Hiya Foodcourt Final
-
Upload
jeric-tercias-farin -
Category
Documents
-
view
215 -
download
0
Transcript of Hiya Foodcourt Final
-
8/18/2019 Hiya Foodcourt Final
1/70
Page 1 of 70
315571546.xlsDE.MECHANICALJOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
-
8/18/2019 Hiya Foodcourt Final
2/70
Page 2 of 70
315571546.xlsDE.MECHANICALJOSE ROEL R. VISTA
Consultant
-
8/18/2019 Hiya Foodcourt Final
3/70
Page 3 of 70
315571546.xlsDE.PLUMBINGJOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
-
8/18/2019 Hiya Foodcourt Final
4/70
Page 4 of 70
315571546.xlsDE.PLUMBINGJOSE ROEL R. VISTA
Consultant
AMOUNT
-
8/18/2019 Hiya Foodcourt Final
5/70
Page 5 of 70
315571546.xlsDE.ELECTRICALJOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
IX ELECTRICAL1.00 Panel Board and Breaker
MDPIII
Material: Main : 600AT/600A !P "# kaic
Br: 1$!00AT/"00A !P
#$%0AT/##&A !P
1$'PA(E
Bolt$)n Ty*e set 1.00 &&,000.00
+aor: !0- o Material cost
Total Direct Cost
%- Proit
- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 3",&0.00 ÷ 1.00
2 3",&0.00 *er set
Paneloard, P$A
Material: Main : 100AT !P
Br: 13$#0A #P
Bolt$)n Ty*e set 1.00 1",&00.00
+aor: !0- o Material cost
Total Direct Cost
%- Proit
- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 ##,!01.00 ÷ 1.00
2 ##,!01.00 *er set
Paneloard, P$B
Material: Main : 100AT !P
Br: 16$#0AT #P
Bolt$)n Ty*e set 1.00 10,!0.00
-
8/18/2019 Hiya Foodcourt Final
6/70
Page 6 of 70
315571546.xlsDE.ELECTRICALJOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
+aor: !0- o Material cost
Total Direct Cost
%- Proit
- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 16,310.!" ÷ 1.00
2 16,310.!" *er set
Paneloard, P$C
Material: Main : !00AT !P
Br: 1$!0AT #P
Br: 6$&0AT !P
Br: !$%0AT !P
Br: 1$1#&AT !P
Bolt$)n Ty*e set 1.00 "",3"0.00
+aor: !0- o Material cost
Total Direct Cost
%- Proit
- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 63,6!.# ÷ 1.00
2 63,6!.# *er set
#.00 +i45tin4 itures and 7irin4 De8ices
Materials: Pinli45t (ecessed Ty*e 9/ lass Co8er # #09 C+ set "".00 !"0.00
Pinli45t (ecessed Ty*e 9/ lass Co8er # 139 C+ set "".00 10.00
Cicular lourescent iture !#9 in 'teel ;ousin4 9/ Pris
-
8/18/2019 Hiya Foodcourt Final
7/70
Page 7 of 70
315571546.xlsDE.ELECTRICALJOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
Postla Bus5in4 !/" in *cs. 100.00 10.00
+ocknut > Bus5in4 1 in *cs. 1#&.00 !&.00
PC Pi*e 'c5. "0 1/# in 10 t. *cs. #30.00 .00
PC Pi*e 'c5. "0 !/" in 10 t. *cs. 66.00 6"#.00
PC Pi*e 'c5. "0 1 in 10 t. *cs. 66.00 6"#.00
PC Elo9 'c5. "0 " in 10 t. *cs. 1#.00 "%&.00
Cale Tray 3 in #" in 3 t. *cs. 11.00 #,&00.00
Pull Bo 1# 1# & in *cs. !.00 1,000.00
unction Bo,
-
8/18/2019 Hiya Foodcourt Final
