Hide Row

Two-Storey Two (2) Classroom
Republic of the Philippines

DEPARTMENT OF EDUCATION
PHYSICAL FACILITIES AND SCHOOLS ENGINEERING DIVISION
Pasig City
PROJECT: PROPOSED TWO STOREY TW0 (2) CLASSROOM

SCHOOL :
LOCATION :
OWNER : DEPARTMENT OF EDUCATION
SUBJECT : APPROVED AGENCY ESTIMATE
UNIT COST TOTAL COST

I.D. NO DESCRIPTION UNIT QTY
MATERIAL LABOR MATERIAL LABOR
I. GENERAL REQUIREMENTS
Mobilization/Temporary Structures, Utilities and

Services/Demobilization / Standard Billboard
lot 1.00 10,054.53 6,703.02 10,054.53 6,703.02
Safety and Health lot 1.00 10,054.53 0.00 10,054.53 0.00
Sub-total
1.00 Earthworks
1.01 Clearing and Grubbing sq.m 85.50 0.00 20.00 0.00 1,710.00
1.02 Structural Excavation cu.m 59.90 0.00 200.00 0.00 11,980.00
1.03 Backfilling and Compaction cu.m 49.54 0.00 45.00 0.00 2,229.31
1.06 Select Fill cu.m 19.24 150.00 45.00 2,885.63 865.69
1.04 Gravel Bedding G-1 cu.m 13.07 980.00 180.00 12,808.60 2,352.60
1.05 Soil Poisoning sq.m 94.05 15.00 4.50 1,410.75 423.23
Sub-total
2.00 Concreting Works
Column Footing cu.m 0.00
2.01 Portland Cement bag 0.00 218.00 65.40 0.00 0.00
2.05 Crushed Gravel 1" cu.m 0.00 980.00 294.00 0.00 0.00
2.03 Washed Sand cu.m 0.00 900.00 270.00 0.00 0.00
Tie beams cu.m 6.90
2.01 Portland Cement bag 63.00 218.00 65.40 13,734.00 4,120.20
2.02 Crushed Gravel 3/4" cu.m 7.00 980.00 294.00 6,860.00 2,058.00
2.03 Washed Sand cu.m 3.50 900.00 270.00 3,150.00 945.00
Wall Footing cu.m 1.40
2.01 Portland Cement bag 13.00 218.00 65.40 2,834.00 850.20
2.05 Crushed Gravel 1" cu.m 1.50 980.00 294.00 1,470.00 441.00
2.03 Washed Sand cu.m 0.75 900.00 270.00 675.00 202.50
Columns cu.m 10.30
2.03 Washed Sand cu.m 5.25 900.00 270.00 4,725.00 1,417.50
Second Floor Beams and Girders cu.m 6.86
2.03 Washed Sand cu.m 3.50 900.00 270.00 3,150.00 945.00
Second Floor Slab cu.m 9.40
2.03 Washed Sand cu.m 4.75 900.00 270.00 4,275.00 1,282.50
Roof Beams cu.m 4.86
2.03 Washed Sand cu.m 2.50 900.00 270.00 2,250.00 675.00
Stairs cu.m 3.65
2.03 Washed Sand cu.m 2.00 900.00 270.00 1,800.00 540.00
Slab on Grade cu.m 8.55
2.05 Crushed Gravel 1" cu.m 8.75 980.00 294.00 8,575.00 2,572.50
2Sty2CL Schoolbuilding 1 of 179


2.03 Washed Sand cu.m 4.50 900.00 270.00 4,050.00 1,215.00
Ramp on Fill cu.m 1.00
2.03 Washed Sand cu.m 0.50 900.00 270.00 450.00 135.00
Media Agua cu.m 0.60
2.02 Crushed Gravel 3/4" cu.m 0.75 980.00 294.00 735.00 220.50
2.03 Washed Sand cu.m 0.50 900.00 270.00 450.00 135.00
Sub-total
3.00 Rebar Works
Column Footing kg 639.64
Tie beams kg 986.47
Wall Footing kg 59.14
Columns kg 3,138.35
Second Floor Beams and Girders kg 1,533.48
Second Floor Slab kg 736.96
Roof Beams kg 589.60
Stairs kg 266.11
Slab on Grade kg 328.12
Ramp on Fill kg 42.09
Media Agua kg 110.88
3.01 Deformed Round Bars, Grade 40 kg 8,430.83 40.10 12.03 338,076.34 101,422.90
3.02 G.I. Tie Wire kg 169.00 60.00 18.00 10,140.00 3,042.00
Sub-total
4.00 Formworks
Tie beams sq.m 46.00
4.01 Coco Lumber bd.ft 506.00 16.00 4.80 8,096.00 2,428.80
4.03 Plywood Ordinary, 1/2" x 4' x 8' pc 12.00 580.00 174.00 6,960.00 2,088.00
4.04 CWN, Assorted kg 8.00 60.00 18.00 480.00 144.00
Columns sq.m 117.71
4.01 Coco Lumber bd.ft 2,001.00 16.00 4.80 32,016.00 9,604.80
4.04 CWN, Assorted kg 29.00 60.00 18.00 1,740.00 522.00
Beams and Girders sq.m 83.40
4.01 Coco Lumber bd.ft 1,418.00 16.00 4.80 22,688.00 6,806.40
4.04 CWN, Assorted kg 20.00 60.00 18.00 1,200.00 360.00
Suspended Slab sq.m 94.00
4.01 Coco Lumber bd.ft 1,598.00 16.00 4.80 25,568.00 7,670.40
4.04 CWN, Assorted kg 23.00 60.00 18.00 1,380.00 414.00
Roof Beams sq.m 59.70
4.01 Coco Lumber bd.ft 1,015.00 16.00 4.80 16,240.00 4,872.00
4.04 CWN, Assorted kg 15.00 60.00 18.00 900.00 270.00
Stairs sq.m 9.80
4.01 Coco Lumber bd.ft 167.00 16.00 4.80 2,672.00 801.60
4.03 Plywood Ordinary, 1/2" x 4' x 8' pc 3.00 580.00 174.00 1,740.00 522.00
4.04 CWN, Assorted kg 3.00 60.00 18.00 180.00 54.00
Media Agua sq.m 5.40
4.01 Coco Lumber bd.ft 92.00 16.00 4.80 1,472.00 441.60
4.04 CWN, Assorted kg 2.00 60.00 18.00 120.00 36.00
Sub-total
5.00 Masonry Works


Masonry Wall sq.m 212.71
5.05 CHB 6" thk pc 2,659.00 12.00 3.60 31,908.00 9,572.40
5.03 Washed Sand cu.m 10.00 900.00 270.00 9,000.00 2,700.00
5.06 10mm x 6m RSB kg 282.00 40.10 12.03 11,308.20 3,392.46
5.07 G.I. Tie Wire kg 6.00 60.00 18.00 360.00 108.00
Plastering sq.m 425.42
5.03 Washed Sand cu.m 15.00 900.00 270.00 13,500.00 4,050.00
Floor Topping sq.m 94.00
5.03 Washed Sand cu.m 7.00 900.00 270.00 6,300.00 1,890.00
Sub-total
6.00 Doors and Windows
6.03 set 4.00 7,317.50 1,463.50 29,270.00 5,854.00

D-1, Panel Door 0.90m x 2.10m on 150mm Wooden
Jamb complete with Accessories (lever type door knob)
6.07 W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass set 4.00 8,444.00 1,688.80 33,776.00 6,755.20
Blades on JalouPlus Type Silver Colored Frame and
Fixed Clear Glass Transom on 50 x 150 mm Wooden
Jamb complete with Accessories
6.08 W - 2, ( 1.5 x 1.6 m) Jalousie Window with Clear Glass set 4.00 4,672.00 934.40 18,688.00 3,737.60
Blades on JalouPlus Type Silver Colored Frame and
Fixed Clear Glass Transom on 50 x 150 mm Wooden
Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 542.88 32.00 9.60 17,372.16 5,211.65
7.14 L 50 x 50 x 6mm kg 643.68 32.00 9.60 20,597.76 6,179.33
7.09 LC 120 x 50 x 20 x 2.0mm kg 601.47 43.00 12.90 25,863.36 7,759.01
7.18 Plain Round Bar 10mmØ x 6m pc 4.00 107.00 32.10 428.00 128.40
7.19 Plain Round Bar 12mmØ x 6m pc 8.00 185.00 55.50 1,480.00 444.00
7.30 Turn Buckle 12 mmØ pc 8.00 60.00 18.00 480.00 144.00
7.34 Anchor Bolt with Nuts and Washer, 12mmØ x 50mm x pc 27.00 8.10 972.00 291.60
300mm 36.00
7.35 Anchor Bolt with Nuts and Washer, 10mmØ x 50mm x pc 12.00 3.60 432.00 129.60
200mm 36.00
7.26 Steel Plate 1.20m x 2.40m x 9mm pc 0.75 8,635.00 2,590.50 6,476.25 1,942.88
7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 7.00 1,069.00 320.70 7,483.00 2,244.90
7.45 G.I. Pipe 2"Ø Sch.40 pc 5.00 1,781.00 534.30 8,905.00 2,671.50
7.23 Square Bar 19mm□ x 6m pc 7.00 620.00 186.00 4,340.00 1,302.00
7.46 Welding Rod kg 36.00 67.00 20.10 2,412.00 723.60
13.12 Primer, Zinc Chromate gal 3.00 537.00 161.10 1,611.00 483.30
Sub-total
8.00 Roofing Works
8.16 Long-Span Roofing, Corrugated, Pre-Painted, 1220mm x

0.4mm thk m 151.20 380.00 76.00 57,456.00 11,491.20
8.22 Gutter, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm

thk pc 10.00 415.00 0.00 4,150.00 0.00
8.19 Flashing, Pre-Painted, Ordinary, 0.610m x 2.440m x

0.4mm thk pc 12.00 560.00 0.00 6,720.00 0.00
8.17 Ridge Roll, Pre-Painted, Ordinary, 0.610m x 2.440m x

0.4mm thk pc 5.00 560.00 0.00 2,800.00 0.00
8.35 Teckscrew 2-1/2" pc 1,209.60 1.80 0.00 2,177.28 0.00


8.36 Roof Sealant L 1.00 299.75 0.00 299.75 0.00
8.37 Blind Rivets pc 270.00 1.35 0.00 364.50 0.00
Sub-total
9.00 Carpentry Works
Interior ceiling sq.m 85.50
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 374.00 38.00 11.40 14,212.00 4,263.60
9.02 Plywood, Ordinary 1/4" x 4' x 8' pc 29.00 350.00 105.00 10,150.00 3,045.00
9.22 Finishing Nails kg 2.00 70.00 21.00 140.00 42.00
9.23 Common Wire Nails kg 7.00 50.00 15.00 350.00 105.00
9.24 Concrete Nails kg 2.00 70.00 21.00 140.00 42.00
9.42 Wood Preservative, Brown L 3.00 900.00 270.00 2,700.00 810.00
Exterior ceiling sq.m 33.12
9.06 Plywood, Marine 1/4" x 4' x 8' pc 12.00 360.00 108.00 4,320.00 1,296.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 4.00 245.00 73.50 980.00 294.00
9.16 Fascia Board, Wooden bd.ft 162.36 36.00 10.80 5,844.96 1,753.49
Blackboards sq.m 11.52
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 74.00 38.00 11.40 2,812.00 843.60
9.43 Lawanit, 1/4" thk pc 4.00 280.00 84.00 1,120.00 336.00
Sub-total
10.00 Electrical Works
Roughing-ins
10.01 Electrical Conduit uPVC, 15mmØ pc 42.00 50.00 15.00 2,100.00 630.00
10.07 RSC 25mmØ pc 1.00 175.00 52.50 175.00 52.50
10.36 Entrance Cap 25mm dia. pc 1.00 70.00 10.50 70.00 10.50
10.16 Junction Box, 4" x 4" G.I. pc 30.00 15.00 4.50 450.00 135.00
10.17 Utility Box, 2" x 4" G.I. pc 30.00 30.00 4.28 900.00 128.25
10.37 Grounding Rod, 2.4m x 16mm dia. pc 1.00 150.00 22.50 150.00 22.50
Wires & Fixtures
10.11 3.5 mm2 THW Wire, Stranded m 378.00 33.00 7.02 12,474.00 2,653.56
10.12 5.5 mm2 THW Wire, Stranded m 10.00 50.50 10.14 505.00 101.40
10.28 Duplex C.O. with Plate pc 6.00 263.80 21.00 1,582.80 126.00
10.23 Single Switch with Plate pc 2.00 97.68 13.46 195.36 26.93
10.24 2-Gang Switch with Plate pc 2.00 153.00 21.53 306.00 43.05
10.20 FL 2 x 40W Industrial Type set 8.00 840.00 126.00 6,720.00 1,008.00
10.21 FL 1 x 40W Industrial Type set 2.00 490.00 73.50 980.00 147.00
10.48 Panel Box, Flush Type, 4 Branches set 1.00 1,202.75 180.41 1,202.75 180.41
10.43 Circuit Breaker, 100A 2P set 1.00 650.00 97.50 650.00 97.50
10.58 Electrical Tape pc 2.00 37.50 5.63 75.00 11.25
Sub-total
12.00 Sanitary Works
12.01 Catch Basin unit 4.00 1,500.00 450.00 6,000.00 1,800.00
12.02 Concrete Pipe 150mmØ pc 30.00 200.00 60.00 6,000.00 1,800.00
12.08 uPVC Sanitary Pipe 3"Ø pc 12.00 420.00 126.00 5,040.00 1,512.00
12.12 uPVC Elbow 90o x 3"Ø pc 12.00 53.00 15.90 636.00 190.80
12.33 PVC Cement can 1.00 150.00 45.00 150.00 45.00
Sub-total


13.00 Painting Works
Concrete surfaces sq.m 736.57
13.18 Neutralizer gal 10.00 132.00 39.60 1,320.00 396.00
13.01 Latex, Flat gal 37.00 424.00 127.20 15,688.00 4,706.40
13.14 Masonry Putty gal 37.00 319.00 95.70 11,803.00 3,540.90
13.02 Latex, Semi Gloss gal 37.00 492.50 147.75 18,222.50 5,466.75
13.20 Acri Color qrt 10.00 165.00 49.50 1,650.00 495.00
Wood surfaces sq.m 199.42
13.04 Enamel, Flatwall gal 10.00 483.00 144.90 4,830.00 1,449.00
13.15 Glazing Putty gal 10.00 492.00 147.60 4,920.00 1,476.00
13.05 Enamel, Semi Gloss gal 10.00 497.00 149.10 4,970.00 1,491.00
13.16 Paint Thinner gal 8.00 260.00 78.00 2,080.00 624.00
Sub-total
I. DIRECT COST
II. INDIRECT COST 19% of (I)
III. TAX 12% of (I+II)
IV. TOTAL CONSTRUCTION COST (I+II+III)
V. ENGINEERING OVERHEAD 1% of (IV)
VI. TOTAL PROJECT COST (IV+V)
Prepared by: Checked: Approved:
OLIVER R. HE
Project Engineer, PFSED Area Supervisor, PFSED Chief, PF

c of the Philippines
NT OF EDUCATION
SCHOOLS ENGINEERING DIVISION
Pasig City
GRAND TOTAL
16,757.55
10,054.53
26,812.08
1,710.00
11,980.00
2,229.31
3,751.31
15,161.20
1,833.98
36,665.79
0.00
0.00
0.00
17,854.20
8,918.00
4,095.00
3,684.20
1,911.00
877.50
26,356.20
13,377.00
6,142.50
17,570.80
8,918.00
4,095.00
24,089.00
12,103.00
5,557.50
12,469.60
6,370.00
2,925.00
9,352.20
4,777.50
2,340.00
21,821.80
11,147.50

GRAND TOTAL
5,265.00
2,550.60
1,274.00
585.00
1,700.40
955.50
585.00
239,668.00
439,499.25
13,182.00
452,681.25
10,524.80
9,048.00
624.00
41,620.80
23,374.00
2,262.00
29,494.40
16,588.00
1,560.00
33,238.40
18,850.00
1,794.00
21,112.00
12,064.00
1,170.00
3,473.60
2,262.00
234.00
1,913.60
1,508.00
156.00
232,871.60

GRAND TOTAL
41,480.40
30,323.80
11,700.00
14,700.66
468.00
39,959.40
17,550.00
17,854.20
8,190.00
182,226.46
35,124.00
40,531.20
22,425.60
98,080.80
22,583.81
26,777.09
33,622.37
556.40
1,924.00
624.00
1,263.60
561.60
8,419.13
10,510.50
9,727.90
11,576.50
5,642.00
3,135.60
2,094.30
139,018.80
68,947.20
4,150.00
6,720.00
2,800.00
2,177.28

GRAND TOTAL
299.75
364.50
85,458.73
18,475.60
13,195.00
182.00
455.00
182.00
3,510.00
7,163.00
5,616.00
91.00
195.00
91.00
2,340.00
1,274.00
7,598.45
3,655.60
1,456.00
91.00
130.00
91.00
65,791.65
2,730.00
227.50
80.50
585.00
1,028.25
172.50
15,127.56
606.40
1,708.80
222.29
349.05
7,728.00
1,127.00
1,383.16
747.50
1,079.85
86.25
34,989.61
7,800.00
7,800.00
6,552.00
826.80
195.00
23,173.80

GRAND TOTAL
1,716.00
20,394.40
15,343.90
23,689.25
2,145.00
6,279.00
6,396.00
6,461.00
2,704.00
85,128.55
1,702,567.11
323,487.75
243,126.58
2,269,181.45
22,691.81
PhP2,291,873.26
PhP2,292,000.00
OLIVER R. HERNANDEZ
Chief, PFSED

Two-Storey Four (4) Classroom

Pasig City
PROJECT: PROPOSED TWO STOREY FOUR (4) CLASSROOM

SCHOOL :
LOCATION :

Mobilization/Temporary Structures, Utilities
and Services/Demobilization / Standard
Billboard
lot 1.00 19,327.16 14,412.44 19,327.16 14,412.44
Sub-total
1.00 Earthworks
1.06 Select Fill cu.m 176.34 150.00 45.00 26,451.56 7,935.47
1.05 Soil Poisoning sq.m 235.13 15.00 4.50 3,526.88 1,058.06
Sub-total
2.03 Washed Sand cu.m 8.75 900.00 150.00 7,875.00 1,312.50
Tie beams cu.m 15.83
2.03 Washed Sand cu.m 8.00 900.00 270.00 7,200.00 2,160.00
2.03 Washed Sand cu.m 0.75 900.00 270.00 675.00 202.50
Columns cu.m 18.38
2.03 Washed Sand cu.m 9.25 900.00 270.00 8,325.00 2,497.50
Beams and Girders cu.m 14.58
2.03 Washed Sand cu.m 7.50 900.00 270.00 6,750.00 2,025.00
Suspended Slab cu.m 19.07
2.03 Washed Sand cu.m 9.75 900.00 270.00 8,775.00 2,632.50
2.03 Washed Sand cu.m 5.50 900.00 270.00 4,950.00 1,485.00
Stairs cu.m 4.86
2.03 Washed Sand cu.m 2.50 900.00 270.00 2,250.00 675.00


2.03 Washed Sand cu.m 10.75 900.00 270.00 9,675.00 2,902.50
2.03 Washed Sand cu.m 0.50 900.00 270.00 450.00 135.00
2.02 Crushed Gravel 3/4" cu.m 1.50 980.00 294.00 1,470.00 441.00
2.03 Washed Sand cu.m 0.75 900.00 270.00 675.00 202.50
Sub-total
3.00 Rebar Works
Column Footing kg 1,189.74
Tie beams kg 2,258.19
Columns kg 5,737.22
Beams and Girders kg 3,236.75
Suspended Slab kg 1,495.11
Roof Beams kg 1,680.35
Stairs kg 276.64
3.02 G.I. Tie Wire kg 339.00 60.00 18.00 20,340.00 6,102.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 1,161.00 16.00 4.80 18,576.00 5,572.80
4.04 CWN, Assorted kg 17.00 60.00 18.00 1,020.00 306.00
Columns sq.m 212.07
4.01 Coco Lumber bd.ft 3,606.00 16.00 4.80 57,696.00 17,308.80
4.04 CWN, Assorted kg 51.00 60.00 18.00 3,060.00 918.00
4.01 Coco Lumber bd.ft 2,856.00 16.00 4.80 45,696.00 13,708.80
4.04 CWN, Assorted kg 40.00 60.00 18.00 2,400.00 720.00
4.01 Coco Lumber bd.ft 3,242.00 16.00 4.80 51,872.00 15,561.60
4.04 CWN, Assorted kg 46.00 60.00 18.00 2,760.00 828.00
4.01 Coco Lumber bd.ft 2,260.00 16.00 4.80 36,160.00 10,848.00
4.04 CWN, Assorted kg 32.00 60.00 18.00 1,920.00 576.00
Stairs sq.m 14.30
4.01 Coco Lumber bd.ft 244.00 16.00 4.80 3,904.00 1,171.20
4.04 CWN, Assorted kg 4.00 60.00 18.00 240.00 72.00
Media Agua sq.m 13.50 `
4.01 Coco Lumber bd.ft 230.00 16.00 4.80 3,680.00 1,104.00
4.04 CWN, Assorted kg 4.00 60.00 18.00 240.00 72.00
Sub-total
5.00 Masonry Works


5.05 CHB 6" thk pc 5,227.00 12.00 3.60 62,724.00 18,817.20
5.03 Washed Sand cu.m 18.00 900.00 270.00 16,200.00 4,860.00
5.06 10mm x 6m RSB kg 554.00 40.10 12.03 22,215.40 6,664.62
5.07 G.I. Tie Wire kg 12.00 60.00 18.00 720.00 216.00
Plastering sq.m 836.31
5.03 Washed Sand cu.m 28.00 900.00 270.00 25,200.00 7,560.00
5.03 Washed Sand cu.m 13.00 900.00 270.00 11,700.00 3,510.00
Sub-total
D-1, Panel Door 0.90m x 2.10m on 150mm

6.03 Wooden Jamb complete with Accessories set 8.00 7,317.50 1,463.50 58,540.00 11,708.00
(lever type door knob)
D-2 Flush Door 0.90m x 2.10m on 150mm

6.04 Wooden Jamb complete with Accessories set 1.00 4,167.50 833.50 4,167.50 833.50
6.05 set 2.00 3,567.50 713.50 7,135.00 1,427.00

Wooden Jamb complete with Accessories
D-4 Cubicle Door 0.60m x 1.20m on
6.06 150mm Wooden Jamb complete with set 2.00 3,408.75 681.75 6,817.50 1,363.50
Accessories
W - 1, ( 2.6 x 1.6 m) Jalousie Window with

