You are on page 1of 26

PROJECT

LOCATION

: SECRET
: SA PUSO MO

OWNER
ARCHITECT
DATE

: MARUPOK NA TAO
: MANDIRIGMA NG PAGIBIG
:

PHASE :

NA
NA

RUN DATE :

Comparative Summary of Estimates and Costing


SCOPE OF WORK

ITEM

I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
XII.
XIII.
XIV.
XV.

Material Cost

GENERAL REQUIREMENTS
EARTHWORKS
CONCRETING
REBARS
FORMWORKS
STRUCTURAL STEEL WORKS
ARCHITECTURAL WORKS
MISCELLANEOUS STEEL WORKS
CARPENTRY WORKS & SASH WORKS
ALUMINUM WORKS & GLASS & GLAZING
WATERPROOFING
FINISHING HARDWARE
ROOFING WORKS
MISCELLANEOUS
PAINTING WORKS
A.

CIVIL-STRUCTURAL & ARCHITECTURAL WORKS

B.

PLUMBING-FIRE PROTECTION WORKS

C.

ELECTRICAL WORKS

D.

MECHANICAL WORKS
TOTAL DIRECT COST
Plus General Requirements
GRAND TOTAL

Prepared by :

Jarhaus Options Trends


10/05/2015

Labor Cost
-

TOTAL COST
-

Percentages

4,206,087.00
2,083,030.00

998,362.00
690,792.00

5,204,449.00
2,773,822.00

6,289,117.00

1,689,154.00

7,978,271.00

78.83%

21.17%

7,978,271.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00%
65.23%
0.00%
34.77%

100%

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

SUBJECT

: COMPREHENSIVE DETAILED BREAKDOWN

ITEM
I.

Building - 1
JOSE P. LAUREL BUILDING

SCOPE OF WORK

QTY

GENERAL REQUIREMENTS
1.0 Mobilization / Demobilization

lot

2.0 Temporary Facilities

lot
lot

3.0 Power & Water Consumption


4.0
5.0
6.0
7.0
8.0
9.0
10.0
11.0

UNIT

Permits & Taxes


Security Services
Bonds & Insurances
As-Built Plans
Delivery and Hauling Charges
Overhead
Contractor's Profit
Village Entrance Fees

lot
lot
lot
lot
lot
lot
lot
lot
SUB-TOTAL

II.

EARTHWORKS

1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0

Excavation
Trimming
Grading & Comp.
Backfilling
Soil poisoning
Damproofing
Gravel Bed
Earthfill
Hauling of Debris

cu.m.
sq.m.
sq.m.
cu.m.
sq.m.
sq.m.
cu.m.
cu.m.
T/L

SUB-TOTAL
III.

CONCRETING

1.0 3,000 psi ( Footings, Columns, Beams & Suspended Slabs)


1.1 Column Footing (G1)
1.2 Wall Footings
1.3 Columns (3/4 with pump charge)
1.4 Suspended beams and Slabs (3/4 with pump charge)
1.5 Slab-on-fill (3/4 with pump charge)
1.6 Stairs (3/4 with pump charge)
2.0 2,500 psi (all others)
2.1 All Others (Specify) : Septic Tanks/ Fire Water Tank

cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.

SUB-TOTAL
IV.

REBARS

1.0 Grade 40
1.1 Column Footing
1.2 Wall Footings
1.3 Columns
1.4 Suspended beams and Slabs
1.5 Slab-on-fill
1.6 Stairs
2,500 psi (all others)
2.1 All Others (Specify) : Septic Tanks/ Fire Water Tank
Jarhaus Options Trends

kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
2 of 26

Unit Cost
Materials
Labor

COST
MATERIALS

LABOR

TOTAL COST

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

SUBJECT

Building - 1
JOSE P. LAUREL BUILDING

: COMPREHENSIVE DETAILED BREAKDOWN

ITEM

SCOPE OF WORK

QTY

2.0 G.I. Wire

rolls

SUB-TOTAL

Jarhaus Options Trends

UNIT

3 of 26

Unit Cost
Materials
Labor

COST
MATERIALS

LABOR

TOTAL COST

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

SUBJECT

: COMPREHENSIVE DETAILED BREAKDOWN

ITEM
V.

Building - 1
JOSE P. LAUREL BUILDING

SCOPE OF WORK

QTY

UNIT

FORMWORKS

1.0
2.0
3.0
4.0

Plywood 1/2 for formworks


Formlumber
Nails
Form Oil & Other Miscellaneous Items

shts
bdft.
kegs
lot

SUB-TOTAL
VI.

STRUCTURAL STEEL WORKS

Structural Steel Framing


RAF-1 LC
175 x 50 x 20 x 3.0
100 x 50 x 15 x 2.0
125 x 50 x 15 x 2.5
50 x 50 x 5
L
40 x 40 x 5
RAF-2 LC
175 x 50 x 20 x 3.0
100 x 50 x 15 x 2.0
125 x 50 x 15 x 2.5
50 x 50 x 5
L
40 x 40 x 5
Rafter
175 x 50 x 20 x 3.0
LC
Purlins
125 x 50 x 20 x 2.5
LC
40 x 40 x 5
purlin brace
L
Others

lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
sets
pcs
lot
lot

Sag rods 12mm dia.


Base Plates 125 x 250 x 6mm
A-307 bolts 20mm dia. C 300mm w.nuts & washer
Self-levelling grout

Welding Consumables
Others
Metal decking on I-beam

sm

SUB-TOTAL
VII.