8/70
Page 8 of 70
315571546.xlsDE.ELECTRICALJOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
'*ecial Pur*ose )utlet "0A #&08 roundin4 Ty*e 9it5 *late co8er *cs. #.00 1!0.00
'in4le Con8. )utlet roundin4 Ty*e 9it5 *late co8er *cs. #.00 1!0.00
To44le '9itc5 IP ?ational or E@ual *cs. 33.00 "".00
To44le '9itc5 !$9ay ty*e *cs. 10.00 3%.00
'9itc5 Plate Co8er 1 $ o*enin4 *cs. !".00 !0.00
'9itc5 Plate Co8er # $ o*enin4 *cs. 1%.00 !0.00
'9itc5 Plate Co8er ! $ o*enin4 *cs. 10.00 !0.00
Tele*5one )utlet ?ational *cs. 6.00 #10.00
Cale Tray 3 in #" in 3 t. *cs. 11.00 1,#00.00
Pull Bo 1# 1# "3 in *cs. 3.00 #,&00.00
unction Bo,
-
8/18/2019 Hiya Foodcourt Final
9/70
Page 9 of 70
315571546.xlsDE.ELECTRICALJOSE ROEL R. VISTA
Consultant
AMOUNT
&&,000.00
16,&00.00
%1,&00.00
&,00&.00
6,"!&.00
1,6&0.00
84,590.00
1",&00.00
",!&0.00
13,3&0.00
1,!1.&0
1,66.&0
"!&.00
,!0".00
10,!0.00
-
8/18/2019 Hiya Foodcourt Final
10/70
Page 10 of 70
315571546.xlsDE.ELECTRICALJOSE ROEL R. VISTA
Consultant
AMOUNT
!,#%.00
1",#0.00
".6!
1,#%3.31
!#%.0
"#,8"0.!4
"",3"0.00
1!,".00
&3,##.00
",030.""
&,#"6.#3
1,!"&.#0
#8,9#!.9
1#,66&.#6
1",60.00
3,!60.00
#&,&00.00
,%0.00
!,&60.00
%,#00.00
!0.00
#,#00.00
#0,000.00
!,600.00
-
8/18/2019 Hiya Foodcourt Final
11/70
Page 11 of 70
315571546.xlsDE.ELECTRICALJOSE ROEL R. VISTAN
Consultant
AMOUNT
!0,000.0010,300.00
1#,&00.00
#,3&0.00
",&60.00
&%0.00
#&,000.00
13#,!30.00
&",%1".00
#!%,0".00
16,&6.&3
#1,!!3."6
&,"%1."0
80,500.44
3!,&"&.00
16,!60.00
#3,300.00
1,#00.00
#%#,000.00
#1,000.00
1,600.00
1,%00.00
1,#00.00
600.00
1,000.00
",!%&.00
1",&60.00
"#,!%#.00
"#,!%#.00
&,%00.00
#%,&00.00
!,000.00
&,610.00
#,#&0.00
1,!&0.00
1,100.00
1,360.00
#,300.00
#,#00.00
1,&00.00
!00.00
,"!0.00
-
8/18/2019 Hiya Foodcourt Final
12/70
Page 12 of 70
315571546.xlsDE.ELECTRICALJOSE ROEL R. VISTA
Consultant
AMOUNT
#60.00
#60.00
!,3%#.00
3%0.00
1,0#0.00
&10.00
!00.00
1,#60.00
1!,#00.00
#0,000.00
&,610.00
#,#&0.00
1,!&0.00
1,100.00
1,360.00
#,300.00
#,#00.00
1,&00.00
!00.00
,"!0.00#,#&0.00
#60.00
#60.00
!,3%#.00
3%0.00
1,0#0.00
&10.00
!00.00
1,#60.00
6&,3!3.00
#03,%&1."0
0",&3."06!,!#1.#6
31,"1!.0&
6,&3!.30
",""8,90$.50
-
8/18/2019 Hiya Foodcourt Final
13/70
Page 13 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
VIII %INISHES1.00 7A++ I?I';E'
1.01 Ce
-
8/18/2019 Hiya Foodcourt Final
14/70
Page 14 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
1.0! A+MI?M C+ADDI? A2 1"6.#0
Materials: "
-
8/18/2019 Hiya Foodcourt Final
15/70
Page 15 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
+aor: 1&- o Material Cost
Total Direct Cost
%- Proit
- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 10%,#0.00 ÷ #0.00
2 &,!6.00 *er s@.