6.07 Clear Glass Blades on JalouPlus Type set 9.00 8,444.00 1,688.80 75,996.00 15,199.20
Silver Colored Frame and Fixed Clear
Glass Transom on 50 x 150 mm Wooden

6.08 Clear Glass Blades on JalouPlus Type set 8.00 4,672.00 934.40 37,376.00 7,475.20

6.09 Clear Glass Blades on JalouPlus Type set 1.00 4,248.00 849.60 4,248.00 849.60
Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 1,085.76 32.00 9.60 34,744.32 10,423.30
7.14 L 50 x 50 x 6mm kg 1,287.36 32.00 9.60 41,195.52 12,358.66
7.09 LC 120 x 50 x 20 x 2.0mm kg 1,397.54 43.00 12.90 60,094.29 18,028.29
7.34 Anchor Bolt with Nuts and Washer, 12mmØ pc 27.00 8.10 1,944.00 583.20
x 50mm x 300mm 72.00
7.35 Anchor Bolt with Nuts and Washer, 10mmØ pc 12.00 3.60 864.00 259.20
x 50mm x 200mm 72.00


7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 7.00 1,069.00 320.70 7,483.00 2,244.90
7.45 G.I. Pipe 2"Ø Sch.40 pc 10.00 1,781.00 534.30 17,810.00 5,343.00
7.46 Welding Rod kg 76.00 67.00 20.10 5,092.00 1,527.60
Sub-total
8.00 Roofing Works
8.16 Long-Span Roofing, Corrugated, Pre-

Painted, 1220mm x 0.4mm thk m 340.20 380.00 76.00 129,276.00 25,855.20
8.22 Gutter, Pre-Painted, Ordinary, 0.610m x

2.440m x 0.4mm thk pc 22.00 415.00 0.00 9,130.00 0.00
8.19 Flashing, Pre-Painted, Ordinary, 0.610m x

2.440m x 0.4mm thk pc 12.00 560.00 0.00 6,720.00 0.00
8.17 Ridge Roll, Pre-Painted, Ordinary, 0.610m

x 2.440m x 0.4mm thk pc 11.00 560.00 0.00 6,160.00 0.00
8.35 Teckscrew 2-1/2" pc 2,721.60 1.80 0.00 4,898.88 0.00
8.36 Roof Sealant L 3.00 299.75 0.00 899.25 0.00
8.37 Blind Rivets pc 450.00 1.35 0.00 607.50 0.00
Sub-total
9.42 Wood Preservative, Brown L 7.00 900.00 270.00 6,300.00 1,890.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 10.00 245.00 73.50 2,450.00 735.00
9.43 Lawanit, 1/4" thk pc 8.00 280.00 84.00 2,240.00 672.00
Sub-total
Roughing-ins
10.01 Electrical Conduit uPVC, 15mmØ pc 96.00 50.00 15.00 4,800.00 1,440.00
10.07 RSC 25mmØ pc 1.00 175.00 52.50 175.00 52.50
10.17 Utility Box, 2" x 4" G.I. pc 30.00 30.00 4.28 900.00 128.25
Wires & Fixtures


10.53 Incandescent Bulb 50W set 3.00 35.00 5.25 105.00 15.75
10.33 Ceiling Receptacle 3-1/2"Ø pc 3.00 25.00 3.75 75.00 11.25
10.38 Circuit Breaker, 20A 2P set 6.00 313.00 46.95 1,878.00 281.70
10.54 Vibrating Bell 8" set 2.00 1,500.00 225.00 3,000.00 450.00
10.55 Fire Alarm Bell, Vibrating Type set 2.00 2,000.00 300.00 4,000.00 600.00
10.56 Fire Alarm Station, Manual Single set 1,750.00 262.50 3,500.00 525.00
Action 2.00
10.57 Fire Alarm Control Panel, One Zone set 1.00 5,500.00 825.00 5,500.00 825.00
Sub-total
11.00 Plumbing Works
11.62 Water Closet 1.6gpf with Accessories set 3.00 5,500.00 825.00 16,500.00 2,475.00
11.63 Urinal 0.8gpf set 2.00 5,900.00 885.00 11,800.00 1,770.00
11.64 Concrete Counter Sink Type, with Lever Typ set 5.00 3,150.00 472.50 15,750.00 2,362.50
11.60 Faucet, Hose Bibb, Brass 1/2"Ø pc 5.00 160.00 24.00 800.00 120.00
11.61 Water Closet Flange set 3.00 262.50 39.38 787.50 118.13
11.67 Tissue Holder pc 3.00 250.00 37.50 750.00 112.50
11.05 PP-R Pipe 3/4"Ø pc 10.00 345.00 103.50 3,450.00 1,035.00
11.09 PP-R Coupling, 3/4"Ø pc 10.00 15.00 4.50 150.00 45.00
11.22 PP-R Elbow 90o x 3/4"Ø pc 4.00 23.00 6.90 92.00 27.60
11.24 PP-R Coupling Reducer, 1/2" x 3/4"Ø pc 2.00 11.00 3.30 22.00 6.60
11.06 PP-R Pipe 1/2"Ø pc 8.00 217.00 65.10 1,736.00 520.80
11.21 PP-R Elbow 90o x 1/2"Ø pc 20.00 14.00 4.20 280.00 84.00
11.08 PP-R Coupling, 1/2"Ø pc 6.00 9.00 2.70 54.00 16.20
11.15 PP-R Tee, 1/2"Ø pc 10.00 17.00 5.10 170.00 51.00
11.77 PP-R Adaptor Female Thread 1/2"Ø pc 13.00 84.97 25.49 1,104.61 331.38
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00
11.44 Gate Valve, 1/2"Ø pc 1.00 250.00 75.00 250.00 75.00
11.65 S.S.Floor Drain 4' x 4" pc 12.00 97.50 14.63 1,170.00 175.50
11.68 S.S. Grab Rail 1-1/2"Ø set 1.00 5,000.00 435.00 5,000.00 435.00
11.69 Mirror sq.ft 24.00 100.00 15.00 2,400.00 360.00
Sub-total
12.01 Catch Basin unit 6.00 1,500.00 450.00 9,000.00 2,700.00
12.32 Three Chamber Septic Vault unit 1.00 42,878.52 14,039.42 42,878.52 14,039.42
12.09 uPVC Sanitary Pipe 4"Ø pc 4.00 560.00 168.00 2,240.00 672.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 2.00 82.50 24.75 165.00 49.50
12.13 uPVC Elbow 90o x 4"Ø pc 3.00 96.00 28.80 288.00 86.40
12.27 uPVC Wye 4" x 4" pc 3.00 165.00 49.50 495.00 148.50
12.21 uPVC Tee 4" x 4" pc 5.00 138.00 41.40 690.00 207.00
12.25 uPVC Wye 4" x 2" pc 6.00 97.00 29.10 582.00 174.60
12.29 Brass Cleanout 6" x 6" pc 4.00 675.00 202.50 2,700.00 810.00
12.28 Brass Cleanout 4" x 4" pc 2.00 350.00 105.00 700.00 210.00
12.11 uPVC Elbow 90o x 2"Ø pc 10.00 25.00 7.50 250.00 75.00
12.22 uPVC Wye 2" x 2" pc 4.00 38.00 11.40 152.00 45.60
12.17 uPVC Tee 2" x 2" pc 6.00 36.00 10.80 216.00 64.80
12.30 uPVC P-Trap 2" pc 4.00 66.00 19.80 264.00 79.20


12.12 uPVC Elbow 90o x 3"Ø pc 18.00 53.00 15.90 954.00 286.20
12.33 PVC Cement can 3.00 150.00 45.00 450.00 135.00
Sub-total
Concrete surfaces sq.m 1,461.73
13.18 Neutralizer gal 19.00 132.00 39.60 2,508.00 752.40
13.01 Latex, Flat gal 74.00 424.00 127.20 31,376.00 9,412.80
13.20 Acri Color qrt 19.00 165.00 49.50 3,135.00 940.50
13.16 Paint Thinner gal 18.00 260.00 78.00 4,680.00 1,404.00
Sub-total
14.00 Tile Works
Wall sq.m 27.00
14.04 Glazed Wall Tiles 20cm x 20cm pc 696.00 14.00 4.20 9,744.00 2,923.20
14.16 Tile Adhesive 25 kg/bag bag 5.00 224.10 67.23 1,120.50 336.15
14.13 Tile Trim 6mm pc 8.00 97.75 29.33 782.00 234.60
14.15 Tile Grout 5 kg/bag bag 3.00 150.00 45.00 450.00 135.00
14.15 Flooring sq.m 15.00
14.01 Unglazed Floor Tiles 20cm x 20cm pc 387.00 12.00 3.60 4,644.00 1,393.20
14.16 Tile Adhesive 25 kg/bag bag 3.00 224.10 67.23 672.30 201.69
Sub-total
I. DIRECT COST
OLIVER R. HERNANDE
Project Engineer, PFSED Area Supervisor, PFSED Chief, PFSED


ARTMENT OF EDUCATION
ES AND SCHOOLS ENGINEERING DIVISION
Pasig City
) CLASSROOM
GRAND TOTAL
33,739.60
19,327.16
53,066.77
4,275.00
22,978.20
9,300.59
34,387.03
35,189.76
4,584.94
110,715.52
43,643.60
19,492.50
9,187.50
40,526.20
20,384.00
9,360.00
3,684.20
1,911.00
877.50
47,044.40
23,569.00
10,822.50
37,408.80
18,791.50
8,775.00
48,744.80
24,524.50
11,407.50
27,773.20
14,014.00
6,435.00
12,469.60
6,370.00
2,925.00
54,696.20

GRAND TOTAL
27,391.00
12,577.50
2,550.60
1,274.00
585.00
3,967.60
1,911.00
877.50
555,971.70
881,332.02
26,442.00
907,774.02
24,148.80
8,645.00
1,326.00
75,004.80
16,835.00
3,978.00
59,404.80
13,195.00
3,120.00
67,433.60
24,882.00
3,588.00
47,008.00
10,465.00
2,496.00
5,075.20
1,365.00
312.00
4,784.00
1,365.00
312.00
374,743.20

GRAND TOTAL
81,541.20
59,514.00
21,060.00
28,880.02
936.00
78,218.40
32,760.00
35,708.40
15,210.00
353,828.02
70,248.00
5,001.00
8,562.00
8,181.00
91,195.20
44,851.20
5,097.60
233,136.00
45,167.62
53,554.18
78,122.58
1,391.00
2,886.00
936.00
2,527.20
1,123.20
14,031.88
17,517.50

GRAND TOTAL
9,727.90
23,153.00
5,642.00
6,619.60
4,188.60
266,588.24
155,131.20
9,130.00
6,720.00
6,160.00
4,898.88
899.25
607.50
183,546.83
46,189.00
32,760.00
364.00
1,105.00
364.00
8,190.00
12,992.20
9,828.00
182.00
325.00
182.00
2,340.00
3,185.00
11,743.06
7,261.80
2,912.00
91.00
195.00
91.00
140,300.06
6,240.00
227.50
80.50
585.00
1,028.25
172.50
34,577.28
1,098.50
3,417.60
333.43

GRAND TOTAL
872.63
475.18
22,218.00
120.75
86.25
1,817.00
507.44
2,159.70
172.50
3,450.00
4,600.00
4,025.00
6,325.00
94,590.00
18,975.00
13,570.00
18,112.50
920.00
905.63
862.50
4,485.00
195.00
119.60
28.60
2,256.80
364.00
70.20
221.00
1,435.99
416.00
325.00
1,345.50
5,435.00
2,760.00
72,803.32
11,700.00
13,520.00
56,917.93
2,912.00
214.50
374.40
643.50
897.00
756.60
3,510.00
910.00
325.00
2,730.00
197.60
280.80
343.20
9,828.00

GRAND TOTAL
1,240.20
585.00
107,885.73
3,260.40
40,788.80
30,687.80
47,378.50
4,075.50
15,069.60
15,350.40
15,506.40
6,084.00
178,201.40
12,667.20
1,456.65
1,016.60
585.00
6,037.20
873.99
390.00
23,026.64
3,656,177.43
694,673.71
522,102.14
4,872,953.28
48,729.53
PhP4,921,682.82
PhP4,922,000.00
OLIVER R. HERNANDEZ
Chief, PFSED

Two-Storey Six (6) Classroom

Pasig City
PROJECT: PROPOSED TWO STOREY SIX (6) CLASSROOM

SCHOOL :
LOCATION :

Billboard
lot 1.00 27,841.89 20,416.36 27,841.89 20,416.36
Sub-total
1.00 Earthworks
1.06 Select Fill cu.m 246.88 150.00 45.00 37,032.19 11,109.66
Sub-total
2.03 Washed Sand cu.m 11.50 900.00 270.00 10,350.00 3,105.00
2.03 Washed Sand cu.m 14.00 900.00 270.00 12,600.00 3,780.00
2.03 Washed Sand cu.m 0.75 900.00 270.00 675.00 202.50
Columns cu.m 24.42
2.03 Washed Sand cu.m 12.25 900.00 270.00 11,025.00 3,307.50
2.03 Washed Sand cu.m 10.00 900.00 270.00 9,000.00 2,700.00
2.03 Washed Sand cu.m 14.00 900.00 270.00 12,600.00 3,780.00
2.03 Washed Sand cu.m 7.50 900.00 270.00 6,750.00 2,025.00
Stairs cu.m 4.86
2.03 Washed Sand cu.m 2.50 900.00 270.00 2,250.00 675.00


2.03 Washed Sand cu.m 15.00 900.00 270.00 13,500.00 4,050.00
2.03 Washed Sand cu.m 0.50 900.00 270.00 450.00 135.00
2.03 Washed Sand cu.m 1.25 900.00 270.00 1,125.00 337.50
Sub-total
3.00 Rebar Works
Columns kg 7,649.62
Stairs kg 276.64
Slab on Grade kg 1,263.27
3.02 G.I. Tie Wire kg 477.00 60.00 18.00 28,620.00 8,586.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 2,343.00 16.00 4.80 37,488.00 11,246.40
4.04 CWN, Assorted kg 33.00 60.00 18.00 1,980.00 594.00
Columns sq.m 281.16
4.01 Coco Lumber bd.ft 4,780.00 16.00 4.80 76,480.00 22,944.00
4.04 CWN, Assorted kg 67.00 60.00 18.00 4,020.00 1,206.00
4.01 Coco Lumber bd.ft 3,851.00 16.00 4.80 61,616.00 18,484.80
4.04 CWN, Assorted kg 54.00 60.00 18.00 3,240.00 972.00
4.01 Coco Lumber bd.ft 4,696.00 16.00 4.80 75,136.00 22,540.80
4.04 CWN, Assorted kg 66.00 60.00 18.00 3,960.00 1,188.00
4.01 Coco Lumber bd.ft 3,089.00 16.00 4.80 49,424.00 14,827.20
4.04 CWN, Assorted kg 44.00 60.00 18.00 2,640.00 792.00
Stairs sq.m 14.30
4.01 Coco Lumber bd.ft 244.00 16.00 4.80 3,904.00 1,171.20
4.04 CWN, Assorted kg 4.00 60.00 18.00 240.00 72.00
4.01 Coco Lumber bd.ft 322.00 16.00 4.80 5,152.00 1,545.60
4.04 CWN, Assorted kg 5.00 60.00 18.00 300.00 90.00
Sub-total


5.00 Masonry Works
5.05 CHB 6" thk pc 6,978.00 12.00 3.60 83,736.00 25,120.80
5.03 Washed Sand cu.m 24.00 900.00 270.00 21,600.00 6,480.00
5.06 10mm x 6m RSB kg 740.00 40.10 12.03 29,674.00 8,902.20
5.07 G.I. Tie Wire kg 15.00 60.00 18.00 900.00 270.00
Plastering sq.m 1,116.48
5.03 Washed Sand cu.m 37.00 900.00 270.00 33,300.00 9,990.00
5.03 Washed Sand cu.m 19.00 900.00 270.00 17,100.00 5,130.00
Sub-total


6.04 Wooden Jamb complete with Accessories set 1.00 4,167.50 833.50 4,167.50 833.50
6.05 set 2.00 3,567.50 713.50 7,135.00 1,427.00

Accessories



6.09 Clear Glass Blades on JalouPlus Type set 1.00 4,248.00 849.60 4,248.00 849.60
Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 1,592.45 32.00 9.60 50,958.34 15,287.50
7.14 L 50 x 50 x 6mm kg 1,888.13 32.00 9.60 60,420.10 18,126.03
7.09 LC 120 x 50 x 20 x 2.0mm kg 2,020.08 43.00 12.90 86,863.23 26,058.97
x 50mm x 300mm 96.00
x 50mm x 200mm 96.00
7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 7.00 1,069.00 320.70 7,483.00 2,244.90


7.45 G.I. Pipe 2"Ø Sch.40 pc 13.00 1,781.00 534.30 23,153.00 6,945.90
7.46 Welding Rod kg 111.00 67.00 20.10 7,437.00 2,231.10
13.12 Primer, Zinc Chromate gal 8.00 537.00 161.10 4,296.00 1,288.80
Sub-total
8.00 Roofing Works


2.440m x 0.4mm thk pc 30.00 415.00 0.00 12,450.00 0.00

2.440m x 0.4mm thk pc 12.00 560.00 0.00 6,720.00 0.00

x 2.440m x 0.4mm thk pc 15.00 560.00 0.00 8,400.00 0.00
8.35 Teckscrew 2-1/2" pc 3,628.80 1.80 0.00 6,531.84 0.00
8.36 Roof Sealant L 6.00 299.75 0.00 1,798.50 0.00
8.37 Blind Rivets pc 570.00 1.35 0.00 769.50 0.00
Sub-total
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 1,308.00 38.00 11.40 49,704.00 14,911.20
9.23 Common Wire Nails kg 24.00 50.00 15.00 1,200.00 360.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 14.00 245.00 73.50 3,430.00 1,029.00
9.43 Lawanit, 1/4" thk pc 12.00 280.00 84.00 3,360.00 1,008.00
Sub-total
Roughing-ins
10.08 RSC 32mmØ pc 1.00 339.00 101.70 339.00 101.70
10.17 Utility Box, 2" x 4" G.I. pc 42.00 30.00 4.28 1,260.00 179.55
Wires & Fixtures
10.11 3.5 mm2 THW Wire, Stranded m 1,555.20 33.00 7.02 51,321.60 10,917.50
10.10 30.0 mm2 THW Wire, Stranded m 10.00 180.00 54.00 1,800.00 540.00
10.24 2-Gang Switch with Plate pc 11.00 153.00 21.53 1,683.00 236.78


Action 2.00
Sub-total
11.63 Urinal 0.8gpf set 2.00 5,900.00 885.00 11,800.00 1,770.00
11.64 Concrete Counter Sink Type, with Lever Typ set 5.00 3,150.00 472.50 15,750.00 2,362.50
11.67 Tissue Holder pc 3.00 250.00 37.50 750.00 112.50
11.05 PP-R Pipe 3/4"Ø pc 10.00 345.00 103.50 3,450.00 1,035.00
11.09 PP-R Coupling, 3/4"Ø pc 10.00 15.00 4.50 150.00 45.00
11.22 PP-R Elbow 90o x 3/4"Ø pc 4.00 23.00 6.90 92.00 27.60
11.06 PP-R Pipe 1/2"Ø pc 8.00 217.00 65.10 1,736.00 520.80
11.21 PP-R Elbow 90o x 1/2"Ø pc 20.00 14.00 4.20 280.00 84.00
11.08 PP-R Coupling, 1/2"Ø pc 6.00 9.00 2.70 54.00 16.20
11.15 PP-R Tee, 1/2"Ø pc 10.00 17.00 5.10 170.00 51.00
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00
11.44 Gate Valve, 1/2"Ø pc 1.00 250.00 75.00 250.00 75.00
11.68 S.S. Grab Rail 1-1/2"Ø set 1.00 5,000.00 435.00 5,000.00 435.00
11.69 Mirror sq.ft 24.00 100.00 15.00 2,400.00 360.00
Sub-total
12.01 Catch Basin unit 10.00 1,500.00 450.00 15,000.00 4,500.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 2.00 82.50 24.75 165.00 49.50
12.13 uPVC Elbow 90o x 4"Ø pc 3.00 96.00 28.80 288.00 86.40
12.27 uPVC Wye 4" x 4" pc 3.00 165.00 49.50 495.00 148.50
12.21 uPVC Tee 4" x 4" pc 5.00 138.00 41.40 690.00 207.00
12.25 uPVC Wye 4" x 2" pc 6.00 97.00 29.10 582.00 174.60
12.11 uPVC Elbow 90o x 2"Ø pc 12.00 25.00 7.50 300.00 90.00
12.22 uPVC Wye 2" x 2" pc 4.00 38.00 11.40 152.00 45.60
12.17 uPVC Tee 2" x 2" pc 6.00 36.00 10.80 216.00 64.80
12.30 uPVC P-Trap 2" pc 4.00 66.00 19.80 264.00 79.20
12.12 uPVC Elbow 90o x 3"Ø pc 24.00 53.00 15.90 1,272.00 381.60
12.33 PVC Cement can 4.00 150.00 45.00 600.00 180.00


Sub-total
13.18 Neutralizer gal 25.00 132.00 39.60 3,300.00 990.00
13.01 Latex, Flat gal 99.00 424.00 127.20 41,976.00 12,592.80
13.20 Acri Color qrt 25.00 165.00 49.50 4,125.00 1,237.50
Sub-total
14.00 Tile Works
Wall sq.m 27.00
14.13 Tile Trim 6mm pc 8.00 97.75 29.33 782.00 234.60
Sub-total
I. DIRECT COST
OLIVER R. HERNANDE


ARTMENT OF EDUCATION
S AND SCHOOLS ENGINEERING DIVISION
Pasig City
LASSROOM
GRAND TOTAL
48,258.26
27,841.89
76,100.15
5,985.00
30,693.60
12,995.74
48,141.84
48,619.08
6,418.91
152,854.18
58,097.00
28,983.50
13,455.00
70,850.00
35,353.50
16,380.00
3,684.20
1,911.00
877.50
62,348.00
31,213.00
14,332.50
50,161.80
25,161.50
11,700.00
70,566.60
35,353.50
16,380.00
37,692.20
19,110.00
8,775.00
12,469.60
6,370.00
2,925.00
76,518.00

GRAND TOTAL
38,220.00
17,550.00
2,550.60
1,274.00
585.00
5,384.60
2,866.50
1,462.50
780,561.60
1,241,937.91
37,206.00
1,279,143.91
48,734.40
41,470.00
2,574.00
99,424.00
55,042.00
5,226.00
80,100.80
44,486.00
4,212.00
97,676.80
53,534.00
5,148.00
64,251.20
35,438.00
3,432.00
5,075.20
3,016.00
312.00
6,697.60
3,770.00
390.00
660,010.00

