Vous êtes sur la page 1sur 10

Project: Proposed COA Region II Provincial Satellite Auditing Office (PSAO) Annex A

Location : Capitol Compound, Cabarroguis, Quirino

DETAILED ESTIMATES

Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost

1.0 GENERAL REQUIREMENTS


Permits and Licenses
Temporary Facilities 1.00 lot
Temporary Site Enclosure 65.00 lm
Health and Safety 1.00 lot

Sub-total

2.0 SITE PREPARATION & EARTHWORKS


Clearing & Grubbing 2,000.00 sqm
Building Layout 264.00 sq.m.
Structural Excavation 359.31 cu.m.
Backfill & Compaction 512.00 cu.m.
Gravel Bedding 13.17 cu.m.
Soil Treatment 263.34 sq.m.

Sub-total

3.0 FORMS & SCAFFOLDINGS


Fabrication, installation and dismantling of 717.94 sqm
forms and scaffoldings

Sub-total

4.0 CONCRETE WORKS


Footing and Footing Tie Beam 85.97 cu.m.
Columns 31.73 cu.m.
Beams & Girders 75.08 cu.m.
Suspended Slabs and Stairs 68.73 cu.m.
Parapet Wall 8.59 cu.m.
Slab on grade, ramp flag pole area 32.90 cu.m.
Wall Footing 7.30 cu.m.

Sub-total

Page 1 of 10 PSAO Quirino


Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost
5.0 REINFORNCING STEEL BARS
25mmØ Deformed Bars 7,701.75 kg
20mmØ Deformed Bars 6,428.75 kg
16mmØ Deformed Bars 1,165.40 kg
12mmØ Deformed Bars 15,599.20 kg
10mmØ Deformed Bars 6,157.63 kg
#16 G.I. Tie Wire 120.00 kg

Sub-total

6.0 MASONRY WORKS


CHB 6" with 12mmØ RSB space 0.60m vertical 379.96 sq.m.
bkk
CHB 4" with 10mmØ RSB space 0.60m vertical 357.38 sq.m.
& for every 3 layers horizontal
Plastering 1,810.94 sq.m.

Sub-total

7.0 ARCHITECTURAL FINISHES


Flooring Finishes
60cm x 60cm Matte Granite Tile (M. Fama Nero) or 218.72 sq.m.
approved equivalent including cement, sand ang grout
60cm x 30cm Matte Granite Tiles with Stair Tread nosing or 21.84 sq.m.
approved equivalent including cement, sand ang grout
19cm x 19cm Non-Skid Homogenous Granite 6.84 sq.m.
Ramp Tiles including cement, sand and adhesive
Plain Cement Rubberized paint finished (2 coats) 40.87 sq.m.
by Davies paint or equivalent
60cm x 60cm White Horse Ceramic floor tiles or 88.12 sq.m.
approved equivalent including cement, sand ang grout
4" x 36" x 1.3mm Wood Planks Vinyl Tiles (Bamboo) by 275.99 sq.m.
Kent vinyl or approved equivalent including adhesive
60cm x 60cm White Horse Ceramic Outdoor Tiles or 29.60 sq.m.
approved equivalent including cement, sand and grout

Sub-total
Wall Finishes
30cm x 30cm White Horse Ceramic Wall Tiles with 169.19 sq.m.
Mosaic Tiles band or approved equivalent including
cement, sand ang grout
EZ rocks ledgestone 3-ft paver blocks (14 x 7 x 5cm) 3.85 sq.m.
or approved equivalent including adhesive (heavy duty)

Page 2 of 10 PSAO Quirino


Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost

Sub-total
Ceiling Finishes
C1, C2, C4 & C11 1.20m x 2.40m x 12mm thk Moistureshield 380.92 sq.m.
Gypsum Board Ceiling (Gyproc or approved equivalent)
on metal furring system (JEA or approved equivalent)
complete with accessories, flat latex paint finish.
C3 1.20m x 2.40m x 3.5mm thk Fiber Cement Board 23.04 sq.m.
(Gardner or approved equivalent) on Metal furring system
(JEA or approved equivalent) complete with accessories,
flat latex paint finish.
C5 & C10 1.20m x 2.40m x 6mm thk Fiber Cement Board 43.28 sq.m.
(Gardner or approved equivalent) on Metal furring system
(JEA or approved equivalent) complete with accessories,
flat latex paint finish.
C6 & C7 6mm thk Plain Spandrel Ceiling (APO Galfan Board 56.10 sq.m.
or approved equivalent) on Metal furring system
(JEA or approved equivalent) complete with accessories.
C8, C12 & C13 Plastered Cement. Painted finish 40.87 sq.m.
C9 1.20m x 2.40m x 12mm thk Moisture Resistant Gypsum 31.76 sq.m.
Board (KNAUF or approved equivalent) on Metal furring
system (JEA or approved equivalent) complete with
accessories, flat latex paint finish.

