 15,000.00 3,000.00
Tenshin 2
Tenshin 3
None 0 lot 0.00 - 0.00 0.00
Tenshin 1
UTP Cable, CAT-6 4 Pairs 23AWG (305M/roll) 156 meters 36.00 10.80 5,616.00 1,684.80
Tenshin 2
Tenshin 3
1.3.4 Roughing-ins
Tenshin 1
Utility Box, 2.5" x 4" 6 boxes 45.00 13.50 270.00 81.00
Junction Box, 4" x 4" 6 boxes 55.00 16.50 330.00 99.00
Junction Box/Pull box, 300mmW x 150mmD x 300mmH 2 boxes 1,200.00 360.00 2,400.00 720.00
Tenshin 2
Tenshin 3
1.3.5 Miscellaneous
Tenshin 1
Tenshin 2
Tenshin 3
Tenshin 1 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 2 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 3 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
1.4 FIRE DETECTION AND ALARM SYSTEM (FDAS)

Tenshin 1
Fire Alarm Control Panel (FACP), addressable, 1 SLC 1 lot 150,000.00 30,000.00 150,000.00 30,000.00
and FACP programming, testing and commisioning
Adrressable Smoke detector and Heat detectors 58 pcs 4,500.00 900.00 261,000.00 52,200.00
Addressable module 1 pc 4,500.00 900.00 4,500.00 900.00
Isolator module 4 pcs 5,500.00 1,100.00 22,000.00 4,400.00
Adressable manual pull station 6 units 4,500.00 900.00 27,000.00 5,400.00
Addressable Audible and Visible Alarm indicators 6 units 7,500.00 1,500.00 45,000.00 9,000.00
Uninterruptible Power Supply (UPS)/Battery for FACP 1 lot 15,000.00 3,000.00 15,000.00 3,000.00
Tenshin 2
Tenshin 3
None 0 lot 0.00 - 0.00 0.00
Tenshin 1
THHN 16AWG 1664 meters 18.00 5.40 29,952.00 8,985.60
Tenshin 2
THHN 16AWG 1664 meters 18.00 5.40 29,952.00 8,985.60
Tenshin 3
THHN 16AWG 1664 meters 18.00 5.40 29,952.00 8,985.60
1.4.4 Roughing-ins
Tenshin 1
Tenshin 2
Tenshin 3
1.4.5 Miscellaneous
Tenshin 1
Tenshin 2
Tenshin 3
Tenshin 1 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 2 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 3 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
1.5 PUBLIC ADDESS (PA) SYSTEM

Tenshin 1
PA/BGM Extension Amplifier 240 watts 2 units 48,000.00 9,600.00 96,000.00 19,200.00
Fireman's Microphone 1 unit 6,500.00 1,300.00 6,500.00 1,300.00
Uninterruptible Power Supply (UPS) for PA system 1 unit 35,000.00 7,000.00 35,000.00 7,000.00
Ceiling Speaker with casing and multi-tap transformer, 5 watts 55 sets 1,700.00 340.00 93,500.00 18,700.00
None 0 lot 0.00 - 0.00 0.00
Tenshin 1
THHN 16AWG 692 meters 18.00 5.40 12,456.00 3,736.80
Tenshin 2
THHN 16AWG 692 meters 18.00 5.40 12,456.00 3,736.80
Tenshin 3
THHN 16AWG 692 meters 18.00 5.40 12,456.00 3,736.80
1.5.4 Roughing-ins
Tenshin 1
EMT 40 mm dia 2 lengths 510.00 153.00 1,020.00 306.00
Tenshin 2
Tenshin 3
1.5.5 Miscellaneous
Tenshin 1
Tenshin 2
Tenshin 3
Tenshin 1 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 2 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
Tenshin 3 1 lot 5,000.00 1,500.00 5,000.00 1,500.00
1.6 AUXILIARY/ELECTRONICS COMMON FACILITIES
1.6.1 Aux rack, 600mmW X 600mmD X 2000mmH, standard 19" 1 rack 45,500.00 13,650.00 45,500.00 13,650.00
1.7 AUXILIARY INTERCONNECTION
1.7.1 Main Equipment Accessories