GRAND TOTAL
108,856.80
79,352.00
28,080.00
38,576.20
1,170.00
104,574.60
43,290.00
51,862.20
22,230.00
477,991.80
105,372.00
5,001.00
8,562.00
8,181.00
131,726.40
67,276.80
5,097.60
331,216.80
66,245.84
78,546.12
112,922.20
1,947.40
3,848.00
1,248.00
3,369.60
1,497.60
22,451.00
28,028.00
9,727.90

GRAND TOTAL
30,098.90
5,642.00
9,668.10
5,584.80
380,825.47
206,841.60
12,450.00
6,720.00
8,400.00
6,531.84
1,798.50
769.50
243,511.44
64,615.20
45,955.00
546.00
1,560.00
546.00
11,700.00
16,894.80
12,636.00
182.00
455.00
182.00
3,510.00
4,459.00
14,506.13
10,868.00
4,368.00
91.00
260.00
91.00
193,425.13
9,360.00
440.70
86.25
819.00
1,439.55
172.50
62,239.10
2,340.00
5,126.40
333.43
1,919.78

GRAND TOTAL
31,878.00
120.75
86.25
2,127.50
747.50
2,879.60
258.75
3,450.00
4,600.00
4,025.00
6,325.00
140,775.06
18,975.00
13,570.00
18,112.50
920.00
905.63
862.50
4,485.00
195.00
119.60
28.60
2,256.80
364.00
70.20
221.00
1,435.99
416.00
325.00
1,569.75
5,435.00
2,760.00
73,027.57
19,500.00
20,800.00
56,917.93
2,912.00
214.50
374.40
643.50
897.00
756.60
3,510.00
910.00
390.00
3,276.00
197.60
280.80
343.20
13,104.00
1,653.60
780.00

GRAND TOTAL
127,461.13
4,290.00
54,568.80
41,055.30
63,384.75
5,362.50
20,720.70
21,106.80
21,321.30
8,450.00
240,260.15
12,667.20
1,456.65
1,016.60
585.00
6,037.20
873.99
390.00
23,026.64
5,180,191.01
984,236.29
739,731.28
6,904,158.58
69,041.59
PhP6,973,200.17
PhP6,974,000.00
OLIVER R. HERNANDEZ
Chief, PFSED

Two-Storey Eight (8) Classroom

Pasig City
PROJECT: PROPOSED TWO STOREY EIGHT (8) CLASSROOM

SCHOOL :
LOCATION :

Billboard lot 1.00 38,492.58 28,216.65 38,492.58 28,216.65
Sub-total
1.00 Earthworks
1.06 Select Fill cu.m 352.69 150.00 45.00 52,903.13 15,870.94
Sub-total
2.03 Washed Sand cu.m 15.75 900.00 270.00 14,175.00 4,252.50
2.03 Washed Sand cu.m 19.75 900.00 270.00 17,775.00 5,332.50
2.03 Washed Sand cu.m 0.75 900.00 270.00 675.00 202.50
Columns cu.m 33.73
2.03 Washed Sand cu.m 17.00 900.00 270.00 15,300.00 4,590.00
2.03 Washed Sand cu.m 14.25 900.00 270.00 12,825.00 3,847.50
2.03 Washed Sand cu.m 19.25 900.00 270.00 17,325.00 5,197.50
2.03 Washed Sand cu.m 10.50 900.00 270.00 9,450.00 2,835.00
Stairs cu.m 9.72
2.03 Washed Sand cu.m 5.00 900.00 270.00 4,500.00 1,350.00


2.03 Washed Sand cu.m 21.50 900.00 270.00 19,350.00 5,805.00
2.03 Washed Sand cu.m 1.00 900.00 270.00 900.00 270.00
2.03 Washed Sand cu.m 1.50 900.00 270.00 1,350.00 405.00
Sub-total
3.00 Rebar Works
Columns kg 10,518.23
Stairs kg 553.28
3.01 Deformed Round Bars, Grade 40 kg 33,326.00 40.10 12.03 1,336,372.54 400,911.76
3.02 G.I. Tie Wire kg 667.00 60.00 18.00 40,020.00 12,006.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 2,882.00 16.00 4.80 46,112.00 13,833.60
4.04 CWN, Assorted kg 41.00 60.00 18.00 2,460.00 738.00
Columns sq.m 389.60
4.01 Coco Lumber bd.ft 6,624.00 16.00 4.80 105,984.00 31,795.20
4.04 CWN, Assorted kg 93.00 60.00 18.00 5,580.00 1,674.00
4.01 Coco Lumber bd.ft 5,521.00 16.00 4.80 88,336.00 26,500.80
4.04 CWN, Assorted kg 78.00 60.00 18.00 4,680.00 1,404.00
4.01 Coco Lumber bd.ft 6,484.00 16.00 4.80 103,744.00 31,123.20
4.04 CWN, Assorted kg 91.00 60.00 18.00 5,460.00 1,638.00
4.01 Coco Lumber bd.ft 4,334.00 16.00 4.80 69,344.00 20,803.20
4.04 CWN, Assorted kg 61.00 60.00 18.00 3,660.00 1,098.00
Stairs sq.m 28.60
4.01 Coco Lumber bd.ft 487.00 16.00 4.80 7,792.00 2,337.60
4.04 CWN, Assorted kg 7.00 60.00 18.00 420.00 126.00
4.01 Coco Lumber bd.ft 459.00 16.00 4.80 7,344.00 2,203.20
4.04 CWN, Assorted kg 7.00 60.00 18.00 420.00 126.00
Sub-total


5.00 Masonry Works
5.05 CHB 6" thk pc 9,389.00 12.00 3.60 112,668.00 33,800.40
5.03 Washed Sand cu.m 32.00 900.00 270.00 28,800.00 8,640.00
5.06 10mm x 6m RSB kg 995.00 40.10 12.03 39,899.50 11,969.85
5.07 G.I. Tie Wire kg 20.00 60.00 18.00 1,200.00 360.00
5.03 Washed Sand cu.m 50.00 900.00 270.00 45,000.00 13,500.00
5.03 Washed Sand cu.m 26.00 900.00 270.00 23,400.00 7,020.00
Sub-total


6.04 Wooden Jamb complete with Accessories set 4.00 4,167.50 833.50 16,670.00 3,334.00
6.05 set 2.00 3,567.50 713.50 7,135.00 1,427.00

Accessories



Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 1,990.56 32.00 9.60 63,697.92 19,109.38
7.14 L 50 x 50 x 6mm kg 2,360.16 32.00 9.60 75,525.12 22,657.54
7.09 LC 120 x 50 x 20 x 2.0mm kg 2,724.32 43.00 12.90 117,145.83 35,143.75
7.19 Plain Round Bar 12mmØ x 6m pc 20.00 185.00 55.50 3,700.00 1,110.00
7.30 Turn Buckle 12 mmØ pc 20.00 60.00 18.00 1,200.00 360.00
7.34 Anchor Bolt with Nuts and Washer, 12mmØ pc 27.00 8.10 3,564.00 1,069.20
x 50mm x 300mm 132.00
x 50mm x 200mm 132.00


7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 14.00 1,069.00 320.70 14,966.00 4,489.80
7.45 G.I. Pipe 2"Ø Sch.40 pc 17.00 1,781.00 534.30 30,277.00 9,083.10
7.46 Welding Rod kg 142.00 67.00 20.10 9,514.00 2,854.20
Sub-total
8.00 Roofing Works


2.440m x 0.4mm thk pc 42.00 415.00 0.00 17,430.00 0.00

2.440m x 0.4mm thk pc 12.00 560.00 0.00 6,720.00 0.00

x 2.440m x 0.4mm thk pc 21.00 560.00 0.00 11,760.00 0.00
8.35 Teckscrew 2-1/2" pc 5,140.80 1.80 0.00 9,253.44 0.00
8.36 Roof Sealant L 6.00 299.75 0.00 1,798.50 0.00
8.37 Blind Rivets pc 750.00 1.35 0.00 1,012.50 0.00
Sub-total
9.43 Lawanit, 1/4" thk pc 16.00 280.00 84.00 4,480.00 1,344.00
Sub-total
Roughing-ins
10.08 RSC 32mmØ pc 1.00 339.00 101.70 339.00 101.70
Wires & Fixtures
10.10 30.0 mm2 THW Wire, Stranded m 10.00 180.00 54.00 1,800.00 540.00


Action 2.00
Sub-total
11.64 Concrete Counter Sink Type, with Lever Typ set 2.00 3,150.00 472.50 6,300.00 945.00
11.60 Faucet, Hose Bibb, Brass 1/2"Ø pc 10.00 160.00 24.00 1,600.00 240.00
11.61 Water Closet Flange set 5.00 262.50 39.38 1,312.50 196.88
11.67 Tissue Holder pc 4.00 250.00 37.50 1,000.00 150.00
11.05 PP-R Pipe 3/4"Ø pc 12.00 345.00 103.50 4,140.00 1,242.00
11.09 PP-R Coupling, 3/4"Ø pc 10.00 15.00 4.50 150.00 45.00
11.06 PP-R Pipe 1/2"Ø pc 6.00 217.00 65.10 1,302.00 390.60
11.21 PP-R Elbow 90o x 1/2"Ø pc 18.00 14.00 4.20 252.00 75.60
11.08 PP-R Coupling, 1/2"Ø pc 2.00 9.00 2.70 18.00 5.40
11.15 PP-R Tee, 1/2"Ø pc 12.00 17.00 5.10 204.00 61.20
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00
11.44 Gate Valve, 1/2"Ø pc 2.00 250.00 75.00 500.00 150.00
11.65 S.S.Floor Drain 4' x 4" pc 9.00 97.50 14.63 877.50 131.63
11.68 S.S. Grab Rail 1-1/2"Ø set 2.00 5,000.00 435.00 10,000.00 870.00
11.66 Teflon Tape roll 20.00 12.00 1.80 240.00 36.00
11.69 Mirror sq.ft 48.00 100.00 15.00 4,800.00 720.00
Sub-total
12.01 Catch Basin unit 12.00 1,500.00 450.00 18,000.00 5,400.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 2.00 82.50 24.75 165.00 49.50
12.13 uPVC Elbow 90o x 4"Ø pc 8.00 96.00 28.80 768.00 230.40
12.27 uPVC Wye 4" x 4" pc 8.00 165.00 49.50 1,320.00 396.00
12.21 uPVC Tee 4" x 4" pc 6.00 138.00 41.40 828.00 248.40
12.25 uPVC Wye 4" x 2" pc 8.00 97.00 29.10 776.00 232.80
12.29 Brass Cleanout 6" x 6" pc 10.00 675.00 202.50 6,750.00 2,025.00
12.11 uPVC Elbow 90o x 2"Ø pc 20.00 25.00 7.50 500.00 150.00
12.22 uPVC Wye 2" x 2" pc 8.00 38.00 11.40 304.00 91.20
12.17 uPVC Tee 2" x 2" pc 8.00 36.00 10.80 288.00 86.40
12.30 uPVC P-Trap 2" pc 4.00 66.00 19.80 264.00 79.20


12.12 uPVC Elbow 90o x 3"Ø pc 36.00 53.00 15.90 1,908.00 572.40
12.33 PVC Cement can 6.00 150.00 45.00 900.00 270.00
Sub-total
13.18 Neutralizer gal 34.00 132.00 39.60 4,488.00 1,346.40
13.01 Latex, Flat gal 136.00 424.00 127.20 57,664.00 17,299.20
13.20 Acri Color qrt 34.00 165.00 49.50 5,610.00 1,683.00
Sub-total
14.00 Tile Works
Wall sq.m 64.00
14.04 Glazed Wall Tiles 20cm x 20cm pc 1,648.00 14.00 4.20 23,072.00 6,921.60
14.13 Tile Trim 6mm pc 8.00 97.75 29.33 782.00 234.60
14.01 Unglazed Floor Tiles 20cm x 20cm pc 1,005.00 12.00 3.60 12,060.00 3,618.00
Sub-total
I. DIRECT COST
OLIVER R. HERNANDE


RTMENT OF EDUCATION
Pasig City
CLASSROOM
GRAND TOTAL
66,709.23
38,492.58
105,201.80
8,550.00
42,466.20
18,544.88
68,774.06
68,928.36
9,169.88
216,433.38
79,635.40
39,812.50
18,427.50
100,323.60
50,323.00
23,107.50
3,684.20
1,911.00
877.50
86,153.60
42,997.50
19,890.00
71,700.20
35,990.50
16,672.50
97,489.60
48,730.50
22,522.50
52,995.80
26,435.50
12,285.00
24,939.20
12,421.50
5,850.00
109,109.00

GRAND TOTAL
54,463.50
25,155.00
5,101.20
2,548.00
1,170.00
7,651.80
3,822.00
1,755.00
1,105,951.60
1,737,284.30
52,026.00
1,789,310.30
59,945.60
51,272.00
3,198.00
137,779.20
76,154.00
7,254.00
114,836.80
63,336.00
6,084.00
134,867.20
73,892.00
7,098.00
90,147.20
49,764.00
4,758.00
10,129.60
6,032.00
546.00
9,547.20
5,278.00
546.00
912,464.80

GRAND TOTAL
146,468.40
106,558.40
37,440.00
51,869.35
1,560.00
140,566.40
58,500.00
71,416.80
30,420.00
644,799.35
140,496.00
20,004.00
8,562.00
12,271.50
182,390.40
89,702.40
10,195.20
463,621.50
82,807.30
98,182.66
152,289.58
2,782.00
4,810.00
1,560.00
4,633.20
2,059.20

GRAND TOTAL
30,870.13
38,538.50
19,455.80
39,360.10
11,284.00
12,368.20
7,679.10
508,679.75
293,025.60
17,430.00
6,720.00
11,760.00
9,253.44
1,798.50
1,012.50
341,000.04
92,328.60
65,520.00
728.00
2,210.00
728.00
16,380.00
22,724.00
16,848.00
182.00
585.00
182.00
4,680.00
6,370.00
18,650.74
14,474.20
5,824.00
91.00
390.00
91.00
268,986.54
12,480.00
440.70
86.25
1,053.00
1,713.75
172.50
69,154.56
2,340.00

GRAND TOTAL
6,265.60
333.43
1,919.78
475.18
41,538.00
120.75
86.25
2,910.36
747.50
3,599.50
345.00
3,450.00
4,600.00
4,025.00
6,325.00
164,182.10
31,625.00
7,245.00
1,840.00
1,509.38
1,150.00
5,382.00
195.00
28.60
1,692.60
327.60
23.40
265.20
1,877.84
416.00
650.00
1,009.13
10,870.00
276.00
5,520.00
71,902.74
23,400.00
26,000.00
69,782.42
16,016.00
214.50
998.40
1,716.00
1,076.40
1,008.80
8,775.00
1,820.00
650.00
5,460.00
395.20
374.40
343.20

GRAND TOTAL
19,656.00
2,480.40
1,170.00
181,336.72
5,834.40
74,963.20
56,399.20
87,074.00
7,293.00
28,883.40
29,421.60
29,720.60
11,830.00
331,419.40
29,993.60
3,495.96
1,016.60
975.00
15,678.00
2,330.64
585.00
54,074.80
7,159,364.82
1,360,279.32
1,022,357.30
9,542,001.44
95,420.01
PhP9,637,421.45
PhP9,638,000.00
OLIVER R. HERNANDEZ
Chief, PFSED

Pasig City
PROJECT : PROPOSED THREE-STOREY SIX-CLASSROOM

SCHOOL : E. RODRIGUEZ ELEMENTARY SCHOOL
LOCATION : CALOOCAN CITY

and Services/Demobilization / Standard lot 1.00 34,438.35 22,958.90 34,438.35 22,958.90
Billboard
Sub-total
1.00 Earthworks
1.06 Select Fill cu.m 176.34 150.00 45.00 26,451.56 7,935.47
Sub-total
2.03 Washed Sand cu.m 15.50 900.00 270.00 13,950.00 4,185.00
2.03 Washed Sand cu.m 9.50 900.00 270.00 8,550.00 2,565.00
2.03 Washed Sand cu.m 1.00 900.00 270.00 900.00 270.00
Columns cu.m 27.35
2.03 Washed Sand cu.m 13.75 900.00 270.00 12,375.00 3,712.50
2.03 Washed Sand cu.m 15.00 900.00 270.00 13,500.00 4,050.00
2.03 Washed Sand cu.m 19.25 900.00 270.00 17,325.00 5,197.50
2.03 Washed Sand cu.m 5.50 900.00 270.00 4,950.00 1,485.00
e. rodriguez es 47 of 179
Stairs cu.m 9.72
2.03 Washed Sand cu.m 5.00 900.00 270.00 4,500.00 1,350.00
2.03 Washed Sand cu.m 10.75 900.00 270.00 9,675.00 2,902.50
2.03 Washed Sand cu.m 0.50 900.00 270.00 450.00 135.00
2.03 Washed Sand cu.m 1.50 900.00 270.00 1,350.00 405.00
Sub-total
3.00 Rebar Works
Columns kg 9,017.93
Stairs kg 553.28
3.02 G.I. Tie Wire kg 563.00 60.00 18.00 33,780.00 10,134.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 1,781.00 16.00 5.76 28,496.00 10,258.56
4.04 CWN, Assorted kg 25.00 60.00 21.60 1,500.00 540.00
Columns sq.m 302.31
4.01 Coco Lumber bd.ft 5,140.00 16.00 5.76 82,240.00 29,606.40
4.04 CWN, Assorted kg 72.00 60.00 21.60 4,320.00 1,555.20
4.01 Coco Lumber bd.ft 5,835.00 16.00 5.76 93,360.00 33,609.60
4.04 CWN, Assorted kg 82.00 60.00 21.60 4,920.00 1,771.20
4.01 Coco Lumber bd.ft 6,484.00 16.00 5.76 103,744.00 37,347.84
4.04 CWN, Assorted kg 91.00 60.00 21.60 5,460.00 1,965.60
4.01 Coco Lumber bd.ft 2,260.00 16.00 5.76 36,160.00 13,017.60
4.04 CWN, Assorted kg 32.00 60.00 21.60 1,920.00 691.20
Stairs sq.m 28.60
4.01 Coco Lumber bd.ft 487.00 16.00 5.76 7,792.00 2,805.12
4.04 CWN, Assorted kg 7.00 60.00 21.60 420.00 151.20
4.01 Coco Lumber bd.ft 345.00 16.00 5.76 5,520.00 1,987.20
4.04 CWN, Assorted kg 5.00 60.00 21.60 300.00 108.00
Sub-total
5.00 Masonry Works
5.05 CHB 6" thk pc 7,942.00 12.00 3.60 95,304.00 28,591.20
5.03 Washed Sand cu.m 28.00 900.00 270.00 25,200.00 7,560.00
5.06 10mm x 6m RSB kg 842.00 40.10 12.03 33,764.20 10,129.26
5.07 G.I. Tie Wire kg 17.00 60.00 18.00 1,020.00 306.00
5.03 Washed Sand cu.m 42.00 900.00 270.00 37,800.00 11,340.00
5.03 Washed Sand cu.m 26.00 900.00 270.00 23,400.00 7,020.00
Sub-total


6.05 set 1.00 3,567.50 713.50 3,567.50 713.50
D-4 Cubicle Door 0.60m x 1.20m on 150mm

6.06 set 2.00 3,408.75 681.75 6,817.50 1,363.50

Clear Glass Blades on JalouPlus Type Silver
6.07 Colored Frame and Fixed Clear Glass set 14.00 8,444.00 1,688.80 118,216.00 23,643.20
Transom on 50 x 150 mm Wooden Jamb
complete with Accessories