-
8/18/2019 Hiya Foodcourt Final
16/70
Page 16 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
10- ATTOTAL ITEM COST
nit Cost 2 &!3,0%!.00 ÷ !#&.00
2 1,6&&.61 *er s@.
-
8/18/2019 Hiya Foodcourt Final
17/70
Page 17 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
Total Direct Cost
%- Proit
- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 "",116.60 ÷ !0.00
2 1,"%0.&& *er s@.
-
8/18/2019 Hiya Foodcourt Final
18/70
Page 18 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
2 #"#.00 *er s@.
-
8/18/2019 Hiya Foodcourt Final
19/70
Page 19 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTAN
Consultant
AMOUNT
1&","%%.&0
#1,&&&.00
1%6,0!#.&0
1,300.00
1,&00.00
1#,000.00
%!,&00.00
100,300.00
13,600.00
!6&,6!#.&0
#&,&".#3
!#,06.!
13,60.00
44!,09!.$0
11#,&00.00
%,600.00
#,#00.00
1##,!00.00
00.00
%&0.00
6,000.00
#1,000.00
#3,300.00
&%,"&0.00
1%,%&0.00
1#,&3#.&0
16,1%%.&0
&,%"&.00
"4,55.00
-
8/18/2019 Hiya Foodcourt Final
20/70
Page 20 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTAN
Consultant
AMOUNT
!&0,330.00
10,000.00
!60,330.00
103,#6".00
"6,1"".00
!#,3"0.03
"#,###.6
10,3#6."0
555,0!!.44
%,3"0.00
16,600.00
#,%&0.00
#,100.00
1,"00.00
1#0,60.00
00.00
%&0.00
6,000.00
#1,000.00
#3,300.00
&%,"&0.00
1%3,1"0.00
1#,"6.30
16,0!#.60
&,%"&.00
",!8$.40
30,000.00
-
8/18/2019 Hiya Foodcourt Final
21/70
Page 21 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTA
Consultant
AMOUNT
30,000.001#,000.00
#,000.00
6,""0.00
3,#30.00
1,#00.00
"0$,90.00
!!3,000.00
"3,300.00
%,1&0.00
1#,##&.00
3,1&0.00
"1",!#&.00
#,"00.00
#,000.00
3,000.00
1",000.00
1,#00.00
"&,600.00
"&,#&.00
!#,1".%&
"1,!!.#&
-
8/18/2019 Hiya Foodcourt Final
22/70
Page 22 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTA
Consultant
AMOUNT
",&60.005!8,0$!.00
1#,600.00
!",300.00
&,&00.00
3,%00.00
&,300.00
#"%,"00.00
#,"00.00
#,000.00
3,000.00
1",000.00
1,#00.00
"&,600.00
#!,000.00
#0,&10.00
#6,!%0.00
",&60.00
!44,440.00
#6,%#0.00
",600.00
1,100.00
1,1#&.00
%&0.00
!",#&.00
#"0.00
#00.00
160.00
1,"00.00
1,""0.00
!,""0.00
-
8/18/2019 Hiya Foodcourt Final
23/70
Page 23 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTAN
Consultant
AMOUNT
!%,%!&.00
#,6"1."&
!,!6.1&
!"".00
44,""#.#0
!%,&00.00
",600.00
1,100.00
"!,#00.00
#"0.00
#00.00
300.00
1,"00.00
1,#0.00
",&60.00
"%,%60.00
!,!"!.#0
",#3."0
"&6.00
55,85$.#0
#1&,000.00
#1&,000.00
"!0,000.00
!0,100.00
!3,%00.00
#1,&00.00
50,!00.00
-
8/18/2019 Hiya Foodcourt Final
24/70
Page 24 of 70
315571546.xlsDE.FINISHES JOSE ROEL R. VISTA
Consultant
AMOUNT
-
8/18/2019 Hiya Foodcourt Final
25/70
Page 25 of 70
315571546.xlsDE.WINDOWS JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
IX WINDOWS1.00 7$1 reer to 7A++', 7" $
#.00 7$#: #.00 sets
Materials: !.0< #.0< Asse
-
8/18/2019 Hiya Foodcourt Final
26/70
Page 26 of 70
315571546.xlsDE.WINDOWS JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
&.00 7$& #.00 sets
Materials: #.!#&0< #.0< Asse
-
8/18/2019 Hiya Foodcourt Final
27/70
Page 27 of 70
315571546.xlsDE.WINDOWS JOSE ROEL R. VISTA
Consultant
AMOUNT
"#,1#0.00
#,106.00
"",##6.00
!,0&.3#
!,30.!"