ARCHITECTURAL WORKS

1.0 Masonry
1.1 6" CHB (Jack-bilt or approved alternative)
1.2 4" CHB (Jack-bilt or approved alternative)
1.3 Fiber Cement board on galvanized steel studs
1.4 6" Lintel beams/Stiffener Column
1.5 4" Lintel beams
1.6 Rebars
1.7 G.I. Wire

Jarhaus Options Trends

sq.m.
sq.m.
sq.m.
lm.
lm.
kgs
roll

4 of 26

Unit Cost
Materials
Labor

COST
MATERIALS

LABOR

TOTAL COST

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

SUBJECT

Building - 1
JOSE P. LAUREL BUILDING

: COMPREHENSIVE DETAILED BREAKDOWN

ITEM

SCOPE OF WORK

QTY

UNIT

2.0 Floor Finishes


2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.91
2.92
2.93

s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
s.m.
sm
lm

300X300 Ceramic tile finish w/ pattern


300X300 Ceramic tile
300X300 Ceramic tile w/ pebble washout nosing
300X300 Homogenous tiles
STRAIGHT TO FINISH CONCRETE
STRAIGHT TO FINISH CONCRETE w/ floor Harderner
STRAIGHT TO FINISH CONCRETE w/ floor Harderner & grooves
STRAIGHT TO FINISH CONCRETE w/ waterproofing (PIT)
Wood Laminate

Plain cement topping


Tile Adhesive, Grout (Mapei-brand or approved alternative)
Stair nosing
30 x 30mm heavy duty, Brass

SUB-TOTAL
3.0 Wall Finishes
4.1 Interior Wall Finishes
a. Plain Cement Finish on CMU
b. Plain Cement Finish on RC
c. Linear Plastering
d. 300X300 Ceramic tile
e. 300X300 Homogenous tiles
4.2 Exterior Wall Finishes
a. Plain Cement on CMU, w/ sealer
Plain Cement on CMU, tool joint finish w/ sealer
b. Plain Cement on RC
c. Linear Plastering, window opening
d. Natural stone cladding
4.3 Cast-in-Place Cement Band Moulding
a. Pre Cast Decorative mouldings
b. Pre Cast Concrete fins (0.15 x 0.86m)
4.4
c. 25 x 25mm groove
SUB-TOTAL
5.0
Ceiling Finishes
5.1 Perforated Gypsum Board, painted finish
5.2 600 x 600mm Accoustical Ceiling board
5.3 Exposed slab soffit, Rubbed concete painted finish
5.4 Gypsum Board, (12mm thk. Ordinary- "Boral") on metal furring
5.5 WET TYPE GYPSUM BOARD PAINTED FINISH,(12mm thk. MR, "Boral") on metal furring
5.6 Dripmould
12 x 12mm
SUB-TOTAL

Jarhaus Options Trends

sm.
sm.
lm
sm.
sm.
sm.
sm.
sm.
lm.
sm.
lm.
lm
lm.

sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
l.m.

5 of 26

Unit Cost
Materials
Labor

COST
MATERIALS

LABOR

TOTAL COST

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

SUBJECT

: COMPREHENSIVE DETAILED BREAKDOWN

ITEM
VIII.

Building - 1
JOSE P. LAUREL BUILDING

SCOPE OF WORK

QTY

UNIT

MISCELLANEOUS STEEL WORKS

1.0

2.0

3.0

4.0

Stair Railing, steel, painted


@ deck
@ stairs
@ Balcony
Stainless Steel railing
Gates :
8.1 Main Gate
8.2 Fence Railing, 3.5 x 1.2m
Hallway Railing
100 x 100 tubular
75 x 75 tubular
40 x 75 tubular
25 x 25 tubular
Metal Screen
Trench Drain w/ steel grating

lm
lm
lm
lm
set
set

4 x4
3x3
1-1/2 x 3
1 x1

lm
lm
lm
lm
sm.
lm

SUB-TOTAL
IX.

CARPENTRY WORKS & SASH WORKS

1.0

X.

1.1
1.2
1.3
1.4
1.5

DDDDD-

Steel frames grilled double panel door


Wooden Flush Door w/ 6mm. thk clear glass
Wooden Flush Door w/ 5mm grooves
Steel louver door 3.1 x 2.15m
Steel louver door 0.85 x 2.15m
SUB-TOTAL

sets
sets
sets
sets
sets

ALUMINUM WORKS & GLASS & GLAZING

Aluminum Windows ( 6mm thk. Clear Float Glass w/ Insect Screen)


1.1 AWAwning w/ fixed window
1.2
WFixed window w/ aluminum frame swing door
1.3
WAwning window
1.4
WFixed window w/ skiding window & swing door
1.5
WFixed window w/ louver transom
1.6
WPicture window
1.7
WAwning w/ fixed window
1.8
WSliding window
1.9
WAwning window
2.0
WFixed tempered glass at elevator
2.1
WAluminum Louver window @ machine room (1.0 x 2.0m
SUB-TOTAL
XI.

sets
sets
sets
sets
sets
sets
sets
sets
sets
sm
sets

WATERPROOFING

1.0
2.0
3.0

Elastomeric Liquid Applied Waterproofing, for canopy


Elastomeric Liquid Applied Waterproofing, for toilets
Others : Water tank for rainwater@ deck

sq.m.
sq.m.
sq.m.

SUB-TOTAL
Jarhaus Options Trends

6 of 26

Unit Cost
Materials
Labor

COST
MATERIALS

LABOR

TOTAL COST

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE
: 10/05/2015
SUBJECT
: COMPREHENSIVE

ITEM
XII.

Building - 1
JOSE P. LAUREL BUILDING

DETAILED BREAKDOWN

SCOPE OF WORK

QTY

UNIT

Unit Cost
Materials
Labor

COST
MATERIALS

LABOR

TOTAL COST

FINISHING HARDWARE

1.0
2.0
6.0

Stainless Steel Door Hinge


Locksets
Others
- Flush Bolts
Ives #458

pcs.
sets
sets

SUB-TOTAL
XIII.

ROOFING WORKS

1.0
2.0
3.0
4.0
5.0
XIV.

sm
lm
lm
sm
sm

MISCELLANEOUS

1.0

2.0
3.0
XV.

Pre-painted Long span Roofing Sheets, Ga.#26


Aluminum Composite Panel - facia
Ga. 24 Concealed Gutter
18mm "Hardiflex" Fiber Cement Board backing
12mm "Hardiflex" Fiber Cement Board gutter & downspout cladding
SUB-TOTAL
1.1

12mm thk. Compact laminate urinal partition


12mm thk. Compact laminate toilet partition complete w/ accessories
1.2 and door
1.3 Granite, 20mm
1.4 Mirror, 6mm thk. W/ 12mm plywood backing
Signage w/ backlight
Pre-cast concrete seal
SUB-TOTAL

set
sets
sm
sm
set
set

PAINTING WORKS

1.0

2.0

Interior Painting Works


- on Masonry
- on Ceiling
- Duco
Exterior Painting Works
- on Masonry
-

on Metals

- Semi-Gloss Paint finish


- Flat wall Acrylic Latex
- Spray Painted

sm
sm
sm

sm
lm
sm
lm

Semi-Gloss Acrylic Latex, "Virtouso" by Boysen


On Pre-cast mouldings
Enamel on Epoxy primer
Enamel on Epoxy primer
SUB-TOTAL
lot

SUBTOTAL

(see breakdown)

lot

SUBTOTAL

(see breakdown)

lot

SUBTOTAL

(see breakdown)

lot

SUBTOTAL

lot

SUBTOTAL

A.