6.08 Colored Frame and Fixed Clear Glass set 12.00 4,672.00 934.40 56,064.00 11,212.80

6.09 Colored Frame and Fixed Clear Glass set 1.00 4,248.00 849.60 4,248.00 849.60
6.26 Security Grilles - 2.60 x 1.60m set 14.00 4,027.94 1,812.58 56,391.23 25,376.05
6.26 Security Grilles - 0.70 x 2.60m set 1.00 1,762.23 793.00 1,762.23 793.00
Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 1,302.91 32.00 9.60 41,693.18 12,507.96
7.14 L 50 x 50 x 6mm kg 1,544.83 32.00 9.60 49,434.62 14,830.39
7.07 LC 150 x 65 x 20 x 2.0mm kg 2,274.29 43.00 12.90 97,794.47 29,338.34
Anchor Bolt with Nuts and Washer,
7.34 pc 72.00 27.00 8.10 1,944.00 583.20
12mmØ x 50mm x 300mm
7.35 pc 72.00 12.00 3.60 864.00 259.20
7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 7.00 1,069.00 320.70 7,483.00 2,244.90
7.45 G.I. Pipe 2"Ø Sch.40 pc 17.00 1,781.00 534.30 30,277.00 9,083.10
7.46 Welding Rod kg 103.00 67.00 20.10 6,901.00 2,070.30
FIRE SCAPE LADDER
7.14 6x50x200mm I-beam (Post & Girder) kg 177.43 32.00 9.60 5,677.68 1,703.30
6mm thk. Chekered Steel Plate shts 7.00 6,000.00 1,800.00 42,000.00 12,600.00
7.14 3mmx50x150mm square tubing kg 265.90 32.00 9.60 8,508.75 2,552.62
7.14 6mm thk. 38x38mm angle bar (frame) kg 195.29 32.00 9.60 6,249.39 1,874.82
7.14 6mm thk. 50x508mm angle bar (stringer) kg 143.14 32.00 9.60 4,580.48 1,374.14
7.45 2" dia. G.I. Pipe (Railings) pc 6.00 1,781.00 534.30 10,686.00 3,205.80
7.14 20x20mm square bar (Railings) kg 695.20 32.00 9.60 22,246.27 6,673.88
7.33 pc 100.00 45.00 13.50 4,500.00 1,350.00
7.46 Welding Rod kg 30.00 67.00 20.10 2,010.00 603.00
Sub-total
8.00 Roofing Works
Long-Span Roofing, Corrugated, Pre-Painted,
8.16 m 302.40 380.00 83.60 114,912.00 25,280.64
1220mm x 0.4mm thk
Gutter, Pre-Painted, Ordinary, 0.610m x
8.22 pc 22.00 415.00 0.00 9,130.00 0.00
2.440m x 0.4mm thk
Flashing, Pre-Painted, Ordinary, 0.610m x
8.19 pc 12.00 560.00 0.00 6,720.00 0.00
2.440m x 0.4mm thk
Ridge Roll, Pre-Painted, Ordinary, 0.610m x
8.17 pc 11.00 560.00 0.00 6,160.00 0.00
2.440m x 0.4mm thk
8.35 Teckscrew 2-1/2" pc 2,419.20 1.80 0.00 4,354.56 0.00
8.36 Roof Sealant L 6.00 299.75 0.00 1,798.50 0.00
8.37 Blind Rivets pc 450.00 1.35 0.00 607.50 0.00
Sub-total
9.43 Lawanit, 1/4" thk pc 12.00 280.00 84.00 3,360.00 1,008.00
Sub-total
Roughing-ins
10.07 RSC 25mmØ pc 1.00 175.00 52.50 175.00 52.50
Wires & Fixtures
10.56 Fire Alarm Station, Manual Single Action set 3.00 1,750.00 262.50 5,250.00 787.50
Sub-total
11.64 Concrete Counter Sink Type, with Lever Type set 1.00 3,150.00 472.50 3,150.00 472.50
11.67 Tissue Holder pc 2.00 250.00 37.50 500.00 75.00
11.05 PP-R Pipe 3/4"Ø pc 5.00 345.00 103.50 1,725.00 517.50
11.09 PP-R Coupling, 3/4"Ø pc 4.00 15.00 4.50 60.00 18.00
11.06 PP-R Pipe 1/2"Ø pc 3.00 217.00 65.10 651.00 195.30
11.21 PP-R Elbow 90o x 1/2"Ø pc 9.00 14.00 4.20 126.00 37.80
11.08 PP-R Coupling, 1/2"Ø pc 1.00 9.00 2.70 9.00 2.70
11.15 PP-R Tee, 1/2"Ø pc 6.00 17.00 5.10 102.00 30.60
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00
11.44 Gate Valve, 1/2"Ø pc 1.00 250.00 75.00 250.00 75.00
11.65 S.S.Floor Drain 4' x 4" pc 8.00 97.50 14.63 780.00 117.00
11.68 S.S. Grab Rail 1-1/2"Ø set 1.00 5,000.00 435.00 5,000.00 435.00
11.66 Teflon Tape roll 9.00 12.00 1.80 108.00 16.20
11.69 Mirror sq.ft 24.00 100.00 15.00 2,400.00 360.00
Sub-total
12.01 Catch Basin unit 6.00 1,500.00 450.00 9,000.00 2,700.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 1.00 82.50 24.75 82.50 24.75
12.13 uPVC Elbow 90o x 4"Ø pc 4.00 96.00 28.80 384.00 115.20
12.27 uPVC Wye 4" x 4" pc 4.00 165.00 49.50 660.00 198.00
12.21 uPVC Tee 4" x 4" pc 3.00 138.00 41.40 414.00 124.20
12.25 uPVC Wye 4" x 2" pc 10.00 97.00 29.10 970.00 291.00
12.11 uPVC Elbow 90o x 2"Ø pc 10.00 25.00 7.50 250.00 75.00
12.22 uPVC Wye 2" x 2" pc 4.00 38.00 11.40 152.00 45.60
12.17 uPVC Tee 2" x 2" pc 4.00 36.00 10.80 144.00 43.20
12.30 uPVC P-Trap 2" pc 2.00 66.00 19.80 132.00 39.60
12.12 uPVC Elbow 90o x 3"Ø pc 15.00 53.00 15.90 795.00 238.50
12.33 PVC Cement can 6.00 150.00 45.00 900.00 270.00
Sub-total
13.18 Neutralizer gal 30.00 132.00 39.60 3,960.00 1,188.00
13.01 Latex, Flat gal 117.00 424.00 127.20 49,608.00 14,882.40
13.20 Acri Color qrt 30.00 165.00 49.50 4,950.00 1,485.00
Sub-total
14.00 Tile Works
Wall sq.m 32.00
14.13 Tile Trim 6mm pc 16.00 97.75 29.33 1,564.00 469.20
Sub-total
I. DIRECT COST
OLIVER R. HERNAND
epublic of the Philippines
RTMENT OF EDUCATION
AND SCHOOLS ENGINEERING DIVISION
Pasig City
X-CLASSROOM
GRAND TOTAL
57,397.25
34,438.35
91,835.60
4,275.00
33,587.40
9,464.21
34,387.03
39,407.52
4,584.94
125,706.10
78,501.80
39,175.50
18,135.00
47,894.60
23,887.50
11,115.00
5,101.20
2,548.00
1,170.00
69,999.80
35,035.00
16,087.50
75,951.20
37,901.50
17,550.00
97,489.60
48,730.50
22,522.50
27,773.20
14,014.00
6,435.00
GRAND TOTAL
24,939.20
12,421.50
5,850.00
54,696.20
27,391.00
12,577.50
2,550.60
1,274.00
585.00
7,651.80
3,822.00
1,755.00
852,532.20
1,467,275.19
43,914.00
1,511,189.19
38,754.56
32,524.80
2,040.00
111,846.40
60,403.20
5,875.20
126,969.60
68,921.60
6,691.20
141,091.84
75,891.20
7,425.60
49,177.60
27,104.00
2,611.20
10,597.12
7,744.00
GRAND TOTAL
571.20
7,507.20
7,744.00
408.00
791,899.52
123,895.20
90,121.20
32,760.00
43,893.46
1,326.00
119,028.00
49,140.00
71,416.80
30,420.00
562,000.66
105,372.00
10,002.00
4,281.00
8,181.00
141,859.20
67,276.80
5,097.60
81,767.28
40,434.37
2,555.23
466,826.48
54,201.14
64,265.01
GRAND TOTAL
127,132.81
1,391.00
2,886.00
468.00
2,527.20
1,123.20
18,135.00
21,021.00
9,727.90
39,360.10
14,508.00
8,971.30
4,188.60
7,380.99
54,600.00
11,061.37
8,124.20
5,954.62
13,891.80
28,920.15
5,850.00
2,613.00
508,302.40
140,192.64
9,130.00
6,720.00
6,160.00
4,354.56
1,798.50
607.50
168,963.20
46,189.00
32,760.00
364.00
1,105.00
364.00
8,190.00
12,992.20
9,828.00
182.00
325.00
182.00
2,340.00
5,096.00
11,743.06
GRAND TOTAL
10,868.00
4,368.00
91.00
260.00
91.00
147,338.26
10,010.00
227.50
80.50
897.00
1,610.93
172.50
63,787.88
1,098.50
4,272.00
444.57
1,221.68
712.76
33,810.00
120.75
86.25
2,910.36
747.50
3,959.45
258.75
5,175.00
6,900.00
6,037.50
6,325.00
150,866.37
18,975.00
3,622.50
920.00
905.63
575.00
2,242.50
78.00
14.30
846.30
163.80
11.70
132.60
416.00
325.00
897.00
5,435.00
124.20
2,760.00
38,444.53
GRAND TOTAL
11,700.00
11,440.00
56,918.42
18,928.00
107.25
499.20
858.00
538.20
1,261.00
5,265.00
910.00
325.00
2,730.00
197.60
187.20
171.60
10,920.00
1,033.50
1,170.00
125,159.97
5,148.00
64,490.40
48,519.90
74,909.25
6,435.00
17,581.20
17,908.80
18,090.80
7,098.00
260,181.35
16,016.00
1,747.98
2,033.20
585.00
8,377.20
1,165.32
390.00
30,314.70
5,831,560.51
1,107,996.50
832,746.84
7,772,303.85
77,723.04
PhP7,850,026.89
PhP7,851,000.00
GRAND TOTAL
OLIVER R. HERNANDEZ
Chief, PFSED
Three-Storey Nine (9) Classroom

Pasig City
PROJECT: PROPOSED THREE STOREY NINE (9) CLASSROOM

SCHOOL :
LOCATION :

Billboard
Sub-total
1.00 Earthworks
1.06 Select Fill cu.m 282.15 150.00 45.00 42,322.50 12,696.75
Sub-total
2.03 Washed Sand cu.m 23.25 900.00 270.00 20,925.00 6,277.50
2.03 Washed Sand cu.m 19.00 900.00 270.00 17,100.00 5,130.00
2.03 Washed Sand cu.m 2.00 900.00 270.00 1,800.00 540.00
Columns cu.m 40.84
2.03 Washed Sand cu.m 20.50 900.00 270.00 18,450.00 5,535.00
2.03 Washed Sand cu.m 23.25 900.00 270.00 20,925.00 6,277.50
2.03 Washed Sand cu.m 29.75 900.00 270.00 26,775.00 8,032.50
2.03 Washed Sand cu.m 8.50 900.00 270.00 7,650.00 2,295.00
Stairs cu.m 19.44
2.03 Washed Sand cu.m 9.75 900.00 270.00 8,775.00 2,632.50


2.03 Washed Sand cu.m 17.25 900.00 270.00 15,525.00 4,657.50
2.03 Washed Sand cu.m 1.00 900.00 270.00 900.00 270.00
2.03 Washed Sand cu.m 2.50 900.00 270.00 2,250.00 675.00
Sub-total
3.00 Rebar Works
Stairs kg 1,106.56
3.02 G.I. Tie Wire kg 866.00 60.00 18.00 51,960.00 15,588.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 2,768.00 16.00 5.76 44,288.00 15,943.68
4.04 CWN, Assorted kg 39.00 60.00 21.60 2,340.00 842.40
Columns sq.m 460.67
4.01 Coco Lumber bd.ft 7,832.00 16.00 5.76 125,312.00 45,112.32
4.04 CWN, Assorted kg 110.00 60.00 21.60 6,600.00 2,376.00
4.01 Coco Lumber bd.ft 9,053.00 16.00 5.76 144,848.00 52,145.28
4.04 CWN, Assorted kg 127.00 60.00 21.60 7,620.00 2,743.20
4.01 Coco Lumber bd.ft 10,060.00 16.00 5.76 160,960.00 57,945.60
4.04 CWN, Assorted kg 141.00 60.00 21.60 8,460.00 3,045.60
4.01 Coco Lumber bd.ft 2,260.00 16.00 5.76 36,160.00 13,017.60
4.04 CWN, Assorted kg 32.00 60.00 21.60 1,920.00 691.20
Stairs sq.m 57.20
4.01 Coco Lumber bd.ft 973.00 16.00 5.76 15,568.00 5,604.48
4.04 CWN, Assorted kg 14.00 60.00 21.60 840.00 302.40
4.01 Coco Lumber bd.ft 551.00 16.00 5.76 8,816.00 3,173.76
4.04 CWN, Assorted kg 8.00 60.00 21.60 480.00 172.80
Sub-total


5.00 Masonry Works
5.05 CHB 6" thk pc 12,287.00 12.00 3.60 147,444.00 44,233.20
5.03 Washed Sand cu.m 42.00 900.00 270.00 37,800.00 11,340.00
5.06 10mm x 6m RSB kg 1,302.00 40.10 12.03 52,210.20 15,663.06
5.07 G.I. Tie Wire kg 27.00 60.00 18.00 1,620.00 486.00
5.03 Washed Sand cu.m 65.00 900.00 270.00 58,500.00 17,550.00
5.03 Washed Sand cu.m 40.00 900.00 270.00 36,000.00 10,800.00
Sub-total


6.05 set 4.00 3,567.50 713.50 14,270.00 2,854.00

Accessories

Clear Glass Blades on JalouPlus Type
6.07 Silver Colored Frame and Fixed Clear set 22.00 8,444.00 1,688.80 185,768.00 37,153.60

6.08 Silver Colored Frame and Fixed Clear set 18.00 4,672.00 934.40 84,096.00 16,819.20

6.26 Security Grilles - 0.70 x 2.60m set 2.00 1,762.23 793.00 3,524.45 1,586.00
Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 1,954.37 32.00 9.60 62,539.78 18,761.93
7.14 L 50 x 50 x 6mm kg 2,317.25 32.00 9.60 74,151.94 22,245.58
7.07 LC 150 x 65 x 20 x 2.0mm kg 4,001.60 43.00 12.90 172,068.74 51,620.62


Anchor Bolt with Nuts and Washer, 12mmØ
7.34 pc 108.00 27.00 8.10 2,916.00 874.80
x 50mm x 300mm
7.35 pc 108.00 12.00 3.60 1,296.00 388.80
x 50mm x 200mm
7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 14.00 1,069.00 320.70 14,966.00 4,489.80
7.45 G.I. Pipe 2"Ø Sch.40 pc 23.00 1,781.00 534.30 40,963.00 12,288.90
7.46 Welding Rod kg 166.00 67.00 20.10 11,122.00 3,336.60
Sub-total
8.00 Roofing Works
Long-Span Roofing, Corrugated, Pre-
8.16 m 516.60 380.00 83.60 196,308.00 43,187.76
Painted, 1220mm x 0.4mm thk
8.22 pc 34.00 415.00 0.00 14,110.00 0.00
2.440m x 0.4mm thk
8.19 pc 12.00 560.00 0.00 6,720.00 0.00
2.440m x 0.4mm thk
Ridge Roll, Pre-Painted, Ordinary, 0.610m
8.17 pc 17.00 560.00 0.00 9,520.00 0.00
x 2.440m x 0.4mm thk
8.35 Teckscrew 2-1/2" pc 4,132.80 1.80 0.00 7,439.04 0.00
8.36 Roof Sealant L 6.00 299.75 0.00 1,798.50 0.00
8.37 Blind Rivets pc 630.00 1.35 0.00 850.50 0.00
Sub-total
9.43 Lawanit, 1/4" thk pc 18.00 280.00 84.00 5,040.00 1,512.00
Sub-total
Roughing-ins
10.07 RSC 25mmØ pc 1.00 175.00 52.50 175.00 52.50
10.16 Junction Box, 4" x 4" G.I. pc 70.00 15.00 4.50 1,050.00 315.00


Wires & Fixtures
10.56 Fire Alarm Station, Manual Single Action set 3.00 1,750.00 262.50 5,250.00 787.50
Sub-total
11.64 Concrete Counter Sink Type, with Lever Ty set 2.00 3,150.00 472.50 6,300.00 945.00
11.60 Faucet, Hose Bibb, Brass 1/2"Ø pc 9.00 160.00 24.00 1,440.00 216.00
11.67 Tissue Holder pc 4.00 250.00 37.50 1,000.00 150.00
11.05 PP-R Pipe 3/4"Ø pc 10.00 345.00 103.50 3,450.00 1,035.00
11.09 PP-R Coupling, 3/4"Ø pc 8.00 15.00 4.50 120.00 36.00
11.06 PP-R Pipe 1/2"Ø pc 6.00 217.00 65.10 1,302.00 390.60
11.21 PP-R Elbow 90o x 1/2"Ø pc 17.00 14.00 4.20 238.00 71.40
11.08 PP-R Coupling, 1/2"Ø pc 2.00 9.00 2.70 18.00 5.40
11.15 PP-R Tee, 1/2"Ø pc 12.00 17.00 5.10 204.00 61.20
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00
11.44 Gate Valve, 1/2"Ø pc 2.00 250.00 75.00 500.00 150.00
11.68 S.S. Grab Rail 1-1/2"Ø set 2.00 5,000.00 435.00 10,000.00 870.00
11.66 Teflon Tape roll 18.00 12.00 1.80 216.00 32.40
11.69 Mirror sq.ft 48.00 100.00 15.00 4,800.00 720.00
Sub-total
12.01 Catch Basin unit 10.00 1,500.00 450.00 15,000.00 4,500.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 2.00 82.50 24.75 165.00 49.50
12.13 uPVC Elbow 90o x 4"Ø pc 8.00 96.00 28.80 768.00 230.40
12.27 uPVC Wye 4" x 4" pc 8.00 165.00 49.50 1,320.00 396.00
12.21 uPVC Tee 4" x 4" pc 6.00 138.00 41.40 828.00 248.40
12.25 uPVC Wye 4" x 2" pc 8.00 97.00 29.10 776.00 232.80
12.11 uPVC Elbow 90o x 2"Ø pc 20.00 25.00 7.50 500.00 150.00


12.22 uPVC Wye 2" x 2" pc 8.00 38.00 11.40 304.00 91.20
12.17 uPVC Tee 2" x 2" pc 8.00 36.00 10.80 288.00 86.40
12.30 uPVC P-Trap 2" pc 4.00 66.00 19.80 264.00 79.20
12.12 uPVC Elbow 90o x 3"Ø pc 30.00 53.00 15.90 1,590.00 477.00
12.33 PVC Cement can 9.00 150.00 45.00 1,350.00 405.00
Sub-total
13.18 Neutralizer gal 45.00 132.00 39.60 5,940.00 1,782.00
13.01 Latex, Flat gal 178.00 424.00 127.20 75,472.00 22,641.60
13.20 Acri Color qrt 45.00 165.00 49.50 7,425.00 2,227.50
Sub-total
14.00 Tile Works
Wall sq.m 64.00
14.13 Tile Trim 6mm pc 16.00 97.75 29.33 1,564.00 469.20
Sub-total 0.40
I. DIRECT COST


RTMENT OF EDUCATION
Pasig City
CLASSROOM
GRAND TOTAL
82,716.99
47,977.56
130,694.56
6,840.00
50,664.60
15,095.16
55,019.25
61,825.68
7,335.90
196,780.59
117,611.00
58,922.50
27,202.50
96,356.00
48,093.50
22,230.00
10,202.40
5,096.00
2,340.00
104,291.20
52,234.00
23,985.00
117,611.00
58,922.50
27,202.50
151,052.20
75,484.50
34,807.50
42,793.40
21,339.50
9,945.00
49,595.00
24,843.00
11,407.50
87,287.20

GRAND TOTAL
43,634.50
20,182.50
5,101.20
2,548.00
1,170.00
12,469.60
6,370.00
2,925.00
1,375,255.70
2,255,857.52
67,548.00
2,323,405.52
60,231.68
50,336.00
3,182.40
170,424.32
92,153.60
8,976.00
196,993.28
106,092.80
10,363.20
218,905.60
117,708.80
11,505.60
49,177.60
27,104.00
2,611.20
21,172.48
15,488.00
1,142.40
11,989.76
11,616.00
652.80
1,187,827.52

GRAND TOTAL
191,677.20
139,432.80
49,140.00
67,873.26
2,106.00
183,926.60
76,050.00
110,809.40
46,800.00
867,815.26
158,058.00
10,002.00
17,124.00
12,271.50
222,921.60
100,915.20
10,195.20
128,491.44
60,651.56
5,110.46
725,740.96
81,301.71
96,397.52
223,689.37
2,225.60
3,848.00
624.00

GRAND TOTAL
3,790.80
1,684.80
27,202.50
31,531.50
19,455.80
53,251.90
36,270.00
14,458.60
6,282.90
602,014.99
239,495.76
14,110.00
6,720.00
9,520.00
7,439.04
1,798.50
850.50
279,933.80
73,853.00
52,780.00
637.00
1,755.00
637.00
12,870.00
18,821.40
14,040.00
182.00
455.00
182.00
3,510.00
5,096.00
15,887.66
16,302.00
6,552.00
91.00
390.00
91.00
224,132.06
14,950.00
227.50
80.50
1,365.00
2,296.43

GRAND TOTAL
172.50
95,267.61
1,098.50
7,689.60
889.14
2,617.88
712.76
53,130.00
241.50
172.50
2,910.36
747.50
3,959.45
388.13
5,175.00
6,900.00
6,037.50
6,325.00
213,354.35
31,625.00
7,245.00
1,656.00
1,509.38
1,150.00
4,485.00
156.00
28.60
1,692.60
309.40
23.40
265.20
1,767.38
416.00
650.00
1,569.75
10,870.00
248.40
5,520.00
71,187.10
19,500.00
22,880.00
56,918.42
14,560.00
214.50
998.40
1,716.00
1,076.40
1,008.80
7,020.00
1,820.00
650.00

GRAND TOTAL
5,460.00
395.20
374.40
343.20
21,840.00
2,067.00
1,755.00
160,597.32
7,722.00
98,113.60
73,816.60
113,964.50
9,652.50
27,627.60
28,142.40
28,428.40
11,154.00
398,621.60
32,032.00
3,495.96
2,033.20
975.00
16,738.80
2,330.64
585.00
58,190.60
8,815,551.93
1,674,954.87
1,258,860.82
11,749,367.61
117,493.68
PhP11,866,861.29
PhP11,867,000.00

Pasig City
PROJECT: PROPOSED THREE STOREY TWELVE (12) CLASSROOM

SCHOOL :
LOCATION :

MATERIAL LABOR MATERIAL
and Services/Demobilization / Standard lot 1.00 68,576.21 45,717.47 68,576.21
Billboard
Safety and Health lot 1.00 68,576.21 0.00 68,576.21
Sub-total
1.00 Earthworks
1.01 Clearing and Grubbing sq.m 427.50 0.00 20.00 0.00
1.02 Structural Excavation cu.m 337.52 0.00 200.00 0.00
1.03 Backfilling and Compaction cu.m 418.87 0.00 45.00 0.00
1.06 Select Fill cu.m 352.69 150.00 45.00 52,903.13
1.04 Gravel Bedding G-1 cu.m 66.18 980.00 180.00 64,858.36
1.05 Soil Poisoning sq.m 470.25 15.00 4.50 7,053.75
Sub-total
2.01 Portland Cement bag 461.00 218.00 65.40 100,498.00
2.05 Crushed Gravel 1" cu.m 51.25 980.00 294.00 50,225.00
2.03 Washed Sand cu.m 25.75 900.00 270.00 23,175.00
2.02 Crushed Gravel 3/4" cu.m 46.75 980.00 294.00 45,815.00
2.03 Washed Sand cu.m 23.50 900.00 270.00 21,150.00
2.03 Washed Sand cu.m 3.50 900.00 270.00 3,150.00
Columns cu.m 54.02
2.03 Washed Sand cu.m 27.25 900.00 270.00 24,525.00
2.03 Washed Sand cu.m 30.75 900.00 270.00 27,675.00
2.03 Washed Sand cu.m 39.50 900.00 270.00 35,550.00
2.03 Washed Sand cu.m 10.50 900.00 270.00 9,450.00
Stairs cu.m 19.44
2.03 Washed Sand cu.m 9.75 900.00 270.00 8,775.00
2.03 Washed Sand cu.m 21.50 900.00 270.00 19,350.00
2.03 Washed Sand cu.m 1.00 900.00 270.00 900.00
2.03 Washed Sand cu.m 3.00 900.00 270.00 2,700.00
Sub-total
3.00 Rebar Works
Stairs kg 1,106.56
3.01 Deformed Round Bars, Grade 40 kg 58,000.73 40.10 12.03 2,325,829.19
3.02 G.I. Tie Wire kg 1,161.00 60.00 18.00 69,660.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 3,425.00 16.00 4.80 54,800.00
4.03 Plywood Ordinary, 1/2" x 4' x 8' pc 80.00 580.00 174.00 46,400.00
4.04 CWN, Assorted kg 48.00 60.00 18.00 2,880.00
Columns sq.m 602.84
4.01 Coco Lumber bd.ft 10,249.00 16.00 4.80 163,984.00
4.04 CWN, Assorted kg 144.00 60.00 18.00 8,640.00
4.01 Coco Lumber bd.ft 12,036.00 16.00 4.80 192,576.00
4.04 CWN, Assorted kg 169.00 60.00 18.00 10,140.00
4.01 Coco Lumber bd.ft 13,350.00 16.00 4.80 213,600.00
4.04 CWN, Assorted kg 187.00 60.00 18.00 11,220.00
4.01 Coco Lumber bd.ft 4,334.00 16.00 4.80 69,344.00
4.04 CWN, Assorted kg 61.00 60.00 18.00 3,660.00
Stairs sq.m 57.20
4.01 Coco Lumber bd.ft 973.00 16.00 4.80 15,568.00
4.04 CWN, Assorted kg 14.00 60.00 18.00 840.00
4.01 Coco Lumber bd.ft 551.00 16.00 4.80 8,816.00
4.04 CWN, Assorted kg 8.00 60.00 18.00 480.00
Sub-total
5.00 Masonry Works
Masonry Wall sq.m 1,352.33
5.05 CHB 6" thk pc 16,905.00 12.00 3.60 202,860.00
5.03 Washed Sand cu.m 58.00 900.00 270.00 52,200.00
5.06 10mm x 6m RSB kg 1,792.00 40.10 12.03 71,859.20
5.07 G.I. Tie Wire kg 36.00 60.00 18.00 2,160.00
5.03 Washed Sand cu.m 90.00 900.00 270.00 81,000.00
5.03 Washed Sand cu.m 52.00 900.00 270.00 46,800.00
Sub-total
6.03 Wooden Jamb complete with Accessories set 24.00 7,317.50 1,463.50 175,620.00