#10.60
5",5".$#
6,"00.00
!#0.00
6,%#0.00
"%0."0
60".30
!#.00
$,8$.0
60,000.00
!,000.00
6!,000.00
","10.00
&,6%0.00
!00.00
$!,!80.00
-
8/18/2019 Hiya Foodcourt Final
28/70
Page 28 of 70
315571546.xlsDE.WINDOWS JOSE ROEL R. VISTA
Consultant
AMOUNT
!0,000.00
1,&00.00
!1,&00.00
#,#0&.00
#,3!&.00
1&0.00
!#,#90.00
"&,000.00
#,#&0.00
"%,#&0.00
!,!0%.&0
",#.&0
##&.00
55,0!5.00
6",!00.00
!,#1&.00
6%,&1&.00
",%#6.0&
6,0%6.!&
!#1.&0
$8,#!8.90
-
8/18/2019 Hiya Foodcourt Final
29/70
Page 29 of 70
315571546.xlsDE.DOORS JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
VIII DOORS1.00 D$1 1.00 set
Materials: Door Asse
-
8/18/2019 Hiya Foodcourt Final
30/70
Page 30 of 70
315571546.xlsDE.DOORS JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
nit Cost 2 "0,"%0.00 *er setTotal Cost 2 30,"0.00
D$! ".00 sets
Materials: Door Asse
-
8/18/2019 Hiya Foodcourt Final
31/70
Page 31 of 70
315571546.xlsDE.DOORS JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
%- Proit- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 1&,&30.& *er set
Total Cost 2 !1,161.0
D$& ".00 sets
Materials: Door Asse
-
8/18/2019 Hiya Foodcourt Final
32/70
Page 32 of 70
315571546.xlsDE.DOORS JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
+e8er +ockset 9it5 Deadolt set 1.00 1,000.00
;idraulic Door Closer set 1.00 1,&00.00
oot Bolt set #.00 &00.00
'u$total
+aor: 1&- o Material Cost
Total Direct Cost
%- Proit
- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 &1,60.00 *er set
Total Cost 2 &1,60.00
D$3 1.00 set
Materials: Door Asse
-
8/18/2019 Hiya Foodcourt Final
33/70
Page 33 of 70
315571546.xlsDE.DOORS JOSE ROEL R. VISTA
Consultant
AMOUNT
0,000.00
13,000.00
103,000.00
%,&60.00
,%#0.00
1,300.00
"$,080.00
10,000.00
1,000.00
1,&00.00
1#,&00.00
1,3%&.00
1",!%&.00
1,006.#&
1,#!.%&
13%.&0
"#,8#.50
!0,000.00
",&00.00
!",&00.00
#,"1&.00
!,10&.00
"&0.00
40,4$0.00
-
8/18/2019 Hiya Foodcourt Final
34/70
Page 34 of 70
315571546.xlsDE.DOORS JOSE ROEL R. VISTA
Consultant
AMOUNT
10,000.00
1,000.00
1,&00.00
1#,&00.00
1,3%&.00
1",!%&.00
1,006.#&
1,#!.%&
13%.&0
"#,8#.50
#%,&00.00
",1#&.00
!1,6#&.00
#,#1!.%&
#,3"6.#&
"1#.&0
!$,09$.50
%,&00.00
1,300.00
%&0.00
1,&00.00
11,&&0.00
1,%!#.&0
1!,#3#.&0
-
8/18/2019 Hiya Foodcourt Final
35/70
Page 35 of 70
315571546.xlsDE.DOORS JOSE ROEL R. VISTAN
Consultant
AMOUNT
#.%31,1&."!
1%!.#&
"5,580.95
6,&00.00
1,300.00
%&0.00
1,&00.00
10,&&0.00
1,&3#.&0
1#,1!#.&0
3".#3
1,01.!