Tenshin 1 to TTSP Extension Building
Patch panel 12 ports, Fiber Optics 1 unit 7,800.00 2,340.00 7,800.00 2,340.00
Fiber Optic Patch Cable 6 pcs 2,650.00 795.00 15,900.00 4,770.00
110Connect XC CAT5e Cross-connect, 100 pairs w/ mount panel kits 1 set 2,808.00 842.40 2,808.00 842.40
Tenshin 1 to Tenshin 2
None 0 lot 0.00 - 0.00 0.00
Fiber Optic cable 50um/125 um, 12 fiber counts, OSP 180 meters 900.00 270.00 162,000.00 48,600.00
STP Cable, CAT5e 24AWG 25 Pairs 180 meters 1,014.00 304.20 182,520.00 54,756.00
0.5inch Type Coaxial Cable 180 meters 75.00 22.50 13,500.00 4,050.00
PA LINK CABLE, STP CAT5e 180 meters 54.00 16.20 9,720.00 2,916.00
FDAS LINK CABLE/RS485 180 meters 59.00 17.70 10,620.00 3,186.00
Fiber Optic cable 50 m/125 m, 4 fiber counts, OSP 30 meters 300.00 90.00 9,000.00 2,700.00
0.5inch Type Coaxial Cable 30 meters 75.00 22.50 2,250.00 675.00
PA LINK CABLE, STP CAT5e 30 meters 54.00 16.20 1,620.00 486.00
FDAS LINK CABLE/RS485 30 meters 59.00 17.70 1,770.00 531.00
Fiber Optic cable 50 m/125 m, 4 fiber counts, OSP 80 meters 300.00 90.00 24,000.00 7,200.00
0.5inch Type Coaxial Cable 80 meters 75.00 22.50 6,000.00 1,800.00
PA LINK CABLE, STP CAT5e 80 meters 54.00 16.20 4,320.00 1,296.00
FDAS LINK CABLE/RS485 80 meters 59.00 17.70 4,720.00 1,416.00
1.7.4 Roughing-ins
PVC 103mm dia 180 lengths 1,400.00 420.00 252,000.00 75,600.00
1.7.5 Miscellaneous 1 lot 100,000.00 30,000.00 100,000.00 30,000.00
Site development, Excavation, Handhole, Pull Box and accessories
1.7.6 Line Protection, Grounding and Bonding 1 lot 15,000.00 4,500.00 15,000.00 4,500.00
GRAND TOTAL
Cost per m
Submitted by:
RAMON N. VIOS JR.
Company name
VIOSarchitect's
Title or Position
PRINCIPAL ARCHITECT
Date 11/08/2016
4,680.00
0.00
27,846.00
9,126.00
15,340.00
26,273.00
2,632.50
3,217.50
4,680.00
0.00
27,846.00
9,126.00
15,340.00
26,273.00
2,632.50
3,217.50
4,680.00
18,915.00
18,915.00
18,915.00
6,500.00
6,500.00
6,500.00
1,438,650.00
0.00
2,535.00
7,605.00
845.00
23,458.50
2,535.00
7,605.00
845.00
23,458.50
2,535.00
7,605.00
845.00
23,458.50
36,064.60
811.20
36,064.60
811.20
36,064.60
811.20
22,431.50
11,271.00
29,913.00
17,257.50
0.00
2,632.50
3,217.50
7,020.00
22,431.50
11,271.00
29,913.00
17,257.50
15,340.00
26,273.00
0.00
2,632.50
3,217.50
7,020.00
22,431.50
11,271.00
29,913.00
17,257.50
0.00
2,632.50
3,217.50
7,020.00
14,625.00
14,625.00
14,625.00
6,500.00
6,500.00
6,500.00
558,561.90
30,000.00
0.00
21,600.00
108,000.00
18,000.00
30,000.00
0.00
21,600.00
108,000.00
18,000.00
30,000.00
0.00
21,600.00
108,000.00
18,000.00
0.00
7,300.80
7,300.80
7,300.80
0.00
0.00
1,014.00
0.00
15,093.00
351.00
429.00
3,120.00
0.00
0.00
1,014.00
0.00
15,093.00
351.00
429.00
3,120.00
15,340.00
26,273.00
0.00
0.00
1,014.00
0.00
15,093.00
351.00
429.00
3,120.00
5,460.00
5,460.00
5,460.00
6,500.00
6,500.00
6,500.00
650,603.40
180,000.00
313,200.00
5,400.00
26,400.00
32,400.00
54,000.00
18,000.00
180,000.00
313,200.00
5,400.00
26,400.00
32,400.00
54,000.00
18,000.00
180,000.00
313,200.00
5,400.00
26,400.00
32,400.00
54,000.00
18,000.00
0.00
38,937.60
38,937.60
38,937.60
0.00
0.00
1,014.00
0.00
38,850.50
702.00
4,147.00
3,120.00
0.00
0.00
1,014.00
15,340.00
26,273.00
0.00
38,850.50
702.00
4,147.00
3,120.00
0.00
0.00
1,014.00
0.00
38,850.50
702.00
4,147.00
3,120.00
13,747.50
13,747.50
13,747.50
6,500.00
6,500.00
6,500.00
2,209,255.80
115,200.00
7,800.00
42,000.00
112,200.00
0.00
16,192.80
16,192.80
16,192.80
0.00
1,326.00
0.00
0.00
32,142.50
3,217.50
3,932.50
3,120.00
0.00
1,326.00
0.00
0.00
32,142.50
3,217.50
3,932.50
3,120.00
0.00
1,326.00
0.00
0.00
32,142.50
3,217.50
3,932.50
3,120.00
11,407.50
15,340.00
26,273.00
11,407.50
11,407.50
6,500.00
6,500.00
6,500.00
510,716.40
59,150.00
59,150.00
10,140.00
20,670.00
3,650.40
10,140.00
6,890.00
3,650.40
10,140.00
6,890.00
3,650.40
0.00
210,600.00
237,276.00
17,550.00
12,636.00
13,806.00
11,700.00
39,546.00
2,925.00
2,106.00
2,301.00
31,200.00
105,456.00
7,800.00
5,616.00
6,136.00
327,600.00
54,600.00
145,600.00
130,000.00
19,500.00
1,459,775.20
482,069.89
688,671.27
175,611.17
161,562.28
8,394,627.31
VIOSarchitects + Cebu Environmental Planner
1126 Villa Raya., Lawaan III ,Talisay City, Cebu, Philippines, 6045
Tel#: 272-0916
E-mail address: viosacrhitect.concepts@yahoo.comm
Project Title NEW TENSHIN DORMITORIES