CIVIL-STRUCTURAL & ARCHITECTUTAL WORKS

B.

PLUMBING WORKS

C.

ELECTRICAL WORKS

D.

MECHANICAL WORKS

E.

OTHERS (Not indicated in the Bid Form but included in the plan)

Jarhaus Options Trends

TOTAL DIRECT COST

PLUS : General Requirements

GRAND TOTAL

7 of 26

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

SUBJECT
ITEM

Jarhaus Options Trends

Building - 1
JOSE P. LAUREL BUILDING

: COMPREHENSIVE DETAILED BREAKDOWN


SCOPE OF WORK

QTY

8 of 26

UNIT

Unit Cost
Materials
Labor

COST
MATERIALS

LABOR

TOTAL COST

PROJECT : Lyceum of the Philippines - Cavite Campus


LOCATION: Governor's Drive, Gen. Trias, Cavite City
CLIENT : Atty. Roberto P. Laurel
Date : 10/05/2015

Building - 1:
JOSE P. LAUREL BUILDING

PLUMBING - FIRE PROTECTION WORKS


ITEM
1

DESCRIPTION/PARTICULARS
SEWER LINE (PVC), Neltex Series 1000
PVC pipe 150mm0 x 3.0m
PVC pipe 100mm0 x 3.0m
PVC pipe 75mm0 x 3.0m
PVC pipe 50mm0 x 3.0m
Wye 150mm0 x 100mm0
Wye 150mm0 x 50mm0
Wye 100mm0
Wye 100mm0 x 50mm0
Wye 50mm0
Tee 150mm0
Tee 100mm0
Tee 100mm0 x 50mm
Tee 50mm0
1/8 Bend 150mm
1/8 Bend 100mm
1/8 Bend 50mm
1/4 Bend 150mm
1/4 Bend 100mm
1/4 Bend 50mm
PVC P-Trap 50 mm
PVC Reducer 100mm x 50 mm
Clean-out 150 mm
Clean-out 100 mm
Clean-out 75 mm
Clean-out 50 mm

Jarhaus Options Trends


10/05/2015

QTY
210.00
265.00
16.00
331.00
16.00
8.00
31.00
8.00
78.00
19.00
8.00
8.00
47.00
16.00
8.00
16.00
16.00
8.00
16.00
43.00
19.00
39.00
31.00
78.00
39.00

UNIT

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

Unit Cost
Material
Labor
1,592.00
497.00
791.00
247.00
540.00
169.00
277.00
86.00
709.00
222.00
760.00
238.00
137.00
43.00
114.00
36.00
37.00
12.00
815.00
255.00
153.00
48.00
120.00
37.00
40.00
13.00
422.00
132.00
65.00
20.00
22.00
7.00
473.00
148.00
85.00
27.00
28.00
9.00
88.00
28.00
52.00
16.00
552.00
173.00
67.00
21.00
54.00
17.00
24.00
7.00

9 of 26

COST
MATERIAL
334,320.00
209,615.00
8,640.00
91,687.00
11,344.00
6,080.00
4,247.00
912.00
2,886.00
15,485.00
1,224.00
960.00
1,880.00
6,752.00
520.00
352.00
7,568.00
680.00
448.00
3,784.00
988.00
21,528.00
2,077.00
4,212.00
936.00

LABOR
104,370.00
65,455.00
2,704.00
28,466.00
3,552.00
1,904.00
1,333.00
288.00
936.00
4,845.00
384.00
296.00
611.00
2,112.00
160.00
112.00
2,368.00
216.00
144.00
1,204.00
304.00
6,747.00
651.00
1,326.00
273.00

TOTAL
COST
438,690.00
275,070.00
11,344.00
120,153.00
14,896.00
7,984.00
5,580.00
1,200.00
3,822.00
20,330.00
1,608.00
1,256.00
2,491.00
8,864.00
680.00
464.00
9,936.00
896.00
592.00
4,988.00
1,292.00
28,275.00
2,728.00
5,538.00
1,209.00

PROJECT : Lyceum of the Philippines - Cavite Campus


LOCATION: Governor's Drive, Gen. Trias, Cavite City
CLIENT : Atty. Roberto P. Laurel
Date : 10/05/2015

Building - 1:
JOSE P. LAUREL BUILDING

PLUMBING - FIRE PROTECTION WORKS


ITEM

Jarhaus Options Trends


10/05/2015

DESCRIPTION/PARTICULARS

QTY
PVC Solvent Cement 400cc
82.00
Pioneer Epoxy A&B
82.00
Hacksaw blade
39.00
SUB-TOTAL
COLD WATER DIST. SYSTEM
"VESPO" (PP-R Type 3 PN 20 Pipe including accessories)
a.Pipes
38mmo x 4.0m,
58.00
32mmo x 4.0m
82.00
25mmo x 4.0m,
350.00
20mmo x 4.0m
12.00
12mmo x 4.0m
35.00
b.Elbow
25mmo x 90 deg
54.00
20mmo x 90 deg
47.00
12mmo x 90 deg
31.00
c.Tee
25mmo x 90 deg
47.00
20mmo x 90 deg
39.00
12mmo x 90 deg
31.00
d. Union Patente
25mmo x 90 deg
16.00
20mmo x 90 deg
31.00
12mmo x 90 deg
8.00
e. Coupling
25mmo x 90 deg
47.00
20mmo x 90 deg
39.00
12mmo x 90 deg
39.00
f. Tee Reducer
25mmo x 20mm
16.00
25mmo x 12mm
16.00
20mmo x 12mm
8.00

UNIT
can
qrt
pcs

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

Unit Cost
Material
Labor
151.00
47.00
392.00
123.00
67.00
21.00
2,097.00
1,240.00
810.00
530.00
503.00
546.00
363.00
315.00
66.00
48.00
45.00
979.00
923.00
764.00
20.00
16.00
14.00
88.00
88.00
88.00

10 of 26

624.00
369.00
241.00
158.00
150.00
162.00
108.00
94.00
20.00
14.00
13.00
291.00
275.00
228.00
6.00
5.00
4.00
26.00
26.00
26.00