Sub-total
Painting Works
Exterior wall on semi-gloss paint finish 865.14 sqm
Interior wall on semi-gloss paint finish 925.36 sqm

Sub-total

8.0 WATERPROOFING WORKS


Surface preparation prior to application 498.36 sq.m.
Application of Castle Premium ( PME 901 & PME 202 ) 498.36 sq.m.
Waterproofing System (primer + 3-coats)
Concrete topping with slope correction 327.10 sq.m.

Sub-total

9.0 PLUMBING & SANITARY WORKS


Coldwater Lines
Pipes and Fittings 1.00 lot
Sanitary Lines

Page 3 of 10 PSAO Quirino


Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost
Pipes and Fittings crown 1.00 lot
Fixtures
Water Closet with complete fittings and hcg 14.00 set
accessories ( class "A" elongated )
Urinal including fittings ang accessories hcg 2.00 set
Lavatory above the counter with on granite counter hcg 8.00 set
top complete with P-trap, faucet and fittings
and accessories
Pedestal Lavatory with complete faucet, fittings hcg 5.00 set
and accessories
Shower Fixtures with complete faucet, fittings 8.00 set
and accessories
Kitchen Sink S.S. with complete P-trap, 2.00 set
faucet and fittings
Slop Sink P-trap, faucet and fittings 2.00 set
Granite Counter Top (w/ hole for kitchen sink) 2.00 pc
Granite Splash Board 2.00 pc
Granite Facia Board 2.00 pc
Toilet Paper Holder 14.00 pc
Liquid Soap Dispenser 6.00 pc
Hand Drier 2.00 unit
Floor Drain 4", brass 26.00 pc
Face Mirror on aluminum frame (1.80m x 0.80m) 2.00 pc
Face Mirror on aluminum frame (0.60 x 0.80m) 9.00 pc
Bidet hose on 2-way angle valve 13.00 set
Downspout and Catch Basin
4"Ø PVC Pipe including fittings and bracket 12.00 set
with 4"Ø brass dome type roof drain
4" CHB Catch Basin with cover plastered finish 12.00 set
Septic Tank
8.0m L x 2.0m W x 1.80m H Septic Tank 1.00 lot

Sub-total

10.0 DOORS and WINDOWS


Doors
D-1 5.50m W x 2.80m H 1.00 set
12mm thick tinted green tempered frameless glass door
EPCO patch fittings or approved equivalent with
12mm thick green tempered frameless fixed glass
on FD100 analok aluminum top and bottom frame
3mm thick AMSI aluminum panel (HY011A feve red)
on tubular aluminum frame

Page 4 of 10 PSAO Quirino


Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost
D-2 1.55m W x 2.10m H 1.00 set
6mm thick tinted green glass door owith 6mm thick
tinted green fixed glass on analok aluminumframe
complete with hinges, s.s. door handle, lock and
other accessories
D-3 0.90m W x 2.10m H 1.00 set
12mm thick tinted green tempered frameless glass
door EPCO patch fittings or approved equivalent
D-4 0.80m W x 2.10m H 8.00 set
HDF laminated wooden flush door with wood door
casing on 2" x 6" steel jamb (jhamba by JEA)
painted with faultless tubular leverset satin
nickel complete with hinges, hd door knob and
other accessories
D-5 0.90m W x 2.10m H 1.00 set
Flush type Jastin steel door (WG 6105) with fiber
glass insulation painted in wood finish casing
on 2" x 6" steel jamb (jhamba by JEA) painted
with faultless tubular leverset satin nickel
complete with hinges, hd door knob and
other accessories
D-6 0.80m W x 2.10m H 2.00 set
Flush type Jastin steel door (WG 6105) with fiber
glass insulation painted in wood finish casing
on 2" x 6" steel jamb (jhamba by JEA) painted
with faultless tubular leverset satin nickel
complete with hinges, hd door knob and
other accessories
D-7 0.80m W x 2.10m H 1.00 set
Yakal wood panel door with US aluminum screen
on 2" x 6" steel jamb (jhamba by JEA) painted
with faultless tubular leverset satin nickel
complete with hinges, hd door knob and
other accessories
D-8 0.80m W x 2.10m H 2.00 set
Flush type Jastin steel door (WG 6105) with fiber
glass insulation painted in wood finish casing
on 2" x 6" steel jamb (jhamba by JEA) painted
with faultless tubular leverset satin nickel
complete with hinges, hd door knob and
other accessories
D-9 0.80m W x 2.10m H 1.00 set
Flush type Jastin steel door (WG 6105) with fiber