6.04 Wooden Jamb complete with Accessories set 6.00 4,167.50 833.50 25,005.00

6.05 set 4.00 3,567.50 713.50 14,270.00

6.06 150mm Wooden Jamb complete with set 13.00 3,408.75 681.75 44,313.75
Accessories
Steel Encased Clear Glass Window with
6.25 set 13.00 8,068.80 1,613.76 104,894.40
Grilles (4.00 x 1.50m)

6.08 Silver Colored Frame and Fixed Clear set 24.00 4,672.00 934.40 112,128.00

6.27 set 4.00 6,035.46 1,207.09 24,141.85
6.28 set 4.00 47,586.55 9,517.31 190,346.22
6.25 Security Grilles -2.30 X 1.30m set 4.00 4,020.95 1,809.43 16,083.81
6.26 Security Grilles -4.30 X 1.30m set 10.00 5,412.55 2,435.65 54,125.51
Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 2,388.67 32.00 9.60 76,437.50
7.14 L 50 x 50 x 6mm kg 2,832.19 32.00 9.60 90,630.14
7.07 LC 150 x 65 x 20 x 2.0mm kg 4,433.43 43.00 12.90 190,637.31
7.18 Plain Round Bar 10mmØ x 6m pc 20.00 107.00 32.10 2,140.00
7.19 Plain Round Bar 12mmØ x 6m pc 20.00 185.00 55.50 3,700.00
7.30 Turn Buckle 12 mmØ pc 10.00 60.00 18.00 600.00
7.34 pc 132.00 27.00 8.10 3,564.00
x 50mm x 300mm
7.35 pc 132.00 12.00 3.60 1,584.00
x 50mm x 200mm
7.25 Steel Plate 1.20m x 2.40m x 10mm pc 2.75 9,300.00 2,790.00 25,575.00
7.27 Steel Plate 1.20m x 2.40m x 6mm pc 5.50 5,390.00 1,617.00 29,645.00
7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 14.00 1,069.00 320.70 14,966.00
7.45 G.I. Pipe 2"Ø Sch.40 pc 25.00 1,781.00 534.30 44,525.00
7.23 Square Bar 19mm□ x 6m pc 45.00 620.00 186.00 27,900.00
7.46 Welding Rod kg 194.00 67.00 20.10 12,998.00
13.12 Primer, Zinc Chromate gal 11.00 537.00 161.10 5,907.00
Sub-total
8.00 Roofing Works
8.16 m 652.80 380.00 76.00 248,064.00
8.22 pc 42.00 415.00 0.00 17,430.00
2.440m x 0.4mm thk
8.19 pc 12.00 560.00 0.00 6,720.00
2.440m x 0.4mm thk
8.17 pc 21.00 560.00 0.00 11,760.00
8.35 Teckscrew 2-1/2" pc 5,913.60 1.80 0.00 10,644.48
8.36 Roof Sealant L 10.00 299.75 0.00 2,997.50
8.37 Blind Rivets pc 750.00 1.35 0.00 1,012.50
Sub-total
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 1,869.00 38.00 11.40 71,022.00
9.02 Plywood, Ordinary 1/4" x 4' x 8' pc 144.00 350.00 105.00 50,400.00
9.22 Finishing Nails kg 8.00 70.00 21.00 560.00
9.23 Common Wire Nails kg 34.00 50.00 15.00 1,700.00
9.24 Concrete Nails kg 8.00 70.00 21.00 560.00
9.42 Wood Preservative, Brown L 14.00 900.00 270.00 12,600.00
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 461.00 38.00 11.40 17,518.00
9.06 Plywood, Marine 1/4" x 4' x 8' pc 36.00 360.00 108.00 12,960.00
9.23 Common Wire Nails kg 9.00 50.00 15.00 450.00
9.42 Wood Preservative, Brown L 4.00 900.00 270.00 3,600.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 16.00 245.00 73.50 3,920.00
9.16 Fascia Board, Wooden bd.ft 398.52 36.00 10.80 14,346.72
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 439.00 38.00 11.40 16,682.00
9.43 Lawanit, 1/4" thk pc 24.00 280.00 84.00 6,720.00
9.23 Common Wire Nails kg 8.00 50.00 15.00 400.00
Sub-total
Roughing-ins
10.02 Electrical Conduit uPVC, 20mmØ pc 306.67 69.75 20.93 21,390.00
10.04 Electrical Conduit uPVC, 40mmØ pc 24.00 192.50 57.75 4,620.00
10.07 RSC 25mmØ pc 1.00 175.00 52.50 175.00
10.36 Entrance Cap 25mm dia. pc 1.00 70.00 10.50 70.00
10.16 Junction Box, 4" x 4" G.I. pc 94.00 15.00 4.50 1,410.00
10.17 Utility Box, 2" x 4" G.I. pc 90.00 30.00 4.28 2,700.00
10.37 Grounding Rod, 2.4m x 16mm dia. pc 1.00 150.00 22.50 150.00
Wires & Fixtures
10.11 3.5 mm2 THW Wire, Stranded m 2,760.00 33.00 7.02 91,080.00
10.14 8.0 mm2 THW Wire, Stranded m 71.00 84.50 25.35 5,999.50
10.10 30.0 mm THW Wire, Stranded
2
m 54.00 180.00 54.00 9,720.00
10.28 Duplex C.O. with Plate pc 36.00 263.80 21.00 9,496.80
10.23 Single Switch with Plate pc 48.00 97.68 13.46 4,688.64
10.24 2-Gang Switch with Plate pc 28.00 153.00 21.53 4,284.00
10.25 3-Gang Switch with Plate pc 4.00 208.00 29.59 832.00
10.20 FL 2 x 40W Industrial Type set 48.00 840.00 126.00 40,320.00
10.21 FL 1 x 40W Industrial Type set 20.00 490.00 73.50 9,800.00
Compact Fluorescent Lamp 18W pc 36.00 165.00 33.00 5,940.00
10.33 Ceiling Receptacle 3-1/2"Ø pc 36.00 25.00 3.75 900.00
Panel Box, Bolt-on type, 8 Branches with
set 3.00 4,877.50 731.63 14,632.50
60AT/100AF Main (Lugs)
set 1.00 4,452.75 667.91 4,452.75
100AT/100AF Main
10.58 Electrical Tape pc 12.00 37.50 5.63 450.00
10.54 Vibrating Bell 8" set 3.00 1,500.00 225.00 4,500.00
10.55 Fire Alarm Bell, Vibrating Type set 3.00 2,000.00 300.00 6,000.00
10.56 Fire Alarm Station, Manual Single Action set 3.00 1,750.00 262.50 5,250.00
10.57 Fire Alarm Control Panel, One Zone set 1.00 5,500.00 825.00 5,500.00
Sub-total
11.62 Water Closet 1.6gpf with Accessories set 15.00 5,500.00 825.00 82,500.00
11.64 Concrete Counter Sink Type, with Lever Ty set 6.00 3,150.00 472.50 18,900.00
11.60 Faucet, Hose Bibb, Brass 1/2"Ø pc 20.00 160.00 24.00 3,200.00
11.61 Water Closet Flange set 15.00 262.50 39.38 3,937.50
11.67 Tissue Holder pc 8.00 250.00 37.50 2,000.00
11.05 PP-R Pipe 3/4"Ø pc 20.00 345.00 103.50 6,900.00
11.09 PP-R Coupling, 3/4"Ø pc 16.00 15.00 4.50 240.00
11.24 PP-R Coupling Reducer, 1/2" x 3/4"Ø pc 4.00 11.00 3.30 44.00
11.06 PP-R Pipe 1/2"Ø pc 12.00 217.00 65.10 2,604.00
11.21 PP-R Elbow 90o x 1/2"Ø pc 34.00 14.00 4.20 476.00
11.08 PP-R Coupling, 1/2"Ø pc 4.00 9.00 2.70 36.00
11.15 PP-R Tee, 1/2"Ø pc 36.00 17.00 5.10 612.00
11.77 PP-R Adaptor Female Thread 1/2"Ø pc 41.00 84.97 25.49 3,483.77
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00
11.44 Gate Valve, 1/2"Ø pc 4.00 250.00 75.00 1,000.00
11.65 S.S.Floor Drain 4' x 4" pc 28.00 97.50 14.63 2,730.00
11.68 S.S. Grab Rail 1-1/2"Ø set 2.00 5,000.00 435.00 10,000.00
11.66 Teflon Tape roll 36.00 12.00 1.80 432.00
11.69 Mirror sq.ft 96.00 100.00 15.00 9,600.00
Sub-total
12.01 Catch Basin unit 13.00 1,500.00 450.00 19,500.00
12.02 Concrete Pipe 150mmØ pc 117.33 200.00 60.00 23,466.67
12.32 Three Chamber Septic Vault unit 2.00 42,878.52 14,039.42 85,757.03
12.09 uPVC Sanitary Pipe 4"Ø pc 40.00 560.00 168.00 22,400.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 6.00 82.50 24.75 495.00
12.13 uPVC Elbow 90o x 4"Ø pc 16.00 96.00 28.80 1,536.00
12.27 uPVC Wye 4" x 4" pc 16.00 165.00 49.50 2,640.00
12.21 uPVC Tee 4" x 4" pc 12.00 138.00 41.40 1,656.00
12.25 uPVC Wye 4" x 2" pc 16.00 97.00 29.10 1,552.00
12.29 Brass Cleanout 6" x 6" pc 16.00 675.00 202.50 10,800.00
12.28 Brass Cleanout 4" x 4" pc 10.00 350.00 105.00 3,500.00
12.11 uPVC Elbow 90o x 2"Ø pc 40.00 25.00 7.50 1,000.00
12.22 uPVC Wye 2" x 2" pc 16.00 38.00 11.40 608.00
12.17 uPVC Tee 2" x 2" pc 16.00 36.00 10.80 576.00
12.30 uPVC P-Trap 2" pc 10.00 66.00 19.80 660.00
12.12 uPVC Elbow 90o x 3"Ø pc 26.00 53.00 15.90 1,378.00
12.33 PVC Cement can 20.00 150.00 45.00 3,000.00
Sub-total
13.18 Neutralizer gal 61.00 132.00 39.60 8,052.00
13.01 Latex, Flat gal 243.00 424.00 127.20 103,032.00
13.14 Masonry Putty gal 243.00 319.00 95.70 77,517.00
13.02 Latex, Semi Gloss gal 243.00 492.50 147.75 119,677.50
13.20 Acri Color qrt 61.00 165.00 49.50 10,065.00
Wood surfaces sq.m 1,017.66
13.04 Enamel, Flatwall gal 51.00 483.00 144.90 24,633.00
13.15 Glazing Putty gal 51.00 492.00 147.60 25,092.00
13.05 Enamel, Semi Gloss gal 51.00 497.00 149.10 25,347.00
13.16 Paint Thinner gal 39.00 260.00 78.00 10,140.00
Sub-total
14.00 Tile Works
Wall sq.m 131.03
14.04 Glazed Wall Tiles 20cm x 20cm pc 3,604.00 14.00 4.20 50,456.00
14.16 Tile Adhesive 25 kg/bag bag 24.00 224.10 67.23 5,378.40
14.13 Tile Trim 6mm pc 16.00 97.75 29.33 1,564.00
14.15 Tile Grout 5 kg/bag bag 10.00 150.00 45.00 1,500.00
14.01 Unglazed Floor Tiles 20cm x 20cm pc 1,443.00 12.00 3.60 17,316.00
14.16 Tile Adhesive 25 kg/bag bag 10.00 224.10 67.23 2,241.00
14.15 Tile Grout 5 kg/bag bag 4.00 150.00 45.00 600.00
Sub-total
I. DIRECT COST
Prepared by: Checked:
Project Engineer, PFSED Area Supervisor, PFSED
F-1 11.00 1.50 1.50 0.25

F-2 11.00 2.60 2.60 0.35
F-3 11.00 2.40 2.40 0.30
WF RAMP 2.00 0.40 0.25 6.40

CR's 2.00 0.40 0.25 27.69
TG-1 11.00 0.30 0.50 2.50
TG-2 11.00 0.30 0.50 7.00
TG-3 30.00 0.30 0.50 4.50
DC-1 4.00 0.20 0.20 6.00

C-1 11.00 0.35 0.35 6.03
C-2 11.00 0.40 0.35 6.03
C-3 11.00 0.40 0.35 6.03
2DC-1 4.00 0.20 0.20 3.20

2C-1 11.00 0.35 0.35 3.20
2C-2 11.00 0.35 0.35 3.20
2C-3 11.00 0.35 0.35 3.20
3C-1 11.00 0.35 0.35 3.20

3C-2 11.00 0.35 0.35 3.20
3C-3 11.00 0.35 0.35 3.20
2G-1 10.00 0.20 0.40 4.50

2G-2 10.00 0.20 0.40 4.50
2G-3 10.00 0.20 0.40 4.50
2G-3a 2.00 0.20 0.80 4.50
2G-4 2.00 0.20 0.40 2.50
2G-5 2.00 0.25 0.50 7.00
2G-6 10.00 0.20 0.40 2.50
2G-7 10.00 0.25 0.50 7.00
2B-1 10.00 0.20 0.40 4.50
2B-2 2.00 0.20 0.40 3.75
2STB-2 2.00 0.20 0.50 4.50
2CB-1 2.00 0.20 0.40 2.25
3G-1 10.00 0.20 0.40 4.50

3G-2 10.00 0.20 0.40 4.50
3G-3 10.00 0.20 0.40 4.50
3G-3a 2.00 0.20 0.80 4.50
3G-4 2.00 0.20 0.40 2.50
3G-5 2.00 0.25 0.50 7.00
3G-6 10.00 0.20 0.40 2.50
3G-7 10.00 0.25 0.50 7.00
3B-1 10.00 0.20 0.40 4.50
3B-2 2.00 0.20 0.40 3.75
3STB-2 2.00 0.20 0.50 4.50
3CB-1 2.00 0.20 0.40 2.25
2S-1 16.00 4.50 3.50 0.10

2S-2 11.00 4.50 2.50 0.10
2S-2 2.00 2.25 3.75 0.10
3S-1 16.00 4.50 3.50 0.10
3S-2 11.00 4.50 2.50 0.10
3S-2 2.00 2.25 3.75 0.10
RG-1 30.00 0.20 0.40 4.50

RG-1 11.00 0.20 0.40 2.50
RG-2 11.00 0.20 0.50 7.00
F-1 1.58 11.00 16.00 1.75

F-2 2.47 11.00 22.00 2.85
F-3 2.47 11.00 22.00 2.65
TG-1 2.47 11.00 4.00 2.50

2.47 11.00 7.00 0.63
2.47 11.00 4.00 0.50
0.62 11.00 22.00 1.43
0.89 11.00 2.00 2.50
TG-2 2.47 11.00 4.00 7.00
2.47 11.00 8.00 1.75
2.47 11.00 4.00 1.40
2.47 11.00 4.00 4.20
0.62 11.00 19.00 1.43
0.89 11.00 2.00 7.00
TG-3 2.47 11.00 4.00 4.50
2.47 11.00 9.00 1.13
2.47 11.00 2.00 0.90
0.62 11.00 32.00 1.43
0.89 11.00 2.00 4.50
WF RAMP 0.62 2.00 3.00 6.40

0.62 2.00 22.00 0.40
0.62 2.00 3.00 27.69
0.62 2.00 93.00 0.40
C-1 1.58 11.00 8.00 5.28

0.62 11.00 45.00 1.23
0.62 11.00 45.00 1.00
C-2 2.47 11.00 14.00 5.28
0.62 11.00 45.00 1.33
0.62 11.00 90.00 1.00
C-3 2.47 11.00 12.00 5.28
0.62 11.00 45.00 1.33
0.62 11.00 90.00 0.85
2C-1 1.58 11.00 6.00 3.20

0.62 11.00 45.00 1.23
0.62 11.00 90.00 0.42
2C-2 2.47 11.00 12.00 5.28
0.62 11.00 45.00 1.33
0.62 11.00 90.00 0.85
2C-3 2.47 11.00 12.00 5.28
0.62 11.00 45.00 1.33
0.62 11.00 90.00 0.85
3C-1 1.58 11.00 6.00 3.20

0.62 11.00 31.00 1.23
0.62 11.00 31.00 0.42
3C-2 2.47 11.00 8.00 3.20
0.62 11.00 31.00 1.23
0.62 11.00 31.00 1.00
3C-3 2.47 11.00 8.00 3.20
0.62 11.00 31.00 1.23
0.62 11.00 31.00 1.00
2S-1 SHORT 0.62 16.00 36 1.43

0.62 16.00 12 4.50
2S-1 LONG 0.62 16.00 36 1.10
0.62 16.00 15 3.50
2S-2 SHORT 0.62 11.00 18 1.43
0.62 11.00 9 4.50
2S-2 LONG 0.62 11.00 30 0.77
0.62 11.00 15 2.50
2S-2a SHORT 0.62 2.00 16 1.18
0.62 2.00 8 3.75
2S-2a LONG 0.62 2.00 26 0.68
0.62 2.00 13 2.25
3S-1 SHORT 0.62 16.00 36 1.43

0.62 16.00 12 4.50
3S-1 LONG 0.62 16.00 36 1.10
0.62 16.00 15 3.50
3S-2 SHORT 0.62 11.00 18 1.43
0.62 11.00 9 4.50
3S-2 LONG 0.62 11.00 30 0.77
0.62 11.00 15 2.50
3S-2a SHORT 0.62 2.00 16 1.18
0.62 2.00 8 3.75
3S-2a LONG 0.62 2.00 26 0.68
0.62 2.00 13 2.25
2G-1 2.47 10.00 4.00 4.50

2.47 10.00 4.00 1.50
2.47 10.00 2.00 0.90
2.47 10.00 2.00 2.70
0.62 10.00 32.00 1.03
0.89 10.00 2.00 4.50
2G-2 2.47 10.00 4.00 4.50
2.47 10.00 4.00 1.50
2.47 10.00 2.00 0.90
2.47 10.00 2.00 2.70
0.62 10.00 32.00 1.03
0.89 10.00 2.00 4.50
2G-3 2.47 10.00 4.00 4.50
2.47 10.00 5.00 1.50
2.47 10.00 2.00 0.90
2.47 10.00 2.00 2.70
0.62 10.00 32.00 1.03
0.89 10.00 2.00 4.50
2G-3a 2.47 2.00 4.00 4.50
2.47 2.00 4.00 1.50
2.47 2.00 2.00 0.90
2.47 2.00 2.00 2.70
0.62 2.00 32.00 1.83
0.89 2.00 2.00 4.50
2G-4 2.47 2.00 4.00 2.50
2.47 2.00 5.00 0.83
2.47 2.00 2.00 0.50
2.47 2.00 2.00 1.50
0.62 2.00 22.00 1.03
0.89 2.00 2.00 2.50
2G-5 2.47 2.00 4.00 7.00
2.47 2.00 8.00 2.33
2.47 2.00 4.00 1.40
2.47 2.00 2.00 4.20
0.62 2.00 45.00 1.33
0.89 2.00 2.00 7.00
2G-6 2.47 10.00 4.00 2.50
2.47 10.00 6.00 0.83
2.47 10.00 3.00 0.50
2.47 10.00 2.00 1.50
0.62 10.00 22.00 1.03
0.89 10.00 2.00 2.50
2G-7 2.47 10.00 4.00 7.00
2.47 10.00 8.00 2.33
2.47 10.00 4.00 1.40
2.47 10.00 4.00 4.20
0.62 10.00 45.00 1.33
0.89 10.00 2.00 7.00
2B-1 1.58 10.00 4.00 4.50
1.58 10.00 6.00 1.50
1.58 10.00 4.00 0.90
1.58 10.00 4.00 2.70
0.62 10.00 32.00 1.03
0.89 10.00 2.00 4.50
2B-2 1.58 2.00 4.00 3.75
1.58 2.00 4.00 1.25
1.58 2.00 4.00 0.75
1.58 2.00 2.00 2.25
0.62 2.00 29.00 1.03
0.89 2.00 2.00 4.00
2CB-1 1.58 2.00 6.00 2.25
1.58 2.00 4.00 0.75
1.58 2.00 4.00 0.45
1.58 2.00 2.00 1.35
0.62 2.00 21.00 1.03
0.89 2.00 2.00 2.25
3G-1 2.47 10.00 4.00 4.50