COST
MATERIAL

LABOR

TOTAL
COST

12,382.00
32,144.00
2,613.00
786,264.00
-

3,854.00
10,086.00
819.00
245,520.00
-

16,236.00
42,230.00
3,432.00
1,031,784.00
-

121,626.00
101,680.00
283,500.00
6,360.00
17,605.00
29,484.00
17,061.00
9,765.00
3,102.00
1,872.00
1,395.00
15,664.00
28,613.00
6,112.00
940.00
624.00
546.00
1,408.00
1,408.00
704.00

36,192.00
30,258.00
84,350.00
1,896.00
5,250.00
8,748.00
5,076.00
2,914.00
940.00
546.00
403.00
4,656.00
8,525.00
1,824.00
282.00
195.00
156.00
416.00
416.00
208.00

157,818.00
131,938.00
367,850.00
8,256.00
22,855.00
38,232.00
22,137.00
12,679.00
4,042.00
2,418.00
1,798.00
20,320.00
37,138.00
7,936.00
1,222.00
819.00
702.00
1,824.00
1,824.00
912.00

PROJECT : Lyceum of the Philippines - Cavite Campus


LOCATION: Governor's Drive, Gen. Trias, Cavite City
CLIENT : Atty. Roberto P. Laurel
Date : 10/05/2015

Building - 1:
JOSE P. LAUREL BUILDING

PLUMBING - FIRE PROTECTION WORKS


ITEM

3
4

Jarhaus Options Trends


10/05/2015

DESCRIPTION/PARTICULARS
i.Cap
25mmo
20mmo
12mmo
k. Bushing
38mmo x 25mm
12mmo x 10mm
Teflon tape
Hacksaw blade
Gate Valves
32mmo
25mmo
20mmo x
Check Valves, 38mm
Check Valves, 25mm
Float Valves, 32mm
SUB-TOTAL
HOT WATER DIST. SYSTEM
SUB-TOTAL
DOWNSPOUTS, NELTEX Pipes
PVC Pipes 100mm x 3m
PVC pipe 75mm x 3.0m
PVC Tee 75mm
PVC 1/4 bend 75mm
PVC 1/8 bend 75mm
PVC solvent cement
SUB-TOTAL
STORM DRAINAGE LINE, NELTEX Pipes
PVC Pipes 200mm x 3m
PVC Pipes 150mm x 3m
PVC Pipes 100mm x 3m
PVC coupling 200mm
PVC coupling 150mm
PVC coupling 100mm
PVC solvent cement
AD/CB
SUB-TOTAL

QTY
39.00
19.00
16.00
16.00
12.00
136.00
78.00
23.00
16.00
4.00
8.00
16.00
4.00
350.00
494.00
39.00
156.00
78.00
19.00
124.00
128.00
148.00
43.00
54.00
47.00
39.00
86.00
-

UNIT
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

pcs
pcs
pcs
pcs
pcs
cans

pcs
pcs
pcs
pcs
pcs
pcs
cans
sets

Unit Cost
Material
Labor
71.00
21.00
62.00
18.00
62.00
18.00
978.00
291.00
489.00
146.00
12.00
4.00
67.00
21.00
952.00
298.00
840.00
263.00
616.00
193.00
1,512.00
473.00
1,008.00
315.00
3,237.00
1,012.00
791.00
247.00
540.00
169.00
153.00
48.00
85.00
27.00
65.00
20.00
151.00
47.00
2,299.00
719.00
1,592.00
497.00
791.00
247.00
420.00
131.00
316.00
99.00
252.00
79.00
151.00
47.00
2,800.00
875.00
11 of 26

COST
MATERIAL
2,769.00
1,178.00
992.00
15,648.00
5,868.00
1,632.00
5,226.00
21,896.00
13,440.00
2,464.00
12,096.00
16,128.00
12,948.00
761,754.00
276,850.00
266,760.00
5,967.00
13,260.00
5,070.00
2,869.00
570,776.00
285,076.00
203,776.00
117,068.00
18,060.00
17,064.00
11,844.00
5,889.00
240,800.00
899,577.00

LABOR
819.00
342.00
288.00
4,656.00
1,752.00
544.00
1,638.00
6,854.00
4,208.00
772.00
3,784.00
5,040.00
4,048.00
227,996.00
86,450.00
83,486.00
1,872.00
4,212.00
1,560.00
893.00
178,473.00
89,156.00
63,616.00
36,556.00
5,633.00
5,346.00
3,713.00
1,833.00
75,250.00
281,103.00

TOTAL
COST
3,588.00
1,520.00
1,280.00
20,304.00
7,620.00
2,176.00
6,864.00
28,750.00
17,648.00
3,236.00
15,880.00
21,168.00
16,996.00
989,750.00
363,300.00
350,246.00
7,839.00
17,472.00
6,630.00
3,762.00
749,249.00
374,232.00
267,392.00
153,624.00
23,693.00
22,410.00
15,557.00
7,722.00
316,050.00
1,180,680.00

PROJECT : Lyceum of the Philippines - Cavite Campus


LOCATION: Governor's Drive, Gen. Trias, Cavite City
CLIENT : Atty. Roberto P. Laurel
Date : 10/05/2015

Building - 1:
JOSE P. LAUREL BUILDING

PLUMBING - FIRE PROTECTION WORKS


ITEM
6

DESCRIPTION/PARTICULARS
PLUMBING FIXTURES, TRIMS & ACCESSORIES
- Water closets
- Lavatory, counter-type
, wall-hang
- Urinal
- Kitchen Sink
- Floor Drian
- Paper Holder
- CH, robe hook
- Roof Drain
SUB-TOTAL
EQUIPMENT/Others
- HydroPnuematic Pump 3Hp,230V, 60Hz, ULFM
Listed
- HydroPnuematic Tank, 526 gallons
Water Flow Detector,
Monitor Switch
Pressure Guage
Sight Flow connection
SS manhole cover, 600x600x6mm
SS ladder rung, 16mm diameter

QTY
50.00
29.00
7.00
29.00
1.00
-

2.00
1.00

3.00
2.00
2.00
2.00
1.00
12.00

UNIT
sets
sets
sets
sets
sets
sets
sets
sets
sets

unit
unit
unit
unit
unit
unit
set
pcs

Unit Cost
Material
Labor
6,870.00
500.00
5,500.00
400.00
5,500.00
400.00
15,500.00
400.00
15,500.00
400.00
350.00
100.00
650.00
100.00
650.00
100.00
1,500.00
150.00
48,160.00
34,496.00
7,504.00
6,160.00
504.00
728.00
1,680.00
952.00