1&3.#&
"4,!".95
%,&00.00
1,300.00
%&0.00
1,&00.00
11,&&0.00
1,%!#.&0
1!,#3#.&0
#.%3
1,1&."!
1%!.#&
"5,580.95
#&,000.00
-
8/18/2019 Hiya Foodcourt Final
36/70
Page 36 of 70
315571546.xlsDE.DOORS JOSE ROEL R. VISTA
Consultant
AMOUNT
1,000.00
1,&00.00
1,000.00
#3,&00.00
1&,000.00
"!,&00.00
!,0"&.00
!,1&.00
1,&00.00
5",9#0.00
%,&00.00
1,300.00
%&0.00
1,&00.00
11,&&0.00
1,%!#.&0
1!,#3#.&0
#.%3
1,1&."!
1%!.#&
"5,580.95
-
8/18/2019 Hiya Foodcourt Final
37/70
Page 37 of 70
315571546.xlsDE.THERMAL&MOISTURE JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
VII THERMAL,MOISTURE &'( ACOUSTIC CONTROL1.00 +)? 'PA? META+ ())I? A2 !13.60 s@.
-
8/18/2019 Hiya Foodcourt Final
38/70
Page 38 of 70
315571546.xlsDE.THERMAL&MOISTURE JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
nit Cost 2 %%,%!0. ÷ &!.#0
2 1,"61.10 *er s@.
-
8/18/2019 Hiya Foodcourt Final
39/70
Page 39 of 70
315571546.xlsDE.THERMAL&MOISTURE JOSE ROEL R. VISTAN
Consultant
AMOUNT
11!,"00.00
1#,000.00
#&,000.00
1&0,"00.00
!0,030.00
130,"30.00
1#,6!!.60
16,#"!.#0
!,003.00
",!#4.80
111,&10.00
#&,000.00
1!6,&10.00
#%,!0#.00
16!,31#.00
11,"66.3"
1",%"!.03
#,%!0.#0
"9,$5."
!,00.00
10,6"0.00
&0,&"0.00
1&,16#.00
6&,%0#.00
",&.1"
&,1!.13
1,&16.#0
$$,$!0.5
-
8/18/2019 Hiya Foodcourt Final
40/70
Page 40 of 70
315571546.xlsDE.THERMAL&MOISTURE JOSE ROEL R. VISTA
Consultant
AMOUNT
-
8/18/2019 Hiya Foodcourt Final
41/70
Page 41 of 70
315571546.xlsDE.CEILINGJOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
VI CEILING
1.00 FP'M CEI+I?
1.01 (e4ular y*su< lat Ceilin4
Materials: 1#
-
8/18/2019 Hiya Foodcourt Final
42/70
Page 42 of 70
315571546.xlsDE.CEILINGJOSE ROEL R. VISTAN
Consultant
AMOUNT
#%6,&00.00
#6,000.00
!0#,&00.00
"&,!%&.00
!"%,3%&.00
#",!&1.#&
!1,!03.%&
",&!%.&0
408,0$.50
300.00
#,000.00
#,300.00
30.00
!,%30.00
#6".60
!"0.#0
3.00
4,48.80
-
8/18/2019 Hiya Foodcourt Final
43/70
Page 43 of 70
315571546.xlsDE.METALS JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
V METALS1.00 ()) (AMI?
Materials: + # # 6
-
8/18/2019 Hiya Foodcourt Final
44/70
Page 44 of 70
315571546.xlsDE.METALS JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
Auto
-
8/18/2019 Hiya Foodcourt Final
45/70
Page 45 of 70
315571546.xlsDE.METALS JOSE ROEL R. VISTA
Consultant
AMOUNT
1#!,&00.00
110,%60.00
61,&"0.00
!,6!#.00
!,00.00
"%,&00.00
!#,000.00
#6,000.00
#1,000.00
##,000.00
!6,000.00
1&,000.00
#,!60.00
1,#00.00
&06,!#.00
"3,000.00
#0,000.00
#",000.00
10,000.00
"0,000.00
#0,000.00
16#,000.00
1&1,1%.60
3#0,!0.60
&%,"#1.6%
%!,3#%.36
!1,!1.%6
98,950.90
6!,000.00
",000.00
1,#&0.00
"3,000.00
10,000.00
1#6,#&0.00
1&,000.00
-
8/18/2019 Hiya Foodcourt Final
46/70
Page 46 of 70
315571546.xlsDE.METALS JOSE ROEL R. VISTAN
Consultant
AMOUNT
13,000.00
%,&00.00
1&,000.00
&&,&00.00
!%,3%&.00
#1,6#&.00
1&,!%!.%&
1,%66.#&
,!!%.&0
#4,"0.50
-
8/18/2019 Hiya Foodcourt Final
47/70
Page 47 of 70
315571546.xlsDE.WALLS JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
IV MASONRY ) WALLS
1.00 6 C;B 7allin4 A2 %#3.#" s@.