2.47 10.00 4.00 1.50
2.47 10.00 4.00 0.90
2.47 10.00 4.00 2.70
0.62 10.00 32.00 1.03
0.89 10.00 2.00 4.50
3G-2 2.47 10.00 4.00 4.50
2.47 10.00 4.00 1.50
2.47 10.00 2.00 0.90
2.47 10.00 2.00 2.70
0.62 10.00 32.00 1.03
0.89 10.00 2.00 4.50
3G-3 2.47 10.00 4.00 4.50
2.47 10.00 4.00 1.50
2.47 10.00 2.00 0.90
2.47 10.00 2.00 2.70
0.62 10.00 32.00 1.03
0.89 10.00 2.00 4.50
3G-3a 2.47 2.00 4.00 4.50
2.47 2.00 4.00 1.50
2.47 2.00 2.00 0.90
2.47 2.00 2.00 2.70
0.62 2.00 32.00 1.83
0.89 2.00 2.00 4.50
3G-4 2.47 2.00 4.00 2.50
2.47 2.00 5.00 0.83
2.47 2.00 2.00 0.50
2.47 2.00 2.00 1.50
0.62 2.00 22.00 1.03
0.89 2.00 2.00 2.50
3G-5 2.47 2.00 4.00 7.00
2.47 2.00 6.00 2.33
2.47 2.00 2.00 1.40
2.47 2.00 2.00 4.20
0.62 2.00 45.00 1.33
0.89 2.00 2.00 7.00
3G-6 2.47 10.00 4.00 2.50
2.47 10.00 5.00 0.83
2.47 10.00 2.00 0.50
2.47 10.00 2.00 1.50
0.62 10.00 22.00 1.03
0.89 10.00 2.00 2.50
3G-7 2.47 10.00 4.00 7.00
2.47 10.00 8.00 2.33
2.47 10.00 4.00 1.40
2.47 10.00 4.00 4.20
0.62 10.00 45.00 1.33
0.89 10.00 2.00 7.00
3B-1 1.58 10.00 4.00 4.50
1.58 10.00 4.00 1.50
1.58 10.00 4.00 0.90
1.58 10.00 4.00 2.70
0.62 10.00 32.00 1.03
0.89 10.00 2.00 4.50
3B-2 1.58 2.00 4.00 3.75
1.58 2.00 4.00 1.25
1.58 2.00 4.00 0.75
1.58 2.00 2.00 2.25
0.62 2.00 29.00 1.03
0.89 2.00 2.00 3.75
3CB-1 1.58 2.00 6.00 2.25
1.58 2.00 6.00 0.75
1.58 2.00 6.00 0.45
1.58 2.00 6.00 1.35
0.62 2.00 21.00 1.03
0.89 2.00 2.00 2.25
RG-1 1.58 30.00 4.00 4.50

1.58 30.00 4.00 1.50
1.58 30.00 4.00 0.90
1.58 30.00 4.00 2.70
0.62 30.00 32.00 1.03
0.89 30.00 2.00 4.50
RG-1 1.58 11.00 4.00 2.50
1.58 11.00 4.00 0.83
1.58 11.00 4.00 0.50
1.58 11.00 4.00 1.50
0.62 11.00 22.00 1.03
0.89 11.00 2.00 2.50
RG-2 1.58 11.00 4.00 7.00
1.58 11.00 4.00 2.33
1.58 11.00 2.00 1.40
1.58 11.00 2.00 4.20
0.62 11.00 45.00 1.23
0.89 11.00 2.00 7.00
TG-1 11.00 0.30 0.50 2.50

TG-2 11.00 0.30 0.50 7.00
TG-3 30.00 0.30 0.50 4.50
DC-1 4.00 0.20 0.20 3.00

C-1 11.00 0.35 0.35 6.03
C-2 11.00 0.35 0.35 6.03
C-3 11.00 0.35 0.35 6.03
2DC-1 4.00 0.20 0.20 3.00

2C-1 11.00 0.35 0.35 3.20
2C-2 11.00 0.35 0.35 3.20
2C-3 11.00 0.35 0.35 3.20
3DC-1 4.00 0.20 0.20 3.00

3C-1 11.00 0.35 0.35 3.20
3C-2 11.00 0.35 0.35 3.20
3C-3 11.00 0.35 0.35 3.20
2G-1 10.00 0.20 0.40 4.50

2G-2 10.00 0.20 0.40 4.50
2G-3 10.00 0.20 0.40 4.50
2G-3a 2.00 0.20 0.80 4.50
2G-4 2.00 0.20 0.40 2.50
2G-5 2.00 0.25 0.50 7.00
2G-6 10.00 0.20 0.40 2.50
2G-7 10.00 0.25 0.50 7.00
2B-1 10.00 0.20 0.40 4.50
2B-2 2.00 0.20 0.40 3.75
2STB-2 2.00 0.20 0.50 4.50
2CB-1 2.00 0.20 0.40 2.25
3G-1 10.00 0.20 0.40 4.50

3G-2 10.00 0.20 0.40 4.50
3G-3 10.00 0.20 0.40 4.50
3G-3a 2.00 0.20 0.80 4.50
3G-4 2.00 0.20 0.40 2.50
3G-5 2.00 0.25 0.50 7.00
3G-6 10.00 0.20 0.40 2.50
3G-7 10.00 0.25 0.50 7.00
3B-1 10.00 0.20 0.40 4.50
3B-2 2.00 0.20 0.40 3.75
3STB-2 2.00 0.20 0.50 4.50
3CB-1 2.00 0.20 0.40 2.25
RG-1 30.00 0.20 0.40 4.50

RG-1 11.00 0.20 0.40 2.50
RG-2 11.00 0.20 0.50 7.00
SIDES 6.00 7.00 9.93 416.85

FRONT/REAR 20.00 4.50 9.93 893.25
PARA 2.00 9.50 1.25 23.75
CORR 28.00 4.50 1.20 151.20
CORR 6.00 2.50 1.20 18.00
MINUS -24.00 2.10 1.00 -50.40
MINUS -24.00 2.60 1.60 -99.84
MINUS -24.00 1.50 1.60 -57.60
MINUS -4.00 0.70 2.60 -7.28
MINUS -4.00 0.60 0.95 -2.28
1,352.33
G DIVISION
TOTAL COST
GRAND TOTAL
LABOR
45,717.47 114,293.68
0.00 68,576.21
182,869.89 182,869.89 234,231.78
8,550.00 8,550.00
67,503.10 67,503.10
18,849.13 18,849.13
15,870.94 68,774.06
11,912.76 76,771.12
2,116.13 9,169.88
249,617.28 249,617.28 300,286.13
50,668.85
30,149.40 130,647.40
15,067.50 65,292.50
6,952.50 30,127.50
27,533.40 119,311.40
13,744.50 59,559.50
6,345.00 27,495.00
4,054.80 17,570.80
2,058.00 8,918.00
945.00 4,095.00
31,849.80 138,015.80
15,949.50 69,114.50
7,357.50 31,882.50
36,035.40 156,153.40
18,007.50 78,032.50
8,302.50 35,977.50
46,237.80 200,363.80
23,152.50 100,327.50
10,665.00 46,215.00
12,229.80 52,995.80
6,100.50 26,435.50
2,835.00 12,285.00
11,445.00 49,595.00
5,733.00 24,843.00
2,632.50 11,407.50
25,179.00 109,109.00
12,568.50 54,463.50
5,805.00 25,155.00
1,177.20 5,101.20
588.00 2,548.00
270.00 1,170.00
3,531.60 15,303.60
1,764.00 7,644.00
810.00 3,510.00
1,720,665.70 1,720,665.70 2,517,944.00
697,748.76 3,023,577.95
20,898.00 90,558.00
3,114,135.95 3,114,135.95 3,287,544.83
16,440.00 71,240.00
13,920.00 60,320.00
864.00 3,744.00
49,195.20 213,179.20
26,970.00 116,870.00
2,592.00 11,232.00
57,772.80 250,348.80
31,668.00 137,228.00
3,042.00 13,182.00
64,080.00 277,680.00
35,148.00 152,308.00
3,366.00 14,586.00
20,803.20 90,147.20
11,484.00 49,764.00
1,098.00 4,758.00
4,670.40 20,238.40
3,480.00 15,080.00
252.00 1,092.00
2,644.80 11,460.80
2,610.00 11,310.00
144.00 624.00
1,526,392.40 1,526,392.40 1,792,859.84
60,858.00 263,718.00
44,275.80 191,861.80
15,660.00 67,860.00
21,557.76 93,416.96
648.00 2,808.00
58,402.20 253,076.20
24,300.00 105,300.00
33,942.60 147,084.60
14,040.00 60,840.00
1,185,965.56 1,185,965.56 2,230,021.82
35,124.00 210,744.00
5,001.00 30,006.00
2,854.00 17,124.00
8,862.75 53,176.50
20,978.88 125,873.28
22,425.60 134,553.60
4,828.37 28,970.22
38,069.24 228,415.46
7,237.71 23,321.52
24,356.48 78,481.99
930,666.57 930,666.57 0.00
22,931.25 99,368.76
27,189.04 117,819.19
57,191.19 247,828.51
642.00 2,782.00
1,110.00 4,810.00
180.00 780.00
1,069.20 4,633.20
475.20 2,059.20
7,672.50 33,247.50
8,893.50 38,538.50
4,489.80 19,455.80
13,357.50 57,882.50
8,370.00 36,270.00
3,899.40 16,897.40
1,772.10 7,679.10
690,051.65 690,051.65 0.00
49,612.80 297,676.80
0.00 17,430.00
0.00 6,720.00
0.00 11,760.00
0.00 10,644.48
0.00 2,997.50
0.00 1,012.50
348,241.28 348,241.28 0.00
21,306.60 92,328.60
15,120.00 65,520.00
168.00 728.00
510.00 2,210.00
168.00 728.00
3,780.00 16,380.00
5,255.40 22,773.40
3,888.00 16,848.00
42.00 182.00
135.00 585.00
42.00 182.00
1,080.00 4,680.00
1,176.00 5,096.00
4,304.02 18,650.74
5,004.60 21,686.60
2,016.00 8,736.00
42.00 182.00
120.00 520.00
42.00 182.00
278,198.34 278,198.34 0.00
6,417.00 27,807.00
1,386.00 6,006.00
52.50 227.50
10.50 80.50
423.00 1,833.00
384.75 3,084.75
22.50 172.50
19,375.20 110,455.20
1,799.85 7,799.35
2,916.00 12,636.00
756.00 10,252.80
646.20 5,334.84
602.70 4,886.70
118.35 950.35
6,048.00 46,368.00
1,470.00 11,270.00
1,188.00 7,128.00
135.00 1,035.00
2,194.88 16,827.38
667.91 5,120.66
67.50 517.50
675.00 5,175.00
900.00 6,900.00
787.50 6,037.50
825.00 6,325.00
304,230.53 304,230.53 0.00
12,375.00 94,875.00
2,835.00 21,735.00
480.00 3,680.00
590.63 4,528.13
300.00 2,300.00
2,070.00 8,970.00
72.00 312.00
13.20 57.20
781.20 3,385.20
142.80 618.80
10.80 46.80
183.60 795.60
1,045.13 4,528.90
96.00 416.00
300.00 1,300.00
409.50 3,139.50
870.00 10,870.00
64.80 496.80
1,440.00 11,040.00
173,094.93 173,094.93 0.00
5,850.00 25,350.00
7,040.00 30,506.67
28,078.83 113,835.86
6,720.00 29,120.00
148.50 643.50
460.80 1,996.80
792.00 3,432.00
496.80 2,152.80
465.60 2,017.60
3,240.00 14,040.00
1,050.00 4,550.00
300.00 1,300.00
2,520.00 10,920.00
182.40 790.40
172.80 748.80
198.00 858.00
7,560.00 32,760.00
413.40 1,791.40
900.00 3,900.00
280,713.83 280,713.83 0.00
2,415.60 10,467.60
30,909.60 133,941.60
23,255.10 100,772.10
35,903.25 155,580.75
3,019.50 13,084.50
7,389.90 32,022.90
7,527.60 32,619.60
7,604.10 32,951.10
3,042.00 13,182.00
524,622.15 524,622.15 0.00
15,136.80 65,592.80
1,613.52 6,991.92
469.20 2,033.20
450.00 1,950.00
5,194.80 22,510.80
672.30 2,913.30
180.00 780.00
102,772.02 102,772.02 0.00
11,612,238.08 11,612,238.08 10,362,888.39

2,206,325.24
1,658,227.60 ABC
15,476,790.91 15,390,000.00
156,331.22 1,282,500.00 -244,000.00
PhP15,633,122.13
PhP15,634,000.00 Materials 8,971,951.81 13,500,000.00
Labor 2,640,286.27 29.43%
Per Room 1,737,111.11 13,366,336.63
Approved: Per Square 27,573.19
1,302,833.33
OLIVER R. HERNANDEZ
Chief, PFSED 1,302,833.33
Concrete Excavation Gravel Bed

6.19 1.60 39.60 2.48
26.03 1.60 118.98 7.44
19.01 1.60 101.38 6.34
51.22 259.95 16.25
1.28 0.70 5.12 0.51

5.54 0.70 22.15 2.21
6.82 27.27 2.73
4.13 0.70 5.78 0.83
11.55 0.70 16.17 2.31
20.25 0.70 28.35 4.05
35.93 50.30 7.19
0.96
8.12
9.28
9.28
27.64
0.51
4.31
4.31
4.31
13.45
4.31
4.31
4.31
12.94
3.60
3.60
3.60
1.44
0.40
1.75
2.00
8.75
3.60
0.60
0.90
0.36
30.60
3.60
3.60
3.60
1.44
0.40
1.75
2.00
8.75
3.60
0.60
0.90
0.36
30.60
25.20
12.38
1.69
39.26
25.20
12.38
1.69
39.26
10.80
2.20
7.70
20.70
Rebars
486.33
1,700.80
1,581.45
3,957.01
271.26
118.68
54.25
213.17
48.84
759.53
379.76
151.91
455.72
184.10
136.75
488.27
274.65
48.83
310.07
87.91
4,182.88
23.81
10.91
102.99
46.13
193.03
732.97
375.05
304.92
2,003.26
405.54
609.84
1,717.08
405.54
518.36
7,426.19
333.48
375.05
256.13
1,717.08
405.54
518.36
1,717.08
405.54
518.36
6,558.97
333.48
258.37
88.22
694.43
258.37
210.06
694.43
258.37
210.06
3,156.07
508.57
532.22
390.30
517.44
174.82
274.43
155.85
254.10
23.33
36.96
21.89
36.04
3,072.24
508.57
532.22
390.30
517.44
174.82
274.43
155.85
254.10
23.33
36.96
21.89
36.04
3,072.24
443.88
147.96
44.39
133.16
203.03
79.92
443.88
147.96
44.39
133.16
203.03
79.92
443.88
184.95
44.39
133.16
203.03
79.92
88.78
29.59
8.88
26.63
72.15
15.98
49.32
20.55
4.93
14.80
27.92
8.88
138.10
92.06
27.62
41.43
73.74
24.86
246.60
123.30
36.99
73.98
139.59
44.40
690.48
460.32
138.10
414.29
368.68
124.32
284.22
142.11
56.84
170.53
203.03
79.92
47.37
15.79
9.47
14.21
36.80
14.21
42.63
9.47
5.68
8.53
26.65
7.99
8,396.58
443.88
147.96
88.78
266.33
203.03
79.92
443.88
147.96
44.39
133.16
203.03
79.92
443.88
147.96
44.39
133.16
203.03
79.92
88.78
29.59
8.88
26.63
72.15
15.98
49.32
20.55
4.93
14.80
27.92
8.88
138.10
69.05
13.81
41.43
73.74
24.86
246.60
102.75
24.66
73.98
139.59
44.40
690.48
460.32
138.10
414.29
368.68
124.32
284.22
94.74
56.84
170.53
203.03
79.92
47.37
15.79
9.47
14.21
36.80
13.32
42.63
14.21
8.53
25.58
26.65
7.99
8,446.17
852.66
284.22
170.53
511.60
609.10
239.76
173.69
57.90
34.74
104.21
153.54
48.84
486.33
162.11
48.63
145.90
375.05
136.75
4,825.35
Forms
27.50
77.00
135.00
239.50
9.60
92.79
92.79
92.79
287.96
9.60
49.28
49.28
49.28
157.44
9.60
49.28
49.28
49.28
157.44
45.00
45.00
45.00
16.20
5.00
17.50
25.00
87.50
45.00
7.50
10.80
4.50
354.00
45.00
45.00
45.00
16.20
5.00
17.50
25.00
87.50
45.00
7.50
10.80
4.50
354.00
135.00
27.50
92.40
254.90
Masonry
-2,133,122.13
-2,110,454.28
Three-Storey Fifteen (15) Classroom

Pasig City
PROJECT : PROPOSED THREE STOREY FIFTEEN (15) CLASSROOM

SCHOOL :
LOCATION :
OWNER : DEPARTMENT OF
DEPARTMENT OFEDUCATION
EDUCATION
SUBJECT : APPROVED
APPROVEDAGENCY
AGENCYESTIMATE
ESTIMATE
I.D. UNIT COST TOTAL COST

DESCRIPTION UNIT QTY GRAND TOTAL
NO Material Labor Material Labor
Mobilization / Temporary Structures,

Utilities and Services/Demobilization / lot 1.00 87,836.92 58,557.94 87,836.92 58,557.94 146,394.86
Standard Billboard
Safety and Health lot 1.00 87,836.92 0.00 87,836.92 0.00 87,836.92
Sub-total 234,231.78
1.00 Earthworks
1.01 Clearing and Grubbing sq.m 513.00 0.00 20.00 0.00 10,260.00 10,260.00
1.02 Structural Excavation cu.m 394.44 0.00 200.00 0.00 78,887.90 78,887.90
1.03 Backfilling and Compaction cu.m 505.02 0.00 45.00 0.00 22,725.80 22,725.80
1.06 Select Fill cu.m 423.23 150.00 45.00 63,483.75 19,045.13 82,528.88
1.04 Gravel Bedding G-1 cu.m 81.79 980.00 180.00 80,156.99 14,722.71 94,879.70
1.05 Soil Poisoning sq.m 564.30 15.00 4.50 8,464.50 2,539.35 11,003.85
2.01 Portland Cement bag 935.00 218.00 65.40 203,830.00 61,149.00 264,979.00
2.05 Crushed Gravel 1" cu.m 104.00 980.00 294.00 101,920.00 30,576.00 132,496.00
2.03 Washed Sand cu.m 52.00 900.00 270.00 46,800.00 14,040.00 60,840.00
2.02 Crushed Gravel 3/4" cu.m 55.75 980.00 294.00 54,635.00 16,390.50 71,025.50
2.03 Washed Sand cu.m 28.00 900.00 270.00 25,200.00 7,560.00 32,760.00
2.03 Washed Sand cu.m 30.75 900.00 270.00 27,675.00 8,302.50 35,977.50
Columns cu.m 59.75
2.03 Washed Sand cu.m 46.25 900.00 270.00 41,625.00 12,487.50 54,112.50
2.03 Washed Sand cu.m 33.25 900.00 270.00 29,925.00 8,977.50 38,902.50
2.03 Washed Sand cu.m 49.00 900.00 270.00 44,100.00 13,230.00 57,330.00
2.03 Washed Sand cu.m 12.50 900.00 270.00 11,250.00 3,375.00 14,625.00
Stairs cu.m 15.05


2.03 Washed Sand cu.m 7.75 900.00 270.00 6,975.00 2,092.50 9,067.50
2.03 Washed Sand cu.m 25.75 900.00 270.00 23,175.00 6,952.50 30,127.50
2.05 Crushed Gravel 1" cu.m 2.00 980.00 294.00 1,960.00 588.00 2,548.00
2.03 Washed Sand cu.m 1.00 900.00 270.00 900.00 270.00 1,170.00
Sub-total 2,517,944.00
3.00 Rebar Works
Stairs kg 1,106.56
3.01 Deformed Round Bars, Grade 40 kg 61,104.26 40.10 12.03 2,450,280.64 735,084.19 3,185,364.83
3.02 G.I. Tie Wire kg 1,310.00 60.00 18.00 78,600.00 23,580.00 102,180.00
Sub-total 3,287,544.83
4.00 Formworks
4.01 Coco Lumber bd.ft 4,083.00 16.00 5.76 65,328.00 23,518.08 88,846.08
4.03 Plywood Ordinary, 1/2" x 4' x 8' pc 96.00 580.00 194.40 55,680.00 18,662.40 74,342.40
4.04 CWN, Assorted kg 58.00 60.00 21.60 3,480.00 1,252.80 4,732.80
Columns sq.m 652.61
4.01 Coco Lumber bd.ft 11,095.00 16.00 5.76 177,520.00 63,907.20 241,427.20
4.04 CWN, Assorted kg 156.00 60.00 21.60 9,360.00 3,369.60 12,729.60
4.01 Coco Lumber bd.ft 13,031.00 16.00 5.76 208,496.00 75,058.56 283,554.56
4.04 CWN, Assorted kg 183.00 60.00 21.60 10,980.00 3,952.80 14,932.80
4.01 Coco Lumber bd.ft 16,639.00 16.00 5.76 266,224.00 95,840.64 362,064.64
4.04 CWN, Assorted kg 233.00 60.00 21.60 13,980.00 5,032.80 19,012.80
4.01 Coco Lumber bd.ft 5,163.00 16.00 5.76 82,608.00 29,738.88 112,346.88
4.04 CWN, Assorted kg 73.00 60.00 21.60 4,380.00 1,576.80 5,956.80
Stairs sq.m 57.20
4.01 Coco Lumber bd.ft 973.00 16.00 5.76 15,568.00 5,604.48 21,172.48
4.04 CWN, Assorted kg 14.00 60.00 21.60 840.00 302.40 1,142.40
Sub-total 1,792,859.84
5.00 Masonry Works
5.05 CHB 6" thk pc 34,107.00 12.00 3.60 409,284.00 122,785.20 532,069.20
5.02 Portland Cement bag 1,365.00 218.00 65.40 297,570.00 89,271.00 386,841.00
5.03 Washed Sand cu.m 116.00 900.00 270.00 104,400.00 31,320.00 135,720.00


5.06 10mm x 6m RSB kg 3,614.00 40.10 12.03 144,921.40 43,476.42 188,397.82
5.07 G.I. Tie Wire kg 73.00 60.00 18.00 4,380.00 1,314.00 5,694.00
5.02 Portland Cement bag 1,801.00 218.00 65.40 392,618.00 117,785.40 510,403.40
5.03 Washed Sand cu.m 181.00 900.00 270.00 162,900.00 48,870.00 211,770.00
5.03 Washed Sand cu.m 65.00 900.00 270.00 58,500.00 17,550.00 76,050.00
Sub-total 2,230,021.82
D-1, Panel Door 0.90m x 2.10m on

6.03 150mm Wooden Jamb complete with set 30.00 7,317.50 1,463.50 219,525.00 43,905.00 263,430.00
Accessories (lever type door knob)
D-2 Flush Door 0.90m x 2.10m on