SUB-TOTAL

1,050.00
850.00
110.00
150.00
400.00
50.00
-

TOTAL DIRECT COST for PLUMBING WORKS

Jarhaus Options Trends


10/05/2015

2,500.00
2,500.00

12 of 26

COST
MATERIAL

LABOR

TOTAL
COST

343,500.00
159,500.00
38,500.00
449,500.00
15,500.00
1,006,500.00

25,000.00
11,600.00
2,800.00
11,600.00
400.00
51,400.00

368,500.00
171,100.00
41,300.00
461,100.00
15,900.00
1,057,900.00
-

96,320.00
34,496.00
22,512.00
12,320.00
1,008.00
1,456.00
1,680.00
11,424.00
181,216.00

5,000.00
2,500.00
3,150.00
1,700.00
220.00
300.00
400.00
600.00
13,870.00

101,320.00
36,996.00
25,662.00
14,020.00
1,228.00
1,756.00
2,080.00
12,024.00
195,086.00

4,206,087.00

998,362.00

5,204,449.00

MECHANICAL WORKS
ITEM

DESCRIPTION/PARTICULARS

A/C EQUIPMENTS
- CEF - Ceiling exhaust fan, KDK MODEL 24CHE
- RAC - Room Arirconditioner (2 btu/hr)
- RAC - Room Arirconditioner (2.5 btu/hr)
- 5.0 TR Split Package type A/C unit, ceIling mounted,
CARRIER-42XQ060
- 3.0 TR Split Package type A/C unit, ceiling mounted,
CARRIER-42XQ040
- 1.0 TR Split Package type A/C unit, wall mounted,
CARRIER-42KCE009308
- 3.0 TR Split Package type A/C unit, ceiling mounted,
ducted-type, CARRIER-40LX040
- 2.0 TR Split Package type A/C unit, wall mounted,
CARRIER-42KCE024308
- 1.5 TR Split Package type A/C unit, wall mounted,
CARRIER-42KCE018308
- 1.0 TR Split Package type A/C unit, wall mounted,
CARRIER-42KCE012308

SUB-TOTAL
PIPING & INSULATIONS
- B.I. Pipe (50mm, schedule 40, seamless0
- B.I. Coupling (50mm)
- B.I. Elbow (50mm)
- B.I. Tee(50mm)
- Pressure Guage (Hi/Low)
- Thermometer
- Air vent
- Y-strainer
- Solenoid valve
- Balancing Valve
- Gate valve
- Rubber expansion joint
- Union patente
- Pipe flexible connector
- Rubber insulation (2" ID x 1" thick x 6' )
- Aerotape
- Rubber adhesives
- Welding rod
- Poly-ethylene tape
SUB-TOTAL
A/C DRAINAGE
- PVC Pipe (25mm)

UNIT

QTY

sets
sets
sets

19.00
8.00
2.00

sets

1.00

sets

6.00

sets

1.00

sets

55.00

sets

2.00

sets

sets

1.00

lg
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
lg
box
gals
kgs
rolls

lg

47.00
51.00
64.00
8.00
8.00
8.00
4.00
4.00
4.00
4.00
8.00
8.00
8.00
8.00
158.00
24.00
5.00
3.00
37.00
8.00

- PVC Coupling (25mm)


- PVC Elbow (25mm)
- PVC End cap (25mm)
Tee (25mm)
- PVC Solvent (400cc)
- Rubber Insulation (1" ID x 1" thick x 6')
- Aerotape
- Rubber adhesives
- Polyethelene tape

pcs
pcs
pcs
pcs
cans
lg
box
gals
rolls
SUB-TOTAL

ELECTRICAL WORKS
- ECB, 15Amps, 3P, 220V, NEMA 1R. Encl. Square-D
sets
breaker
- 3.5 sq.mm THHN Wire
box
- IMC Pipe (15mm)
lg
- IMC Coupling (15mm)
pcs
- IMC Elbow (15mm)
pcs
- IMC locknut (15mm)
pcs
- DX Flexible connector (15mm)
pcs
- DX Flexible conduit (15mm)
mts
- Liquid tight flexible connector (15mm)
pcs
- Liquid tight flexible conduit (15mm)
mts
- Junction box (4"x4", giage #18)
pcs
- Electrical tape
rolls
- G.I. Wire
kgs
SUB-TOTAL
HANGERS, SUPPORTS, BRACKETS & CONSUMABLES
- Angle bar (1-1/2" x 3/16" x 20')
lg
- Angle bar (2" x 3/16" x 20')
lg
- Full therad rod (3/8")
lg
- Anchor grip (3/8")
pcs
- Nuts & washers (3/8")
pcs
- Expansion shield (3/8")
pcs
- tox w/ scew
pcs
- QDE paint
gals
- QDE primer paint
gals
- Lacquer thinner
gals
- Paint brush
pcs
- Welding rod
kgs
- G.I. Sheet (Ga#26, base cover)
shts
SUB-TOTAL
DUCTWORKS
- Additional supply of new VAV
- Additional supply of new flexible w/ insulation (8"ID x
2m)

10.00
12.00
4.00
4.00
2.00
15.00
3.00
1.00
4.00
4.00
4.00
47.00
51.00
32.00
16.00
8.00
8.00
8.00
8.00
10.00
9.00
3.00
5.00
4.00
20.00
60.00
120.00
32.00
50.00
2.00
2.00
1.00
2.00
2.00
2.00
-

sets

20.00

lg

75.00

- Additional supply of ceiling diffuser w/ OBVD (200mm


x 200mm)
- Supply of linear ceiling return grilles (1200mm x
100mm)
- Supply of ceiling return grilles (100mm x 100mm)
- Rehabilitation of existing duct
- Dismantling/hauling of needed existing materials
- Hangers & consumables
- G.I. Sheet (Ga.#24)
- G.I. Sheet (Ga.#22)
- Fiberglass insulation (1" thk., 2pcf)
- Duct tape
- Plastic strap (3/4")
- Angle bar )1-1/2" x 3/16" x 20')
- Full thread rod (3/8")
- Anchor girp (3/8")
- Nuts & washers (3/8")
- Vulcaseal
- Rubber adhesives
- QDE paint
- QDE primer paint
- Lacquer thinner
- Paint brush
- Blind rivets
SUB-TOTAL
OTHERS
- Chipping works
- Safety materials
- Testing & commissioning
SUB-TOTAL