-
8/18/2019 Hiya Foodcourt Final
48/70
Page 48 of 70
315571546.xlsDE.WALLS JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
!.00 ')+ID P;E?)+IC B)A(D T)I+ET E?C+)'(E
Materials: T)I+ET PA(TITI)? K ;E T)I+ET lot 1.00 6#,"!6.00
(I?A+ PA(TITI)? lot 1.00 6,"00.00
T)I+ET PA(TITI)? K ';E T)I+ET lot 1.00 1#",%6#.00
'u$total
Installation Cost: 10- o Material Cost
Total Direct Cost
%- Proit
- )CM
10- AT
TOTAL ITEM COST
Total Cost 2 #"3,6%.0! $
".00 C(TAI?7A++ I? 'T(CT(A+ M++)? (AME 1.00 set
7IT; 10MM T;H (EE? +A''
Materials: Curtain 7all Asse
-
8/18/2019 Hiya Foodcourt Final
49/70
Page 49 of 70
315571546.xlsDE.WALLS JOSE ROEL R. VISTAN
Consultant
AMOUNT
#6!,0%6.%0
1"&,6"3.00
"03,%#".%0
%#0.00
600.00
",300.00
#&,#00.00
#!,0"0.00
&",!60.00
"6!,03".%0
!#,"1&.!
"1,6%%.6#
&,"!6.00
54,#"4.5
!","03.00
!#,!3".00
66,%#.00
#"0.00
#00.00
1,600.00
&,600.00
!,3"0.00
11,"30.00
%3,#%#.00
&,"%.0"
%,0""."3
1,1"3.00
9",94!.5
-
8/18/2019 Hiya Foodcourt Final
50/70
Page 50 of 70
315571546.xlsDE.WALLS JOSE ROEL R. VISTA
Consultant
AMOUNT
6#,"!6.00
6,"00.00
1#",%6#.00
1!,&3.00
1,!&.30
#1#,&%.30
1",0%.0&
1,166.#0
1,!&.3
48,9#$.0!
30,0!1.00
"0,"&1.&&
3","3#.&&
&,"6!.%3
%6,"&!."!
",0"&.16
989,444.9"
-
8/18/2019 Hiya Foodcourt Final
51/70
Page 51 of 70
315571546.xlsDE.CONCRETE JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
III CONCRETING WORKS
1.00 Concrete !000*si
Materials: cu.
-
8/18/2019 Hiya Foodcourt Final
52/70
Page 52 of 70
315571546.xlsDE.CONCRETE JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
E@ui*
-
8/18/2019 Hiya Foodcourt Final
53/70
Page 53 of 70
315571546.xlsDE.CONCRETE JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
+aor: "0- o Material Cost
Total Direct Cost
%- Proit
- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 "%0,030.00 ÷ %!.#0
2 "3!.0! *er s@.
-
8/18/2019 Hiya Foodcourt Final
54/70
Page 54 of 70
315571546.xlsDE.CONCRETE JOSE ROEL R. VISTA
Consultant
AMOUNT
1"6,%&".00
1#0,000.00
#0,000.00
1"0,000.00
"",0#6.#0
!!0,%30.#0
#!,1&".61
#,%%0.##
13,"0#.6#
40,"0$.#5
63,"%&.00
!60,000.00
60,000.00
"#0,000.00
#06,3"#.&0
1,!16,!1%.&0
#,1"#.#!