Page 5 of 10 PSAO Quirino


Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost
glass insulation painted in wood finish casing
on 2" x 6" steel jamb (jhamba by JEA) painted
with faultless tubular leverset satin nickel
complete with hinges, hd door knob and
other accessories
D-10 0.60m W x 2.10m H 10.00 set
PVC flush door with bottom louver on uPVC door
jamb with faultless keyless lockset in satin nickel
D-11 0.80m W x 2.10m H 2.00 set
Wooden flush type door with formica wood laminate
on stanley sliding door guide rail complete with
sliding door handle and lockset
D-12 1.60m W x 2.10m H 1.00 set
2" x 4" ga 16 B.I. tube with 2" x 3/16" flat bar
horizontal slots steel door with stainless door
handle including 2 - 3 sets of 2" x 4" LP hinges
and accessories on 2" x6" steel jamb (jhamba by JEA)
wiyh fabricated barrel bolt with provision for
lock, painted finish

Sub-total
Windows
W-1 3.47m W x 4.40m H 2.00 set
8mm thick tinted green tempered glass awning
window with fixed glass on analok aluminum
frame complete with lock and US screen.
6"Ø G.I. Pipe post sched. 40 painted silver
W-2 1.65m W x 2.30m H 2.00 set
8mm thick tinted green tempered glass fixed window
on FD100 analok aluminum frame complete
W-3 2.90m W x 1.50m H 3.00 set
6mm thick tinted green tempered glass awning
window with fixed glass on analok aluminum
frame complete with lock and US screen.
W-4 1.95m W x 1.50m H 6.00 set
6mm thick tinted green tempered glass awning
window with fixed glass on analok aluminum
frame complete with lock and US screen.
W-5 0.70m W x 1.50m H 4.00 set
6mm thick tinted green tempered glass awning
window with fixed glass on analok aluminum
frame complete with lock and US screen.
W-6 1.50m W x 1.20m H 2.00 set

Page 6 of 10 PSAO Quirino


Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost
6mm thick tinted green tempered glass sliding
window with fixed glass on analok aluminum
frame complete with lock and US screen with
tempered glass transom
W-7 1.95m W x 0.50m H 1.00 set
6mm thick tinted green tempered glass awning
window on analok aluminum frame complete
with lock and US screen.
W-8 0.70m W x 0.50m H 10.00 set
6mm thick tinted green tempered glass awning
window on analok aluminum frame complete
with lock and US screen.
W-9 0.60m W x 2.10m H 2.00 set
6mm thick tinted green tempered glass fixed
window on analok aluminum frame
W-10 3.30m W x 0.90m H 1.00 set
6mm thick tinted green tempered glass fixed
window on analok aluminum frame

Sub-total

11.0 FABRICATED MATERIALS


Work Station
Executive Table 150cm L x 65cm W x 75cm H 4.00 set
with center drawer (l-1)
3/4" thk. Marine plywood table top on wood
laminate and PVC edging in B.I. pipe and
angular frame on automotive paint finish
with 6mm thk. clear top glass & center
drawer complete accessories.
Side Table 150cm L x 40cm W x 75cm H 5.00 set
with keyboard drawer
3/4" thk. Marine plywood table top on wood
laminate and 3/4" thk plyboard frame with
keyboard drawer complete with accessories,
ducco paint finish.
Clerical Table 150cm L x 60cm W x 75cm H 18.00 set
with 3-drawers & 1-swing cover (L-3)
3/4" thk. Marine plywood table top on wood
laminate and 3/4" thk plyboard frame with
1" x 1" S4S KD molding, 4-drawers complete
with accessories, ducco paint finish
Receiving Counter 1.00 set

Page 7 of 10 PSAO Quirino


Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost
3/4" thk. Marine plywood counter top on wood
laminate and 3/4" thk plyboard frame with
1" x 1" S4S KD molding, keyboard drawer complete
with accessories, ducco paint finish
Modular Partition 1.50m L x 1.50m H x 50mm thk 18.00 panels
1/4" thk. Marine Plywood (double wall) in
1-1/2" x 2" S4S KD frame and 1" x 2" S4S
KD capping on semi-ducco paint finish
Modular Partition 5.70m L x 1.50m H x 50mm thk 1.00 panels
1/4" thk. Marine Plywood (double wall) in
1-1/2" x 2" S4S KD frame and 1" x 2" S4S
KD capping on semi-ducco paint finish
Filing Shelves at File room and Supply area 1.00 lot
3/4" thk. Marine plywood with S4S KD Casing frame
on gloss enamel paint finish (includes
glazing putty surface preparation)
Various Cabinets and Dressers at Pantry, Dormitory rooms, 1.00 lot
Kitchenette and laundry room
3/4" thk Marine plywood with S4S casing on Semi-ducco
paint finish
TV wall (small) 7.00 unit
TV wall (big, floor to ceiling) 1.00 unit
6mm thk Marine plywood, back to back on 2x3 S4S KD
frame, semi ducco paint finish
Table work Area 2.00 unit
3/4" thk. Marine plywood table top on wood
laminate 2" x 3" S4S KD frame on semi-
ducco paint finish