TOTAL DIRECT COST for MECHANICAL WORKS

pcs

95.00

pcs
pcs
pcs
lot
lot
shts
shts
rolls
rolls
rolls
lg
lg
pcs
pcs
gals
gals
gals
gals
gals
pcs
box

31.00
9.00
80.00
1.00
1.00
15.00
12.00
12.00
27.00
5.00
6.00
100.00
250.00
500.00
5.00
8.00
3.00
3.00
2.00
3.00
2.00

lot
lot
lot

1.00
1.00
1.00

UNIT COST
Materials
Labor

COST
Materials

Labor

TOTAL COST

1,800.00
7,000.00
8,000.00

125.00
2,250.00
2,250.00

34,200.00
56,000.00
16,000.00

2,375.00
18,000.00
4,500.00

36,575.00
74,000.00
20,500.00

33,000.00

9,900.00

33,000.00

9,900.00

42,900.00

23,500.00

7,050.00

141,000.00

42,300.00

183,300.00

9,500.00

2,850.00

9,500.00

2,850.00

12,350.00

29,160.00

8,748.00

1,603,800.00

481,140.00

2,084,940.00

17,000.00

5,100.00

34,000.00

10,200.00

44,200.00

10,750.00

3,225.00

10,750.00
-

3,225.00
7.00
8.00
10.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
24.00
4.00
1.00
1.00
6.00
1.00

17.00
18.00
23.00
3.00
3.00
3.00
2.00
2.00
2.00
2.00
3.00
3.00
3.00
3.00
56.00
9.00
2.00
1.00
13.00
3.00

10,750.00

3,225.00

13,975.00

1,938,250.00

574,490.00

2,512,740.00

799.00
918.00
1,472.00
24.00
24.00
24.00
8.00
8.00
8.00
8.00
24.00
24.00
24.00
24.00
8,848.00
216.00
10.00
3.00
481.00

329.00
408.00
640.00
8.00
8.00
8.00
4.00
4.00
4.00
4.00
8.00
8.00
8.00
8.00
3,792.00
96.00
5.00
###
222.00

1,128.00
1,326.00
2,112.00
32.00
32.00
32.00
12.00
12.00
12.00
12.00
32.00
32.00
32.00
32.00
12,640.00
312.00
15.00
6.00
703.00

12,947.00

5,567.00

18,514.00

24.00

8.00

32.00

4.00
4.00
2.00
2.00
1.00
6.00
1.00
1.00
2.00

2.00
2.00
1.00
1.00
1.00
3.00
1.00
1.00

40.00
48.00
8.00
8.00
2.00
90.00
3.00
1.00
8.00

232.00
2.00
2.00
17.00
18.00
11.00
6.00
3.00
3.00
3.00
3.00
4.00
3.00
1.00
2.00
2.00
7.00
21.00
42.00
11.00
18.00
1.00
1.00
1.00
1.00
1.00
1.00

8.00
8.00
799.00
918.00
352.00
96.00
24.00
24.00
24.00
24.00
40.00
27.00
3.00

20.00
24.00
4.00
4.00
###
45.00
###
4.00

114.00
-

346.00
-

1.00
1.00
7.00
8.00
5.00
3.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
1.00
3.00
9.00
18.00
5.00
8.00
1.00
1.00
1.00
1.00
1.00
-

7.00

3.00

140.00

60.00

200.00

27.00

12.00

2,025.00

900.00

2,925.00

2,347.00
10.00
8.00
140.00
1,260.00
5,040.00
352.00
900.00
2.00
2.00
1.00
2.00
2.00
2.00

4.00
4.00
329.00
408.00
160.00
48.00
8.00
8.00
8.00
8.00
20.00
18.00
###

60.00
72.00
12.00
12.00
4.00
135.00
6.00
1.00
12.00

1,026.00
5.00
4.00
60.00
540.00
2,160.00
160.00
400.00
###
###
###
###
###

12.00
12.00
1,128.00
1,326.00
512.00
144.00
32.00
32.00
32.00
32.00
60.00
45.00
6.00

3,373.00
15.00
12.00
200.00
1,800.00
7,200.00
512.00
1,300.00
4.00
4.00
1.00
4.00
4.00
4.00

7,721.00

3,339.00

11,060.00

34.00

15.00

3,230.00

1,425.00

4,655.00

11.00
3.00
28.00
1.00
1.00
6.00
4.00
4.00
10.00
2.00
2.00
35.00
88.00
175.00
2.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

5.00
2.00
12.00
3.00
2.00
2.00
4.00
1.00
1.00
15.00
38.00
75.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
12,000.00
12,000.00
30,000.00
-

341.00
27.00
2,240.00
1.00
1.00
90.00
48.00
48.00
270.00
10.00
12.00
3,500.00
22,000.00
87,500.00
10.00
24.00
3.00
3.00
2.00
3.00
2.00

155.00
18.00
960.00
45.00
24.00
24.00
108.00
5.00
6.00
1,500.00
9,500.00
37,500.00
5.00
8.00
###
###
###
###
###

496.00
45.00
3,200.00
1.00
1.00
135.00
72.00
72.00
378.00
15.00
18.00
5,000.00
31,500.00
125,000.00
15.00
32.00
6.00
6.00
4.00
6.00
4.00

121,530.00

52,256.00

173,786.00

1.00
1.00
1.00

12,000.00
12,000.00
30,000.00

12,001.00
12,001.00
30,001.00

3.00
2,083,030.00

54,000.00
690,792.00

54,003.00
2,773,822.00

0.5

2,512,740.00

18,514.00

346.00

3,373.00

11,060.00

173,786.00

2,773,822.00

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

Building - 1:
JOSE P. LAUREL BUILDING

ELECTRICAL WORKS
Unit Cost
ITEM

DESCRIPTION/PARTICULARS

QTY

Pipes & Fittings


Pipes
65mm diam.conduit IMC, "Matsushita"
25mm diam.conduit
20mm diam.conduit
15mm diam.conduit
Elbow
65mm diam.
25mm diam.
32mm diam.
Coupling
65mm diam.
25mm diam.
20mm diam.
15mm diam.
Locknut & Bushing
65mm diam.
25mm diam.
20mm diam.
15mm diam.
Entrance Cap 65mm diameter
PVC Pipes
25mm diam.conduit
20mm diam.conduit
Coupling
25mm diam.
20mm diam.
32mm diam.
Adapter
25mm diam.
20mm diam.
32mm diam.
Locknut & Bushing
25mm diam.
20mm diam.
32mm diam.
SUB-TOTAL