113,"63.&3
6#,63".#&
",589,#".55
&%%,#&0.00
#&,%6.#&
60!,##6.#&
-
8/18/2019 Hiya Foodcourt Final
55/70
Page 55 of 70
315571546.xlsDE.CONCRETE JOSE ROEL R. VISTA
Consultant
AMOUNT
#"0,000.00
"0,000.00
#30,000.00
#11,1#.1
1,0",!&&.""
%6,60".33
3,"1.
",11#.#
",!"8,5#5.!
"13,"00.00
13,!0&.00
"!6,%0&.00
1#0,000.00
#0,000.00
1"0,000.00
1,3"6.%&
%#,&&1.%&
&1,063.6#
6&,6&.66
#,#3".63
8$5,5#4.$"
0,000.00
1"0,000.00
,&00.00
#3#,&00.00
-
8/18/2019 Hiya Foodcourt Final
56/70
Page 56 of 70
315571546.xlsDE.CONCRETE JOSE ROEL R. VISTAN
Consultant
AMOUNT
11!,000.00
!&,&00.00
#%,63&.00
!&,&&.00
11,!00.00
4$0,080.00
1!%,&00.00
6%,&00.00
#,#&0.00
#0%,#&0.00
!6,000.00
!6,000.00
6#,1%&.00
!0&,"#&.00
#1,!%.%&
#%,"33.#&
,31%.&0
!#4,""0.50
-
8/18/2019 Hiya Foodcourt Final
57/70
Page 57 of 70
315571546.xlsDE.SITEWORKS JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
II SITEWORKS
1.00 C+EA(I?/(BBI?/DEM)+ITI)? 7IT;I? 'ITE DI'P)'A+
Materials: #!1#L lu +AF$)T
Materials: #!1#L lu
-
8/18/2019 Hiya Foodcourt Final
58/70
Page 58 of 70
315571546.xlsDE.SITEWORKS JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
- )CM
10- AT
TOTAL ITEM COST
#.00 'T(CT(A+ ECAATI)? > DI'P)'A+ ) ?'ITAB+E MATE(IA+' 2 "#0.00 cu.
-
8/18/2019 Hiya Foodcourt Final
59/70
Page 59 of 70
315571546.xlsDE.SITEWORKS JOSE ROEL R. VISTAN
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
- )CM
10- AT
TOTAL ITEM COST
nit Cost 2 1!1,63.30 ÷ 1&00
2 3%.3 *er s@.
-
8/18/2019 Hiya Foodcourt Final
60/70
Page 60 of 70
315571546.xlsDE.SITEWORKS JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
Materials: Class B illin4 Materials cu.
-
8/18/2019 Hiya Foodcourt Final
61/70
Page 61 of 70
315571546.xlsDE.SITEWORKS JOSE ROEL R. VISTA
Consultant
AMOUNT
##,&00.00
#,#&0.00
!,600.00
#3,!&0.00
",300.00
",000.00
!,#00.00
1",000.00
1,#00.00
"&,#00.00
!6,000.00
#",000.00
0,000.00
1&0,000.00
##!,&&0.00
1&,6"3.&0
#0,11.&0
",.00
#!,8!8.00
##,&00.00
1,&00.00
#,"00.00
#6,"00.00
!,000.00
#,&00.00
#,000.00
3,%&0.00
1#,000.00
##,&00.00
&0,%&0.00
%%,1&0.00
&,"00.&0
-
8/18/2019 Hiya Foodcourt Final
62/70
Page 62 of 70
315571546.xlsDE.SITEWORKS JOSE ROEL R. VISTAN
Consultant
AMOUNT
6,"!.&0
&,0%&.00
94,5#9.00
,600.00
3,000.00
6,"00.00
%6,300.00
100,300.00
3",000.00
&6,000.00
1&,000.00
1&&,000.00
#&&,300.00
1%,06.00
#!,0##.00
1&,&00.00
!",8.00
%,#00.00
6,000.00
",300.00
!1,630.00
",630.00
#",000.00
16,000.00