Sub-total

12.0 ELECTRICAL WORKS


Wires and Cables PD 1.00 lot
Conduits Pipes & Fittings, etc. atlanta 1.00 lot
Boxes, Wire Gutters, Connectors, Tape, 1.00 lot
Bracket and etc. panason
Devices (Switches, C.O., Plate covers) ic 1.00 lot
Lighting Fixtures 1.00 lot
Panel Boards & Circuit breakers 1.00 lot
Power House (Structure only; 12sqm) 12.00 sqm
100 kVA Pole Mounted Transformer, 1P with electric 1.00 lot
meter installation and accessories
Generator Set 50KVA, 3-Phase, 240V 1.00 lot

Page 8 of 10 PSAO Quirino


Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost

Sub-total

13.0 MECHANICAL WORKS


New 3.0TR Split Type Ceiling Cassette ACU, Non-inverter koppel 4.00 unit
including mechanical installation, complete with
standard accessories
New 3.0TR Split Type Wall Mounted ACU, Non-inverter koppel 7.00 unit
including mechanical installation, complete with
standard accessories
Water Heater, multi-point panasonic 8.00 unit
Exhaust Fan. 10" standard 10.00 unit

Sub-total

14.0 PROVISION FOR FIRE PROTECTION


Installation of Siamese Fire Connection and Fire Hose 1.00 lot
Cabinet and Fire Extinguisher

Sub-total

15.0 AUXILIARY SYSTEM


Telephone and Cable System 1.00 lot

Sub-total

16.0 SPECIALTY WORKS


Stainless Steel Hand Rail for PWD 6.50 ln.m.
Main Stair Stainless Steel Railing 9.20 ln.m.
Stainless Steel Grab Bar for PWD CR 2.50 ln.m.
Stainless Steel Grab Bar for Stair at Second Floor 4.50 ln.m.
Fire Exit Access Stair 3.20 ln.m.
Phenolic Toilet and Shower Partition 9.00 cubicle
Phenolic Urinal Partitions 9.00 panel
Stainless Steel Signage and Marker 1.00 lot
2.5HP Pump with 2-120 gallons Pressure Tank, S.S. Goulds 1.00 unit
S.S. Water Tank (1500 gallons capacity) including S - Tank 1.00 lot
steel frame and concrete pedestal

Sub-total

Page 9 of 10 PSAO Quirino


Direct Cost
Item No. Description Quantity Unit Unit Cost Material Indirect Cost VAT 5% Total Cost
Labor Cost Total
Cost

17.0 ROLLER BLINDS


W1 : 3.70 x 4.40 2.00 32.56 sqm
W2 : 0.55 x 2.30 2.00 2.53 sqm
W2' : 1.10 x 2.30 2.00 5.06 sqm
W3 : 1.50 x 2.90 3.00 13.05 sqm
W4 : 1.50 x 1.95 6.00 17.55 sqm
W5 : 1.50 x 0.70 4.00 4.20 sqm
W6 : 1.20 x 1.50 2.00 3.60 sqm
W9 : 2.10 x 0.60 2.00 2.52 sqm
W10 : 0.90 x 3.30 1.00 2.97 sqm
Sub-total
18.0 LIGHTNING ARRESTER
Lightning Arrester 1.00 lot
Sub-total
SPL-1 ADDITIONAL FOOTING TIE BEAM (5.5 cu.m.)
Cement 55.00 bag
Sand 5.50 cu.m.
Gravel 2.75 cu.m.
16mm x 6m RSB 60.00 pc.
10mm x 6m RSB 75.00 pc.
Tie Wire 10.00 kg.
Sub-total
SPL-2 SLOPE PROTECTION (Grouted Rockwall)
Earthworks (Backfill/Slope Fill), including compaction 820.00 cu.m.
Retaining Wall (Grouted Rockwall) 146.25 cu.m.

Sub-total

19.0 MOBILIZATION / DEMOBILIZATION 1.00 lot

Sub-total

TOTAL CONTRACT COST

Submitted By:
Date
_______________________________________________ ________________
Name and Signature of Bidder’s Authorized Representative

_______________________________________________
Name of Bidder

Page 10 of 10 PSAO Quirino