Jarhaus Options Trends


10/05/2015

82.00
389.00
1,389.00
16.00
39.00
2,626.00
1,128.00
16.00
1,070.00
739.00
8.00
272.00
6,707.00
195.00
5,700.00
156.00
3,891.00
156.00
3,891.00
-

UNIT

lts
lts
lts
lts
pcs
pcs
pcs
pcs
pcs
pcs
pcs

pcs
pcs
pcs
pcs
pc
lts
lts
lts
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

22 of 26

Materials

2,332.00
506.00
355.00
1,275.00
284.00
34.00
25.00
233.00
25.00
15.00
900.00
65.00
98.00
148.00
8.00
5.00
7.75
14.00
10.00
11.00
25.00
15.00
46.50
-

COST
Labor

MATERIAL

1,282.00
###
278.00
195.00
###
701.00
###
###
###
156.00
###
19.00
14.00
###
###
128.00
###
14.00
8.00
###
315.00
###
36.00
54.00
88.80
###
5.00
3.00
4.65
###
8.00
6.00
6.60
###
14.00
8.00
27.90
###

191,224.00
196,834.00
493,095.00
20,400.00
11,076.00
89,284.00
28,200.00
3,728.00
26,750.00
11,085.00
7,200.00
17,680.00
657,286.00
1,560.00
28,500.00
2,184.00
38,910.00
3,900.00
58,365.00
1,887,261.00

LABOR

105,124.00
108,142.00
270,855.00
11,216.00
6,084.00
49,894.00
15,792.00
2,048.00
14,980.00
5,912.00
2,520.00
9,792.00
362,178.00
975.00
17,100.00
1,248.00
23,346.00
2,184.00
31,128.00
1,040,518.00

TOTAL COST

296,348.00
304,976.00
763,950.00
31,616.00
17,160.00
139,178.00
43,992.00
5,776.00
41,730.00
16,997.00
9,720.00
27,472.00
1,019,464.00
2,535.00
45,600.00
3,432.00
62,256.00
6,084.00
89,493.00
2,927,779.00

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

Building - 1:
JOSE P. LAUREL BUILDING

ELECTRICAL WORKS
Unit Cost
ITEM

DESCRIPTION/PARTICULARS

QTY

Boxes & Covers (G.I. #16 by Fumaco)


a. Junction Box
b. Utility Box
c. Square Box
d. Pullbox, gutter, closed nipple, etc
SUB-TOTAL

Jarhaus Options Trends


10/05/2015

Wires & cable incl. Conn. Etc.


a. 2.0mm2 TW
b. 3.5mm2 THW
c. 5.5mm2 THW
d. 8.0mm2 THW
e. 14mm2 THW
22mm2 THW
f. 100mm2 THW
g. 22/4c TJW
h. RG 6
j. Intercom Cable, 8 pairs
k. #14 BCW
SUB-TOTAL
Wiring Devices incl. Equipment devices & covers
a. Single Pole switch
b. Two-gang switch
c. Three-gang switch
d. Three way switch
e. Duplex conv. Outlet (Grounding type)
f. Duplex conv. Outlet (Weather proof)
Single conv. Outlet
g. Aircon outlet
h. Telephone outlet
SUB-TOTAL
Lighting Fixtures incl. Connectors "Maxitech"
terminals & mounting supports
- 2-40 watts flourescent light
- 1-40 watts industrial type
- pinlight
- 20-watts F.L.
- track lights
SUB-TOTAL

1,070.00
1,377.00
428.00
156.00
43.00
338.00
14,590.00
545.00
381.00
160.00
957.00
39.00
249.00
70.00
31.00
16.00
591.00
58.00
214.00
86.00
591.00
66.00
268.00
78.00
4.00
-

UNIT

pcs
pcs
pcs
lot

rolls
rolls
lm
lm
lm
lm
lm
rolls
lm
lm
lm

sets
sets
sets
sets
sets
sets
sets
sets
sets

sets
sets
sets
sets
sets

23 of 26

Materials

36.00
36.00
46.00
150.00
2,109.00
3,450.00
33.00
60.00
96.00
150.00
641.00
1,900.00
75.00
43.25
95.00
145.00
195.00
150.00
245.00
640.00
127.00
235.00
450.00
3,738.00
1,826.00
874.00
1,902.00
8,500.00
-

COST
Labor

MATERIAL

###
20.00
20.00
25.00
82.00
###
###
###
1,054.00
1,725.00
17.00
30.00
48.00
75.00
320.00
950.00
45.00
###
25.95
###
###
28.00
44.00
58.00
45.00
74.00
192.00
77.00
70.00
135.00
###
###
###
560.00
273.00
131.00
285.00
1,275.00
###

38,520.00
49,572.00
19,688.00
23,400.00
131,180.00
90,687.00
1,166,100.00
481,470.00
32,700.00
36,576.00
24,000.00
613,437.00
74,100.00
2,519,070.00

LABOR

21,400.00
27,540.00
10,700.00
12,792.00
72,432.00
45,322.00
583,050.00
248,030.00
16,350.00
18,288.00
12,000.00
306,240.00
37,050.00
1,266,330.00

59,920.00
77,112.00
30,388.00
36,192.00
203,612.00
136,009.00
1,749,150.00
729,500.00
49,050.00
54,864.00
36,000.00
919,677.00
111,150.00
3,785,400.00

23,655.00
10,150.00
6,045.00
2,400.00
144,795.00
37,120.00
50,290.00
38,700.00
313,155.00
2,209,158.00
120,516.00
234,232.00
148,356.00
34,000.00
2,746,262.00

6,972.00
3,080.00
1,798.00
720.00
43,734.00
11,136.00
14,980.00
11,610.00
94,030.00
330,960.00
18,018.00
35,108.00
22,230.00
5,100.00
411,416.00

30,627.00
13,230.00
7,843.00
3,120.00
188,529.00
48,256.00
65,270.00
50,310.00
407,185.00
2,540,118.00
138,534.00
269,340.00
170,586.00
39,100.00
3,157,678.00