13,000.00
1,000.00
&,000.00
103,630.00
%,60%.60
-
8/18/2019 Hiya Foodcourt Final
63/70
Page 63 of 70
315571546.xlsDE.SITEWORKS JOSE ROEL R. VISTA
Consultant
AMOUNT
,%31.#0
&,00.00
"!",9#8.80
!!,000.00
11,&&0.00
"",&&0.00
!,113.&0
",00.&0
1,1&&.00
5,8!!.00
!00.00
#&0.00
"00.00
1!,#00.00
1",1&0.00
1#,000.00
3,000.00
#,&00.00
##,&00.00
!6,6&0.00
#,&6&.&0
!,#3.&0
!,66&.00
4#,"$9.00
-
8/18/2019 Hiya Foodcourt Final
64/70
Page 64 of 70
315571546.xlsDE.SITEWORKS JOSE ROEL R. VISTA
Consultant
AMOUNT
"!,"00.00
6,000.00
&,000.00
",000.00
#6,"00.00
"1,"00.00
!0,000.00
#0,000.00
&,000.00
&&,000.00
1!,300.00
,%36.00
1#,&3#.00
,6"0.00
"$",808.00
!&,300.00
1,#&!.00
!%,0&!.00
#,&!.%1
!,!!".%%
1#&.!0
4!,"0#.$8
-
8/18/2019 Hiya Foodcourt Final
65/70
Page 65 of 70
315571546.xlsDE.GENERAL RE!TS.JOSE ROEL R. VISTA
Consultant
HIYAS NG BULACAN CONVENTION CENTRE NEW MAIN BUILDING
Malolos City, Bulacan
DETAILED COST ESTIMATE
ITEM WORK ITEM UNIT QUANTITY UNIT PRICE
I MOBILI3ATION ) TEMPORARY %ACILITIES, TEMPORARY %ENCING
AND LIGHTING ls 1.00 &00,000.00
-
8/18/2019 Hiya Foodcourt Final
66/70
Page 66 of 70
315571546.xlsDE.GENERAL RE!TS.JOSE ROEL R. VISTA
Consultant
AMOUNT
&00,000.00
-
8/18/2019 Hiya Foodcourt Final
67/70
Page 67 of 70
PROGRAM O% WORKS %OR THE CONSTRUCTION O% NEW HIYAS NG BULACAN CONVENTION CENTRE MAIN BUILDING
LOCATION HIYAS NG BULACAN CONVENTION CENTRE COMPOUND, MALOLOS CITY
S U M M A R Y
ITEM 7)(H DE'C(IPTI)? ?IT A?TITF ?IT C)'T AM)?T
I G'/&1 R6/7'-2
Moili=ation/De
-
8/18/2019 Hiya Foodcourt Final
68/70
Page 68 of 70
PROGRAM O% WORKS %OR THE CONSTRUCTION O% NEW HIYAS NG BULACAN CONVENTION CENTRE MAIN BUILDING
LOCATION HIYAS NG BULACAN CONVENTION CENTRE COMPOUND, MALOLOS CITY
S U M M A R Y
ITEM 7)(H DE'C(IPTI)? ?IT A?TITF ?IT C)'T AM)?T
'u Total ,088,8"0."#
V METALS
(oo ra
-
8/18/2019 Hiya Foodcourt Final
69/70
Page 69 of 70
PROGRAM O% WORKS %OR THE CONSTRUCTION O% NEW HIYAS NG BULACAN CONVENTION CENTRE MAIN BUILDING
LOCATION HIYAS NG BULACAN CONVENTION CENTRE COMPOUND, MALOLOS CITY
S U M M A R Y
ITEM 7)(H DE'C(IPTI)? ?IT A?TITF ?IT C)'T AM)?T
Co
-
8/18/2019 Hiya Foodcourt Final
70/70
Page 70 of 70
PROGRAM O% WORKS %OR THE CONSTRUCTION O% NEW HIYAS NG BULACAN CONVENTION CENTRE MAIN BUILDING
LOCATION HIYAS NG BULACAN CONVENTION CENTRE COMPOUND, MALOLOS CITY
S U M M A R Y
ITEM 7)(H DE'C(IPTI)? ?IT A?TITF ?IT C)'T AM)?T
GRAND TOTAL 0,0#4,4.89
'u