6.04 150mm Wooden Jamb complete with set 6.00 4,167.50 833.50 25,005.00 5,001.00 30,006.00
D-3 Flush Door 0.70m x 2.10m on

6.05 set 6.00 3,567.50 713.50 21,405.00 4,281.00 25,686.00
150mm Wooden Jamb complete with
Accessories

6.06 150mm Wooden Jamb complete with set 9.00 3,408.75 681.75 30,678.75 6,135.75 36,814.50
Accessories
W - 1, ( 2.6 x 1.6 m) Jalousie Window

with Clear Glass Blades on JalouPlus
6.07 Type Silver Colored Frame and Fixed set 30.00 8,444.00 1,688.80 253,320.00 50,664.00 303,984.00
Clear Glass Transom on 50 x 150 mm
Wooden Jamb complete with
Accessories

6.08 Type Silver Colored Frame and Fixed set 30.00 4,672.00 934.40 140,160.00 28,032.00 168,192.00
Accessories

6.09 Type Silver Colored Frame and Fixed set 6.00 4,248.00 849.60 25,488.00 5,097.60 30,585.60
Accessories

6.39a with Clear Glass Blades on Standard set 6.00 912.00 182.40 5,472.00 1,094.40 6,566.40
Aluminum Casing and Fixed Clear Glass
6.26 Security Grilles - 2.60 x 1.60m set 30.00 4,027.94 1,812.58 120,838.35 54,377.26 175,215.61
6.26 Security Grilles - 1.50 x 1.60m set 30.00 2,323.81 1,045.72 69,714.43 31,371.49 101,085.93
Sub-total 1,141,566.03
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 1,754.42 32.00 9.60 56,141.46 16,842.44 72,983.90
7.14 L 50 x 50 x 6mm kg 2,871.32 32.00 9.60 91,882.23 27,564.67 119,446.90
7.07 LC 150 x 65 x 20 x 2.0mm kg 5,959.22 43.00 12.90 256,246.26 76,873.88 333,120.14
7.18 Plain Round Bar 10mmØ x 6m pc 24.00 107.00 32.10 2,568.00 770.40 3,338.40
7.19 Plain Round Bar 12mmØ x 6m pc 24.00 185.00 55.50 4,440.00 1,332.00 5,772.00
7.30 Turn Buckle 12 mmØ pc 12.00 60.00 18.00 720.00 216.00 936.00
7.34 Anchor Bolt with Nuts and Washer, pc 156.00 27.00 8.10 4,212.00 1,263.60 5,475.60


7.35 Anchor Bolt with Nuts and Washer, pc 156.00 12.00 3.60 1,872.00 561.60 2,433.60
7.25 Steel Plate 1.20m x 2.40m x 10mm pc 3.25 9,300.00 2,790.00 30,225.00 9,067.50 39,292.50
7.27 Steel Plate 1.20m x 2.40m x 6mm pc 6.50 5,390.00 1,617.00 35,035.00 10,510.50 45,545.50
7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 8.00 1,069.00 320.70 8,552.00 2,565.60 11,117.60
7.45 G.I. Pipe 2"Ø Sch.40 pc 32.00 1,781.00 534.30 56,992.00 17,097.60 74,089.60
7.23 Square Bar 19mm□ x 6m pc 45.00 620.00 186.00 27,900.00 8,370.00 36,270.00
7.46 Welding Rod kg 212.00 67.00 20.10 14,204.00 4,261.20 18,465.20
13.12 Primer, Zinc Chromate gal 12.00 537.00 161.10 6,444.00 1,933.20 8,377.20
8.00 Roofing Works
8.16 Long-Span Roofing, Corrugated, Pre- m 791.00 380.00 76.00 300,580.00 60,116.00 360,696.00
8.23 Gutter, Pre-Painted, Ordinary, 0.915m x pc 54.00 605.00 0.00 32,670.00 0.00 32,670.00
2.440m x 0.4mm thk
8.20 Flashing, Pre-Painted, Ordinary, 0.915m pc 13.00 605.00 0.00 7,865.00 0.00 7,865.00
8.18 Ridge Roll, Pre-Painted, Ordinary, pc 27.00 605.00 0.00 16,335.00 0.00 16,335.00
0.915m x 2.440m x 0.4mm thk
8.35 Teckscrew 2-1/2" pc 8,635.58 1.80 0.00 15,544.04 0.00 15,544.04
8.36 Roof Sealant L 10.00 299.75 0.00 2,997.50 0.00 2,997.50
8.37 Blind Rivets pc 940.00 1.35 0.00 1,269.00 0.00 1,269.00
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 2,242.00 38.00 11.40 85,196.00 25,558.80 110,754.80
9.02 Plywood, Ordinary 1/4" x 4' x 8' pc 173.00 350.00 105.00 60,550.00 18,165.00 78,715.00
9.22 Finishing Nails kg 10.00 70.00 21.00 700.00 210.00 910.00
9.23 Common Wire Nails kg 41.00 50.00 15.00 2,050.00 615.00 2,665.00
9.24 Concrete Nails kg 10.00 70.00 21.00 700.00 210.00 910.00
9.42 Wood Preservative, Brown L 17.00 900.00 270.00 15,300.00 4,590.00 19,890.00
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 541.00 38.00 11.40 20,558.00 6,167.40 26,725.40
9.06 Plywood, Marine 1/4" x 4' x 8' pc 42.00 360.00 108.00 15,120.00 4,536.00 19,656.00
9.23 Common Wire Nails kg 10.00 50.00 15.00 500.00 150.00 650.00
9.42 Wood Preservative, Brown L 4.00 900.00 270.00 3,600.00 1,080.00 4,680.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 24.00 245.00 73.50 5,880.00 1,764.00 7,644.00
9.20 Fascia Board, Fiber Cement 12" x 12' pc 62.00 405.00 121.50 25,110.00 7,533.00 32,643.00
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 549.00 38.00 11.40 20,862.00 6,258.60 27,120.60
9.43 Lawanit, 1/4" thk pc 30.00 280.00 84.00 8,400.00 2,520.00 10,920.00
9.23 Common Wire Nails kg 10.00 50.00 15.00 500.00 150.00 650.00
Roughing-ins
10.01 Electrical Conduit uPVC, 15mmØ pc 383.33 50.00 15.00 19,166.67 5,750.00 24,916.67
10.07 RSC 25mmØ pc 1.00 175.00 52.50 175.00 52.50 227.50
10.36 Entrance Cap 25mm dia. pc 1.00 70.00 10.50 70.00 10.50 80.50
10.16 Junction Box, 4" x 4" G.I. pc 117.00 15.00 4.50 1,755.00 526.50 2,281.50
10.17 Utility Box, 2" x 4" G.I. pc 112.00 30.00 4.28 3,360.00 478.80 3,838.80
10.37 Grounding Rod, 2.4m x 16mm dia. pc 1.00 150.00 22.50 150.00 22.50 172.50
Wires & Fixtures


10.11 3.5 mm2 THW Wire, Stranded m 3,450.00 33.00 7.02 113,850.00 24,219.00 138,069.00
10.14 14.0 mm2 THW Wire, Stranded m 10.00 84.50 25.35 845.00 253.50 1,098.50
10.28 Duplex C.O. with Plate pc 45.00 263.80 21.00 11,871.00 945.00 12,816.00
10.23 Single Switch with Plate pc 14.00 97.68 13.46 1,367.52 188.48 1,556.00
10.24 2-Gang Switch with Plate pc 25.00 153.00 21.53 3,825.00 538.13 4,363.13
10.25 3-Gang Switch with Plate pc 5.00 208.00 29.59 1,040.00 147.94 1,187.94
10.20 FL 2 x 40W Industrial Type set 85.00 840.00 126.00 71,400.00 10,710.00 82,110.00
10.53 Incandescent Bulb 50W set 18.00 35.00 5.25 630.00 94.50 724.50
10.33 Ceiling Receptacle 3-1/2"Ø pc 18.00 25.00 3.75 450.00 67.50 517.50
10.49 Panel Box, Flush Type, 8 Branches set 2.00 1,580.00 237.00 3,160.00 474.00 3,634.00
10.43 Circuit Breaker, 100A 2P set 2.00 650.00 97.50 1,300.00 195.00 1,495.00
10.38 Circuit Breaker, 20A 2P set 14.00 313.00 46.95 4,382.00 657.30 5,039.30
10.58 Electrical Tape pc 15.00 37.50 5.63 562.50 84.38 646.88
10.54 Vibrating Bell 8" set 3.00 1,500.00 225.00 4,500.00 675.00 5,175.00
10.55 Fire Alarm Bell, Vibrating Type set 3.00 2,000.00 300.00 6,000.00 900.00 6,900.00
10.56 Fire Alarm Station, Manual Single set 3.00 1,750.00 262.50 5,250.00 787.50 6,037.50
Action
10.57 Fire Alarm Control Panel, One Zone set 1.00 5,500.00 825.00 5,500.00 825.00 6,325.00
11.62 Water Closet 1.6gpf with Accessories set 15.00 5,500.00 825.00 82,500.00 12,375.00 94,875.00
11.64 Concrete Counter Sink Type, with Lever set 6.00 3,150.00 472.50 18,900.00 2,835.00 21,735.00
Type Faucet and Complete Accessories
11.60 Faucet, Hose Bibb, Brass 1/2"Ø pc 27.00 160.00 24.00 4,320.00 648.00 4,968.00
11.61 Water Closet Flange set 15.00 262.50 39.38 3,937.50 590.63 4,528.13
11.67 Tissue Holder pc 12.00 250.00 37.50 3,000.00 450.00 3,450.00
11.05 PP-R Pipe 3/4"Ø pc 30.00 345.00 103.50 10,350.00 3,105.00 13,455.00
11.09 PP-R Coupling, 3/4"Ø pc 24.00 15.00 4.50 360.00 108.00 468.00
11.24 PP-R Coupling Reducer, 1/2" x 3/4"Ø pc 6.00 11.00 3.30 66.00 19.80 85.80
11.06 PP-R Pipe 1/2"Ø pc 18.00 217.00 65.10 3,906.00 1,171.80 5,077.80
11.21 PP-R Elbow 90o x 1/2"Ø pc 51.00 14.00 4.20 714.00 214.20 928.20
11.08 PP-R Coupling, 1/2"Ø pc 6.00 9.00 2.70 54.00 16.20 70.20
11.15 PP-R Tee, 1/2"Ø pc 36.00 17.00 5.10 612.00 183.60 795.60
11.77 PP-R Adaptor Female Thread 1/2"Ø pc 48.00 84.97 25.49 4,078.56 1,223.57 5,302.13
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00 416.00
11.44 Gate Valve, 1/2"Ø pc 6.00 250.00 75.00 1,500.00 450.00 1,950.00
11.65 S.S.Floor Drain 4' x 4" pc 42.00 97.50 14.63 4,095.00 614.25 4,709.25
11.68 S.S. Grab Rail 1-1/2"Ø set 2.00 5,000.00 435.00 10,000.00 870.00 10,870.00
11.66 Teflon Tape roll 54.00 12.00 1.80 648.00 97.20 745.20
11.69 Mirror sq.ft 144.00 100.00 15.00 14,400.00 2,160.00 16,560.00
12.01 Catch Basin unit 14.00 1,500.00 450.00 21,000.00 6,300.00 27,300.00
12.02 Concrete Pipe 150mmØ pc 146.67 200.00 60.00 29,333.33 8,800.00 38,133.33
12.32 Three Chamber Septic Vault unit 2.00 42,878.52 14,039.42 85,757.03 28,078.83 113,835.86
12.09 uPVC Sanitary Pipe 4"Ø pc 60.00 560.00 168.00 33,600.00 10,080.00 43,680.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 6.00 82.50 24.75 495.00 148.50 643.50
12.13 uPVC Elbow 90o x 4"Ø pc 24.00 96.00 28.80 2,304.00 691.20 2,995.20
12.27 uPVC Wye 4" x 4" pc 24.00 165.00 49.50 3,960.00 1,188.00 5,148.00
12.21 uPVC Tee 4" x 4" pc 18.00 138.00 41.40 2,484.00 745.20 3,229.20
12.25 uPVC Wye 4" x 2" pc 24.00 97.00 29.10 2,328.00 698.40 3,026.40
12.29 Brass Cleanout 6" x 6" pc 24.00 675.00 202.50 16,200.00 4,860.00 21,060.00
12.28 Brass Cleanout 4" x 4" pc 12.00 350.00 105.00 4,200.00 1,260.00 5,460.00
12.11 uPVC Elbow 90o x 2"Ø pc 60.00 25.00 7.50 1,500.00 450.00 1,950.00
12.22 uPVC Wye 2" x 2" pc 24.00 38.00 11.40 912.00 273.60 1,185.60


12.17 uPVC Tee 2" x 2" pc 24.00 36.00 10.80 864.00 259.20 1,123.20
12.30 uPVC P-Trap 2" pc 12.00 66.00 19.80 792.00 237.60 1,029.60
12.12 uPVC Elbow 90o x 3"Ø pc 90.00 53.00 15.90 4,770.00 1,431.00 6,201.00
12.33 PVC Cement can 27.00 150.00 45.00 4,050.00 1,215.00 5,265.00
13.18 Neutralizer gal 99.00 132.00 39.60 13,068.00 3,920.40 16,988.40
13.01 Latex, Flat gal 395.00 424.00 127.20 167,480.00 50,244.00 217,724.00
13.14 Masonry Putty gal 395.00 319.00 95.70 126,005.00 37,801.50 163,806.50
13.02 Latex, Semi Gloss gal 395.00 492.50 147.75 194,537.50 58,361.25 252,898.75
13.20 Acri Color qrt 99.00 165.00 49.50 16,335.00 4,900.50 21,235.50
13.04 Enamel, Flatwall gal 60.00 483.00 144.90 28,980.00 8,694.00 37,674.00
13.15 Glazing Putty gal 60.00 492.00 147.60 29,520.00 8,856.00 38,376.00
13.05 Enamel, Semi Gloss gal 60.00 497.00 149.10 29,820.00 8,946.00 38,766.00
13.16 Paint Thinner gal 45.00 260.00 78.00 11,700.00 3,510.00 15,210.00
14.00 Tile Works
Wall sq.m 209.00
14.04 Glazed Wall Tiles 20cm x 20cm pc 5,382.00 14.00 4.20 75,348.00 22,604.40 97,952.40
14.16 Tile Adhesive 25 kg/bag bag 38.00 224.10 67.23 8,515.80 2,554.74 11,070.54
14.13 Tile Trim 6mm pc 16.00 97.75 29.33 1,564.00 469.20 2,033.20
14.15 Tile Grout 5 kg/bag bag 16.00 150.00 45.00 2,400.00 720.00 3,120.00
14.01 Unglazed Floor Tiles 20cm x 20cm pc 1,608.00 12.00 3.60 19,296.00 5,788.80 25,084.80
14.16 Tile Adhesive 25 kg/bag bag 12.00 224.10 67.23 2,689.20 806.76 3,495.96
14.15 Tile Grout 5 kg/bag bag 5.00 150.00 45.00 750.00 225.00 975.00
I. DIRECT COST 14,873,717.86

II. INDIRECT COST 19% of (I) 2,826,006.39
III. TAX 12% of (I+II) 2,123,966.91
IV. TOTAL CONSTRUCTION COST (I+II+III) 19,823,691.16
V. ENGINEERING OVERHEAD 1% of (IV) 198,236.91
VI. TOTAL PROJECT COST 0.4 PhP20,021,928.07
PhP20,022,000.00

FourStorey Sixteen (16) Classroom

Pasig City
PROJECT : PROPOSED FOUR-STOREY EIGHT-CLASSROOM

SCHOOL :
LOCATION :

Billboard
Sub-total
1.00 Earthworks
1.06 Select Fill cu.m 304.59 150.00 45.00 45,689.06 13,706.72
Sub-total
Lean Concrete cu.m 11.53
2.03 Washed Sand cu.m 6.00 900.00 150.00 5,400.00 900.00
2.01 Portland Cement bag 1,711.00 218.00 42.50 372,998.00 72,717.50
2.03 Washed Sand cu.m 71.50 900.00 150.00 64,350.00 10,725.00
2.03 Washed Sand cu.m 9.75 900.00 150.00 8,775.00 1,462.50
2.03 Washed Sand cu.m 1.00 900.00 150.00 900.00 150.00
Columns cu.m 68.40
2.03 Washed Sand cu.m 34.25 900.00 150.00 30,825.00 5,137.50
2.03 Washed Sand cu.m 34.75 900.00 150.00 31,275.00 5,212.50
2.03 Washed Sand cu.m 31.25 900.00 150.00 28,125.00 4,687.50


2.03 Washed Sand cu.m 6.75 900.00 150.00 6,075.00 1,012.50
Stairs cu.m 14.58
2.03 Washed Sand cu.m 7.50 900.00 150.00 6,750.00 1,125.00
2.03 Washed Sand cu.m 10.75 900.00 150.00 9,675.00 1,612.50
2.03 Washed Sand cu.m 0.50 900.00 150.00 450.00 75.00
2.03 Washed Sand cu.m 2.25 900.00 150.00 2,025.00 337.50
Sub-total
3.00 Rebar Works
3.01 Column Footing kg 14,592.56 43.10 8.62 628,939.12 125,787.82
3.01 Tie beams kg
Main Bars - Grade 60 kg 2,707.67 43.10 8.62 116,700.49 23,340.10
3.01 Stirrups - Grade 40 kg 1,554.44 40.10 8.02 62,333.20 12,466.64
3.01 Wall Footing - Grade 40 kg 59.14 40.10 8.02 2,371.51 474.30
3.01 Columns kg
3.01 Ties - Grade 40 kg 9,661.00 40.10 8.02 387,405.94 77,481.19
3.01 Beams and Girders
3.01 Suspended Slab - Grade 40 kg 7,933.98 40.10 8.02 318,152.68 63,630.54
3.01 Roof Beams
3.01 Stirrups - Grade 40 kg 599.68 40.10 8.02 24,047.01 4,809.40
3.01 Stairs - Grade 60 kg 829.92 43.10 8.62 35,769.55 7,153.91
3.01 Slab on Grade - Grade 40 kg 902.33 40.10 8.02 36,183.61 7,236.72
3.01 Ramp on Fill - Grade 40 kg 21.04 40.10 8.02 843.81 168.76
3.01 Media Agua - Grade 40 kg 332.70 40.10 8.02 13,341.27 2,668.25
3.01 Deformed Round Bars kg 77,169.38
3.02 G.I. Tie Wire kg 1,544.00 60.00 9.00 92,640.00 13,896.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 2,739.00 16.00 4.80 43,824.00 13,147.20
4.04 CWN, Assorted kg 39.00 60.00 18.00 2,340.00 702.00
Columns sq.m 534.11
4.01 Coco Lumber bd.ft 9,080.00 16.00 4.80 145,280.00 43,584.00
4.04 CWN, Assorted kg 128.00 60.00 18.00 7,680.00 2,304.00
4.01 Coco Lumber bd.ft 9,609.00 16.00 4.80 153,744.00 46,123.20


4.04 CWN, Assorted kg 135.00 60.00 18.00 8,100.00 2,430.00
4.01 Coco Lumber bd.ft 10,614.00 16.00 4.80 169,824.00 50,947.20
4.04 CWN, Assorted kg 149.00 60.00 18.00 8,940.00 2,682.00
4.01 Coco Lumber bd.ft 2,294.00 16.00 4.80 36,704.00 11,011.20
4.04 CWN, Assorted kg 33.00 60.00 18.00 1,980.00 594.00
Stairs sq.m 42.90
4.01 Coco Lumber bd.ft 730.00 16.00 4.80 11,680.00 3,504.00
4.04 CWN, Assorted kg 11.00 60.00 18.00 660.00 198.00
4.01 Coco Lumber bd.ft 517.00 16.00 4.80 8,272.00 2,481.60
4.04 CWN, Assorted kg 8.00 60.00 18.00 480.00 144.00
Sub-total
5.00 Masonry Works
5.05 CHB 6" thk pc 13,174.00 12.00 3.00 158,088.00 39,522.00
5.03 Washed Sand cu.m 88.92 900.00 180.00 80,032.05 16,006.41
5.06 10mm x 6m RSB kg 2,778.51 40.10 9.03 111,418.14 25,089.92
5.07 G.I. Tie Wire kg 56.00 60.00 15.00 3,360.00 840.00
5.03 Washed Sand cu.m 70.00 900.00 180.00 63,000.00 12,600.00
5.03 Washed Sand cu.m 43.00 900.00 180.00 38,700.00 7,740.00
Sub-total



6.05 set 2.00 3,567.50 517.13 7,135.00 1,034.25

Accessories
W - 1, ( 2.4 x 1.5 m) Steel Casement

Window with Grilles, Semi French Type
6.51 set 16.00 5,750.00 2,012.50 92,000.00 32,200.00
with 1/4 thk Clear Glass Panes complete
with Accessories



W - 3, ( 2.0 x 0.6 m) Steel Awning Window

6.09 with Grilles with 1/4 thk Clear Glass Panes set 4.00 4,248.00 525.00 16,992.00 2,100.00

6.54 with Grilles with 1/4 thk Clear Glass Panes set 4.00 750.00 262.50 3,000.00 1,050.00
6.25 Security Grilles -2.30 X 1.30m set 4.00 4,020.95 1,809.43 16,083.81 7,237.71
Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 1,302.91 32.00 9.60 41,693.18 12,507.96
7.14 L 50 x 50 x 6mm kg 1,544.83 32.00 9.60 49,434.62 14,830.39
7.07 LC 150 x 65 x 20 x 2.0mm kg 2,274.29 43.00 12.90 97,794.47 29,338.34
7.34 pc 72.00 27.00 8.10 1,944.00 583.20
x 50mm x 300mm
7.35 pc 72.00 12.00 3.60 864.00 259.20
x 50mm x 200mm
7.45 G.I. Pipe 2"Ø Sch.40 pc 39.00 1,781.00 534.30 69,459.00 20,837.70
7.46 Welding Rod kg 103.00 67.00 20.10 6,901.00 2,070.30
Sub-total
8.00 Roofing Works
8.16 m 340.20 380.00 76.00 129,276.00 25,855.20
8.22 pc 22.00 415.00 0.00 9,130.00 0.00
2.440m x 0.4mm thk
8.19 pc 12.00 560.00 0.00 6,720.00 0.00
2.440m x 0.4mm thk
8.17 pc 11.00 560.00 0.00 6,160.00 0.00
8.35 Teckscrew 2-1/2" pc 2,477.00 1.80 0.00 4,458.60 0.00
8.36 Roof Sealant L 4.00 299.75 0.00 1,199.00 0.00
8.37 Blind Rivets pc 450.00 1.35 0.00 607.50 0.00
Sub-total