Owner THI-CEBU INC.
Subject BILL OF QUANTITIES & COST ESTIMATES
Area 1,569.00 sqm Area for 3 units: 4,707.00 sqm
SUMMARY OF BUILDING COST

NO. DESCRIPTION TOTAL COST PER UNIT TOTAL COST FOR 3 UNITS
1 STRUCTURAL WORKS 25,170,843.27 75,512,529.82
2 ARCHITECTURAL WORKS 7,208,896.18 21,626,688.54
3 MECHANICAL WORKS 2,205,154.25 6,615,462.75
4 ELECTRICAL WORKS 2,024,625.48 6,073,876.44
5 PLUMBING WORKS 7,552,763.75 22,658,291.25
6 FIRE PROTECTION WORKS 1,216,150.30 3,648,450.90
7 AUXILIARY WORKS 2,798,209.10 8,394,627.30
OVERALL TOTAL: 48,176,642.33 144,529,927.00
COST PER AREA: 30,705.32 30,705.32

Submitted by:
RAMON N. VIOS JR.
Company name
VIOSarchitect's
Title or Position
PRINCIPAL ARCHITECT
Date 8/17/2017
NOTE: GAS LINE ESTIMATE NOT INCLUDED

Tenshin Dorms Summary

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Tenshin Dorms Summary

Uploaded by

Copyright:

Available Formats

Project Title TTSP OFFICE BUILDING PACKAGE 1

Location WEST CEBU INDUSTRIAL PARK - SEZ, BUANOY, BALAMBAN, CEBU

Subject BILL OF QUANTITIES/COST ESTIMATES

UNIT PRICE TOTAL TOTAL

SUB - TOTAL FOR ITEM NO. 1.9

SUB - TOTAL FOR ITEM NO. 1.9

SUB - TOTAL FOR ITEM NO. 1.9

SUB - TOTAL FOR ITEM NO. 1.9

SUB - TOTAL FOR ITEM NO. 1.9

SUB - TOTAL FOR ITEM NO. 1.9

SUB - TOTAL FOR ITEM NO. 1.9

A. OVERHEAD & PROFIT (7%)

Authorize name & signature

Subject BILL OF QUANTITIES/COST ESTIMATES

UNIT PRICE TOTAL

1.0 PRELIMINARIES & GENERAL REQUIREMENTS

1.1 Contractor's mobilization of equipment, manpower,

and other resources to perform work lot

1.2 Temporary facilities

1.2.1 Board - up & debris catchers lot

1.2.2 Field office, warehouse, & sanitary facilities lot

1.2.3 Worker's housing rentals lot

1.3 Temporary utilities

1.3.1 General & other work area power requirements lot

1.3.2 Temporary water lot

1.3.3 Temporary back - up power lot

1.3 Construction controls & safety

1.3.1 Site and other work area safety & security

1.4 Shop drawings & as - built drawings

1.4.1 Shop drawings, coordinated shop drawings,

& as - built drawings lot

1.5 Material and contractor's workmanship testing

1.6 Bonds & insurances

1.6.3 Contractor's all risk insurance, 100% lot

1.7.1 Progress photos lot

1.7.2 Communication expenses lot

1.8 Demobilization, clean up, and package handover lot

SUB - TOTAL FOR ITEM NO. 1

2.0 SITE & EARTH WORKS

2.1 Stake-out and site clearing

2.1.1 Staking & lay outing m

2.1.2 Cutting of trees m

2.1.3 Clearing and demolition of existing concrete slab m

2.2 Excavation, backfilling, leveling, compaction works

2.2.1 Excavation 88.80 cu.m. 400.00 35,520.00 35,520.00

2.2.6 Compaction 575.00 m 150.00 0.00 86,250.00 86,250.00

2.3 Gravel bedding m

2.4 Soil poisoning m

2.7 Building Waterproofing

SUB - TOTAL FOR ITEM NO. 2

3.0 STRUCTURAL WORKS

3.1.1 Foundation - 3000 psi cu.m.

3.1.3 Columns - 3000 psi cu.m.

3.1.5 Suspended slabs, Canopy,& Ramps - 3000 psi cu.m. 0.00

3.2 Steel Reinforcement

3.2.2 Footing tie beams

3.2.3 Columns/stiffener columns

3.2.4 Beams, roof beams, & girders

3.2.5 Suspended slabs

3.2.6 Slab on grade

3.2.8 Suspended Ramps

3.2.10 Retaining wall

3.3.1 Footing tie beam and wall footing m

3.3.3 Beams and girders m