TOTAL COST

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

Building - 1:
JOSE P. LAUREL BUILDING

ELECTRICAL WORKS
Unit Cost
ITEM

Jarhaus Options Trends


10/05/2015

DESCRIPTION/PARTICULARS

Panelboards
- "DPA"
Main 500A-3P-230V-22 kaic
Brs : 2-30A-3P
2-60A-3P
2-100A-3P
2-125A-3P
2-150A-3P
- "EDPA"
Main 150A-3P-230V-22 kaic
Brs : 2-20A-3P
2-30A-3P
2-60A-3P
- "ELPA"
Main 60A-3P-230V-22 lugs only
Brs : 18-20A-3P
- "ELP2A"
Main 30A-3P-230V-22 lugs only
Brs : 6-20A-3P
- "EPPA"
Main 60A-3P-230V-22 lugs only
Brs : 6-20A-3P
6-30A-3P
- "LPA"
Main 60A-3P-230V-22 lugs only
Brs : 15-20A-3P
3-spare
- "LP2A"
Main 60A-3P-230V-22 lugs only
Brs : 15-20A-3P
3-spare
- "PPA"
Main 100A-3P-230V-22 lugs only
Brs : 3-20A-3P
12-30A-3P
3-spare
- "PP2A"

QTY

1.00

UNIT

Materials

COST
Labor

MATERIAL

LABOR

TOTAL COST

set

71,041.00

###
7,104.00

71,041.00

7,104.00

78,145.00

1.00

set

30,426.00

3,042.00

30,426.00

3,042.00

33,468.00

1.00

set

12,190.00

1,219.00

12,190.00

1,219.00

13,409.00

1.00

set

4,688.00

468.00

4,688.00

468.00

5,156.00

1.00

set

8,689.00

868.00

8,689.00

868.00

9,557.00

1.00

set

10,945.00

1,094.00

10,945.00

1,094.00

12,039.00

1.00

set

10,945.00

1,094.00

10,945.00

1,094.00

12,039.00

1.00

set

10,945.00

1,094.00

10,945.00

1,094.00

12,039.00

1.00

set

10,945.00

1,094.00

10,945.00

1,094.00

12,039.00

24 of 26

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

Building - 1:
JOSE P. LAUREL BUILDING

ELECTRICAL WORKS
Unit Cost
ITEM

DESCRIPTION/PARTICULARS

QTY

Main 100A-3P-230V-22 lugs only


Brs : 3-20A-3P
12-30A-3P
3-spare
- "PP2B"
Main 125A-3P-230V-22 lugs only
Brs : 5-30A-3P
1-spare
NEMA1 30A-3P
TTC, digital
SUB-TOTAL
8

Jarhaus Options Trends


10/05/2015

Fire Alarm System


- smoke detector
- heat detectors
- manual pull stations
- bell
- Fire Alarm Control Panel "Edwards"
- Roughing-in & wiring
- PVC pipes
- 32mm dia
- 40mm dia
- 63mm dia
- PVC coupling
- 32mm dia
- 40mm dia
- 63mm dia

UNIT

Materials

COST

MATERIAL

Labor

LABOR

TOTAL COST

1.00

set

9,150.00

915.00

9,150.00

915.00

10,065.00

5.00
1.00

set
set

1,736.00
18,000.00

173.00
2,000.00

8,680.00
18,000.00

865.00
2,000.00

9,545.00
20,000.00

###

206,644.00

20,857.00

227,501.00

1,813.00
781.00
1,457.00
1,619.00
28,184.00

634.00
273.00
507.00
566.00
9,864.00

239,316.00
3,124.00
39,339.00
43,713.00
28,184.00
-

83,688.00
1,092.00
13,689.00
15,282.00
9,864.00
-

323,004.00
4,216.00
53,028.00
58,995.00
38,048.00
-

132.00
4.00
27.00
27.00
1.00

sets
sets
sets
sets
sets

31.00
128.00
132.00
27.00
113.00
113.00

lg
lg
lg

119.00
152.00
266.00

65.00
84.00
146.00

3,689.00
19,456.00
35,112.00

2,015.00
10,752.00
19,272.00

5,704.00
30,208.00
54,384.00

pcs
pcs
pcs

7.00
10.00
16.00

4.00
6.00
9.00

189.00
1,130.00
1,808.00

108.00
678.00
1,017.00

297.00
1,808.00
2,825.00

25 of 26

PROJECT : Lyceum of the Philippines - Cavite Campus


CLIENT : Atty. Roberto P. Laurel
LOCATION : Governor's Drive, Gen. Trias, Cavite City
DATE : 10/05/2015

Building - 1:
JOSE P. LAUREL BUILDING

ELECTRICAL WORKS
Unit Cost
ITEM

DESCRIPTION/PARTICULARS

QTY

- PVC adapter
- 32mm dia
- 40mm dia
- 63mm dia
- PVC elbow
- 32mm dia
- 40mm dia
- 63mm dia
- Locknut & bushing
- 32mm dia
- 40mm dia
- 63mm dia
a. 2.0mm2 TW
-

16.00
23.00
23.00
16.00
23.00
23.00
16.00
23.00
23.00
54.00
SUB-TOTAL

Miscellaneous Materials
- electrical tape
- G.I. Wire
SUB-TOTAL

233.00
584.00
-

UNIT

COST
Labor

pcs
pcs
pcs

9.00
13.00
24.00

5.00
7.00
13.00

pcs
pcs
pcs

24.00
34.00
75.00

13.00
18.00
42.00

sets
sets
sets

46.00
56.00
233.00

25.00
31.00
128.00

rolls

2,109.00

1,054.00

rolls
kgs

30.00
30.00
-

###
###
17.00
17.00
###
###

TOTAL DIRECT COST for ELECTRICAL WORKS

Jarhaus Options Trends


10/05/2015

Materials

26 of 26

MATERIAL

LABOR

TOTAL COST

144.00
299.00
552.00
384.00
782.00
1,725.00
736.00
1,288.00
5,359.00
113,886.00
540,215.00
6,990.00
17,520.00
24,510.00

80.00
161.00
299.00
208.00
414.00
966.00
400.00
713.00
2,944.00
56,916.00
220,558.00
3,961.00
9,928.00
13,889.00

224.00
460.00
851.00
592.00
1,196.00
2,691.00
1,136.00
2,001.00
8,303.00
170,802.00
760,773.00
10,951.00
27,448.00
38,399.00

8,368,297.00

3,140,030.00

11,508,327.00

You might also like