9.43 Lawanit, 1/4" thk pc 16.00 280.00 84.00 4,480.00 1,344.00
Sub-total
Roughing-ins
10.08 RSC 32mmØ pc 1.00 339.00 101.70 339.00 101.70
Wires & Fixtures
10.32 Telephone Outlet with Plate pc 5.00 251.00 37.65 1,255.00 188.25
10.23 Single Switch with Plate pc 24.00 97.68 13.46 2,344.32 323.10
10.26 Circuit Breaker, 150A 2P pc 1.00 251.00 37.65 251.00 37.65
10.55 Fire Alarm Bell, Vibrating Type set 4.00 2,000.00 300.00 8,000.00 1,200.00
10.56 Fire Alarm Station, Manual Single Action set 4.00 1,750.00 262.50 7,000.00 1,050.00
Sub-total
11.64 Concrete Counter Sink Type, with Lever Ty set 1.00 3,150.00 472.50 3,150.00 472.50
11.19a G.I. Tee, 3/4" x 1/2"Ø pc 16.00 41.25 12.38 660.00 198.00
11.67 Tissue Holder pc 1.00 250.00 37.50 250.00 37.50


11.04 PP-R Pipe 1"Ø pc 14.00 558.00 167.40 7,812.00 2,343.60
11.10 PP-R Coupling, 1"Ø pc 16.00 25.00 7.50 400.00 120.00
11.05 PP-R Pipe 3/4"Ø pc 24.00 345.00 103.50 8,280.00 2,484.00
11.22 PP-R Elbow 90o x 3/4"Ø pc 16.00 23.00 6.90 368.00 110.40
11.09 PP-R Coupling, 3/4"Ø pc 16.00 15.00 4.50 240.00 72.00
11.16 PP-R Tee, 3/4"Ø pc 16.00 31.00 9.30 496.00 148.80
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00
11.44 Gate Valve, 1/2"Ø pc 4.00 250.00 75.00 1,000.00 300.00
11.68 S.S. Grab Rail 1-1/2"Ø set 1.00 5,000.00 435.00 5,000.00 435.00
11.66 Teflon Tape roll 12.00 12.00 1.80 144.00 21.60
11.69 Mirror sq.ft 96.00 100.00 15.00 9,600.00 1,440.00
Sub-total
12.01 Catch Basin unit 8.00 1,500.00 450.00 12,000.00 3,600.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 4.00 82.50 24.75 330.00 99.00
12.13 uPVC Elbow 90o x 4"Ø pc 16.00 96.00 28.80 1,536.00 460.80
12.27 uPVC Wye 4" x 4" pc 12.00 165.00 49.50 1,980.00 594.00
12.21 uPVC Tee 4" x 4" pc 12.00 138.00 41.40 1,656.00 496.80
12.25 uPVC Wye 4" x 2" pc 16.00 97.00 29.10 1,552.00 465.60
12.11 uPVC Elbow 90o x 2"Ø pc 12.00 25.00 7.50 300.00 90.00
12.22 uPVC Wye 2" x 2" pc 12.00 38.00 11.40 456.00 136.80
12.17 uPVC Tee 2" x 2" pc 12.00 36.00 10.80 432.00 129.60
12.30 uPVC P-Trap 2" pc 16.00 66.00 19.80 1,056.00 316.80
12.12 uPVC Elbow 90o x 3"Ø pc 16.00 53.00 15.90 848.00 254.40
12.33 PVC Cement can 14.00 150.00 45.00 2,100.00 630.00
Sub-total
13.18 Neutralizer gal 48.00 132.00 39.60 6,336.00 1,900.80
13.01 Latex, Flat gal 190.00 424.00 127.20 80,560.00 24,168.00
13.20 Acri Color qrt 48.00 165.00 49.50 7,920.00 2,376.00
13.04 Enamel, Flatwall gal 30.00 0.40 144.90 12.00 4,347.00
Sub-total
14.00 Tile Works
Wall sq.m 152.00
14.16 Tile Adhesive 25 kg/bag bag 28.00 224.10 67.23 6,274.80 1,882.44
14.13 Tile Trim 6mm pc 16.00 97.75 29.33 1,564.00 469.20
14.15 Tile Grout 5 kg/bag bag 12.00 150.00 45.00 1,800.00 540.00


Sub-total
I. DIRECT COST
OLIVER R. HERNAND


RTMENT OF EDUCATION
Pasig City
IGHT-CLASSROOM
GRAND TOTAL
103,367.02
59,714.81
163,081.83
4,275.00
73,674.00
15,874.55
59,395.78
55,881.84
4,584.94
213,686.11
18,235.00
13,277.50
6,300.00
445,715.50
161,307.50
75,075.00
60,175.50
22,233.75
10,237.50
4,689.00
2,260.00
1,050.00
213,870.50
79,117.50
35,962.50
216,996.50
80,272.50
36,487.50
195,375.00
72,187.50
32,812.50

GRAND TOTAL
41,940.50
15,592.50
7,087.50
45,587.50
17,036.25
7,875.00
50,276.50
24,295.00
11,287.50
2,344.50
1,130.00
525.00
14,067.00
5,197.50
2,362.50
2,030,243.00
754,726.94
140,040.59
74,799.85
2,845.82
647,806.65
464,887.13
553,307.70
279,393.77
381,783.22
52,307.00
28,856.41
381,783.22
42,923.46
43,420.34
1,012.57
16,009.52
106,536.00
3,972,440.17
56,971.20
47,488.00
3,042.00
188,864.00
102,396.00
9,984.00
199,867.20

GRAND TOTAL
108,332.00
10,530.00
220,771.20
119,462.00
11,622.00
47,715.20
25,970.00
2,574.00
15,184.00
11,130.00
858.00
10,753.60
10,388.00
624.00
1,204,526.40
197,610.00
287,119.16
96,038.46
136,508.06
4,200.00
187,224.00
75,600.00
114,056.00
46,440.00
1,144,795.68
131,282.00
32,876.38
8,169.25
42,378.19
124,200.00

GRAND TOTAL
83,872.00
19,092.00
4,050.00
23,321.52
78,481.99
53,912.49
601,635.82
54,201.14
64,265.01
127,132.81
1,391.00
2,886.00
936.00
2,527.20
1,123.20
18,135.00
21,021.00
90,296.70
24,180.00
8,971.30
4,188.60
421,254.96
155,131.20
9,130.00
6,720.00
6,160.00
4,458.60
1,199.00
607.50
183,406.30
67,776.80
34,125.00
455.00

GRAND TOTAL
1,625.00
455.00
8,190.00
19,068.40
9,828.00
182.00
455.00
182.00
2,340.00
3,185.00
11,743.06
14,474.20
5,824.00
91.00
390.00
91.00
180,480.46
13,325.00
440.70
86.25
1,170.00
1,919.40
172.50
73,836.90
6,104.32
1,200.60
6,835.20
889.14
1,396.20
950.35
42,504.00
483.00
345.00
1,443.25
2,667.42
950.35
288.65
517.50
6,900.00
9,200.00
8,050.00
6,325.00
188,000.73
75,900.00
3,622.50
858.00
3,622.50
287.50

GRAND TOTAL
10,155.60
520.00
28.60
10,764.00
478.40
312.00
644.80
3,203.37
416.00
1,300.00
1,345.50
5,435.00
165.60
11,040.00
130,099.37
15,600.00
16,900.00
56,917.93
11,648.00
429.00
1,996.80
2,574.00
2,152.80
2,017.60
1,755.00
2,730.00
390.00
4,914.00
592.80
561.60
1,372.80
24,570.00
1,102.40
2,730.00
150,954.73
8,236.80
104,728.00
78,793.00
121,647.50
10,296.00
4,359.00
19,188.00
19,383.00
7,774.00
374,405.30
76,076.00
8,157.24
2,033.20
2,340.00

GRAND TOTAL
24,336.00
3,204.63
975.00
117,122.07
11,076,132.92
2,104,465.25
1,581,671.78
14,762,269.96
147,622.70
PhP14,909,892.66
PhP14,910,000.00
OLIVER R. HERNANDEZ
Chief, PFSED


Pasig City
PROJECT : PROPOSED FOUR-STOREY TWELVE-CLASSROOM

SCHOOL :
LOCATION :

Billboard
Sub-total
1.00 Earthworks
1.06 Select Fill cu.m 487.35 150.00 45.00 73,102.50 21,930.75
Sub-total
2.03 Washed Sand cu.m 6.00 900.00 150.00 5,400.00 900.00
2.03 Washed Sand cu.m 117.00 900.00 150.00 105,300.00 17,550.00
2.03 Washed Sand cu.m 22.50 900.00 150.00 20,250.00 3,375.00
2.03 Washed Sand cu.m 1.00 900.00 150.00 900.00 150.00
Columns cu.m 128.29
2.03 Washed Sand cu.m 64.25 900.00 150.00 57,825.00 9,637.50
2.03 Washed Sand cu.m 68.00 900.00 150.00 61,200.00 10,200.00
2.03 Washed Sand cu.m 49.25 900.00 150.00 44,325.00 7,387.50


2.03 Washed Sand cu.m 12.25 900.00 150.00 11,025.00 1,837.50
Stairs cu.m 29.16
2.03 Washed Sand cu.m 14.75 900.00 150.00 13,275.00 2,212.50
2.03 Washed Sand cu.m 17.25 900.00 150.00 15,525.00 2,587.50
2.03 Washed Sand cu.m 1.00 900.00 150.00 900.00 150.00
2.03 Washed Sand cu.m 2.75 900.00 150.00 2,475.00 412.50
Sub-total
3.00 Rebar Works
3.01 Column Footing kg 28,826.69 43.10 8.62 1,242,430.45 248,486.09
3.01 Tie beams kg
3.01 Columns kg
3.01 Ties - Grade 40 kg 19,337.98 40.10 8.02 775,452.84 155,090.57
3.01 Roof Beams
3.01 Stairs - Grade 60 kg 1,659.84 43.10 8.62 71,539.10 14,307.82
3.01 Slab on Grade - Grade 40 kg 1,443.74 40.10 8.02 57,893.78 11,578.76
3.01 Ramp on Fill - Grade 40 kg 42.09 40.10 8.02 1,687.61 337.52
3.02 G.I. Tie Wire kg 2,850.00 60.00 9.00 171,000.00 25,650.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 2,129.00 16.00 4.80 34,064.00 10,219.20
4.04 CWN, Assorted kg 30.00 60.00 18.00 1,800.00 540.00
Columns sq.m 897.12
4.01 Coco Lumber bd.ft 15,252.00 16.00 4.80 244,032.00 73,209.60
4.04 CWN, Assorted kg 214.00 60.00 18.00 12,840.00 3,852.00
Beams and Girders sq.m 1,081.80
4.01 Coco Lumber bd.ft 18,391.00 16.00 4.80 294,256.00 88,276.80


4.04 CWN, Assorted kg 258.00 60.00 18.00 15,480.00 4,644.00
4.01 Coco Lumber bd.ft 16,737.00 16.00 4.80 267,792.00 80,337.60
4.04 CWN, Assorted kg 235.00 60.00 18.00 14,100.00 4,230.00
4.01 Coco Lumber bd.ft 3,662.00 16.00 4.80 58,592.00 17,577.60
4.04 CWN, Assorted kg 52.00 60.00 18.00 3,120.00 936.00
Stairs sq.m 42.90
4.01 Coco Lumber bd.ft 730.00 16.00 4.80 11,680.00 3,504.00
4.04 CWN, Assorted kg 11.00 60.00 18.00 660.00 198.00
4.01 Coco Lumber bd.ft 620.00 16.00 4.80 9,920.00 2,976.00
4.04 CWN, Assorted kg 9.00 60.00 18.00 540.00 162.00
Sub-total
5.00 Masonry Works
5.05 CHB 6" thk pc 20,220.00 12.00 3.00 242,640.00 60,660.00
5.03 Washed Sand cu.m 136.49 900.00 180.00 122,836.50 24,567.30
5.06 10mm x 6m RSB kg 4,264.64 40.10 9.03 171,011.99 38,509.68
5.07 G.I. Tie Wire kg 86.00 60.00 15.00 5,160.00 1,290.00
5.03 Washed Sand cu.m 107.00 900.00 180.00 96,300.00 19,260.00
Floor Topping sq.m 1,026.00
5.03 Washed Sand cu.m 68.00 900.00 180.00 61,200.00 12,240.00
Sub-total



6.05 set 5.00 4,167.50 529.13 20,837.50 2,645.63
D-3a Louver Door 0.80m x 2.10m on 150mm

Wooden Jamb complete with Accessories set 2.00 3,704.44 470.34 7,408.89 940.68

6.06 set 18.00 3,408.75 443.81 61,357.50 7,988.63
W - 1, ( 4.0 x 1.5 m) Steel Casement Window

6.51 with Grilles, Semi French Type with 1/4 thk set 24.00 5,750.00 2,012.50 138,000.00 48,300.00
Clear Glass Panes complete with Accessories



W - 3, ( 2.0 x 0.6 m) Steel Awning Window with

6.09 Grilles with 1/4 thk Clear Glass Panes set 8.00 4,248.00 525.00 33,984.00 4,200.00

Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 1,954.37 32.00 9.60 62,539.78 18,761.93
7.14 L 50 x 50 x 6mm kg 2,317.25 32.00 9.60 74,151.94 22,245.58
7.07 LC 150 x 65 x 20 x 2.0mm kg 3,569.77 43.00 12.90 153,500.18 46,050.05
Anchor Bolt with Nuts and Washer, 12mmØ x
7.34 pc 108.00 27.00 8.10 2,916.00 874.80
50mm x 300mm
7.35 pc 108.00 12.00 3.60 1,296.00 388.80
50mm x 200mm
7.45 G.I. Pipe 2"Ø Sch.40 pc 88.00 1,781.00 534.30 156,728.00 47,018.40
7.46 Welding Rod kg 157.00 67.00 20.10 10,519.00 3,155.70
Sub-total
8.00 Roofing Works
8.16 m 516.60 380.00 76.00 196,308.00 39,261.60
1220mm x 0.4mm thk
8.22 pc 34.00 415.00 0.00 14,110.00 0.00
2.440m x 0.4mm thk
8.19 pc 12.00 560.00 0.00 6,720.00 0.00
2.440m x 0.4mm thk
8.17 pc 17.00 560.00 0.00 9,520.00 0.00
2.440m x 0.4mm thk
8.35 Teckscrew 2-1/2" pc 3,761.00 1.80 0.00 6,769.80 0.00
8.36 Roof Sealant L 8.00 299.75 0.00 2,398.00 0.00
8.37 Blind Rivets pc 630.00 1.35 0.00 850.50 0.00
Sub-total


9.43 Lawanit, 1/4" thk pc 24.00 280.00 84.00 6,720.00 2,016.00
Sub-total
Roughing-ins
RSC 40mmØ pc 1.00 460.00 138.00 460.00 138.00
Entrance Cap 40mm dia. pc 1.00 102.00 30.60 102.00 30.60
Wires & Fixtures
Compact Fluorescent Lamp, 18 watts pc 28.00 165.00 33.00 4,620.00 924.00
set 4.00 4,697.50 964.61 18,790.00 3,858.45
set 1.00 4,452.75 667.91 4,452.75 667.91
100AT/100AF Main
Sub-total
Wall hung lavatory w/accessories set 2.00 2,100.00 315.00 4,200.00 630.00
11.64 Concrete Counter Sink Type, with Lever Type set 8.00 3,150.00 472.50 25,200.00 3,780.00
11.19a G.I. Tee, 3/4" x 1/2"Ø pc 32.00 41.25 12.38 1,320.00 396.00
11.67 Tissue Holder pc 2.00 250.00 37.50 500.00 75.00
11.04 PP-R Pipe 1"Ø pc 28.00 558.00 167.40 15,624.00 4,687.20
11.10 PP-R Coupling, 1"Ø pc 32.00 25.00 7.50 800.00 240.00


11.05 PP-R Pipe 3/4"Ø pc 48.00 345.00 103.50 16,560.00 4,968.00
11.22 PP-R Elbow 90o x 3/4"Ø pc 32.00 23.00 6.90 736.00 220.80
11.09 PP-R Coupling, 3/4"Ø pc 32.00 15.00 4.50 480.00 144.00
11.16 PP-R Tee, 3/4"Ø pc 32.00 31.00 9.30 992.00 297.60
11.77 PP-R Adaptor Female Thread 1/2"Ø pc 60.00 84.97 25.49 5,098.20 1,529.46
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00
11.44 Gate Valve, 1/2"Ø pc 8.00 250.00 75.00 2,000.00 600.00
11.68 S.S. Grab Rail 1-1/2"Ø set 2.00 5,000.00 435.00 10,000.00 870.00
11.66 Teflon Tape roll 24.00 12.00 1.80 288.00 43.20
11.69 Mirror sq.ft 192.00 100.00 15.00 19,200.00 2,880.00
Sub-total
12.01 Catch Basin unit 10.00 1,500.00 450.00 15,000.00 4,500.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 8.00 82.50 24.75 660.00 198.00
12.13 uPVC Elbow 90o x 4"Ø pc 32.00 96.00 28.80 3,072.00 921.60
12.27 uPVC Wye 4" x 4" pc 24.00 165.00 49.50 3,960.00 1,188.00
12.21 uPVC Tee 4" x 4" pc 24.00 138.00 41.40 3,312.00 993.60
12.25 uPVC Wye 4" x 2" pc 32.00 97.00 29.10 3,104.00 931.20
12.11 uPVC Elbow 90o x 2"Ø pc 24.00 25.00 7.50 600.00 180.00
12.22 uPVC Wye 2" x 2" pc 24.00 38.00 11.40 912.00 273.60
12.17 uPVC Tee 2" x 2" pc 24.00 36.00 10.80 864.00 259.20
12.30 uPVC P-Trap 2" pc 32.00 66.00 19.80 2,112.00 633.60
12.12 uPVC Elbow 90o x 3"Ø pc 20.00 53.00 15.90 1,060.00 318.00
12.33 PVC Cement can 37.00 150.00 45.00 5,550.00 1,665.00
Sub-total
13.18 Neutralizer gal 76.00 132.00 39.60 10,032.00 3,009.60
13.01 Latex, Flat gal 303.00 424.00 127.20 128,472.00 38,541.60
13.20 Acri Color qrt 76.00 165.00 49.50 12,540.00 3,762.00
Sub-total
14.00 Tile Works
Wall sq.m 304.00
14.13 Tile Trim 6mm pc 64.00 97.75 29.33 6,256.00 1,876.80
14.15 Tile Grout 5 kg/bag bag 23.00 150.00 45.00 3,450.00 1,035.00


Sub-total
I. DIRECT COST
OLIVER R. HERNAN

public of the Philippines

TMENT OF EDUCATION
Pasig City
LVE-CLASSROOM
GRAND TOTAL
183,701.05
110,220.63
293,921.69
6,840.00
131,409.00
25,562.59
95,033.25
93,620.70
7,335.90
359,801.44
18,495.50
13,277.50
6,300.00
730,442.00
264,137.50
122,850.00
140,409.50
51,975.00
23,625.00
4,689.00
2,260.00
1,050.00
401,170.00
148,417.50
67,462.50
423,833.50
156,791.25
71,400.00
307,911.00
113,767.50
51,712.50

GRAND TOTAL
75,805.50
28,008.75
12,862.50
91,175.00
33,783.75
15,487.50
80,234.00
38,702.50
18,112.50
4,689.00
2,260.00
1,050.00
16,932.50
6,352.50
2,887.50
3,550,320.25
1,490,916.54
439,520.18
174,853.45
5,691.63
926,392.71
930,543.41
1,027,818.94
397,592.85
566,377.77
882,714.86
174,853.45
85,846.92
69,472.54
2,025.14
19,211.43
196,650.00
7,390,481.81
44,283.20
25,228.00
2,340.00
317,241.60
114,268.00
16,692.00
382,532.80
138,012.00

GRAND TOTAL
20,124.00
348,129.60
125,398.00
18,330.00
76,169.60
27,454.00
4,056.00
15,184.00
11,130.00
858.00
12,896.00
12,614.00
702.00
1,713,642.80
303,300.00
440,682.36
147,403.80
209,521.68
6,450.00
287,292.00
115,560.00
182,382.00
73,440.00
1,766,031.84
196,923.00
33,398.26
23,483.13
8,349.56
69,346.13
186,300.00

GRAND TOTAL
125,808.00
38,184.00
5,062.50
686,854.57
81,301.71
96,397.52
199,550.23
2,225.60
3,848.00
1,248.00
3,790.80
1,684.80
27,202.50
31,531.50
203,746.40
45,942.00
13,674.70
6,282.90
718,426.65
235,569.60
14,110.00
6,720.00
9,520.00
6,769.80
2,398.00
850.50
275,937.90
108,433.00
54,145.00
637.00
2,600.00
637.00
12,870.00

GRAND TOTAL
27,664.00
14,508.00
182.00
715.00
182.00
3,510.00
3,185.00
15,887.66
21,686.60
8,736.00
182.00
520.00
182.00
276,462.26
28,290.60
4,290.00
598.00
132.60
1,872.00
3,119.03
172.50
110,935.44
6,771.98
12,636.00
9,113.60
2,667.42
4,188.60
950.35
46,368.00
15,778.00
5,544.00
805.00
22,648.45
5,120.66
646.88
6,900.00
9,200.00
8,050.00
6,325.00
313,124.10
126,500.00
4,830.00
28,980.00
1,716.00
6,037.50
575.00
20,311.20
1,040.00

GRAND TOTAL
57.20
21,528.00
956.80
624.00
1,289.60
6,627.66
416.00
2,600.00
2,691.00
10,870.00
331.20
22,080.00
260,061.16
19,500.00
23,920.00
56,917.93
23,296.00
858.00
3,993.60
5,148.00
4,305.60
4,035.20
3,510.00
5,460.00
780.00
9,828.00
1,185.60
1,123.20
2,745.60
30,576.00
1,378.00
7,215.00
205,775.73
13,041.60
167,013.60
125,654.10
193,995.75
16,302.00
28,883.40
29,421.60
29,720.60
11,830.00
615,862.65
152,152.00
16,023.15
8,132.80
4,485.00
48,656.40

GRAND TOTAL
6,117.93
1,755.00
237,322.28
18,664,027.14
3,546,165.16
2,665,223.08
24,875,415.37
248,754.15
PhP25,124,169.53
PhP25,125,000.00
OLIVER R. HERNANDEZ
Chief, PFSED


Pasig City
PROJECT : PROPOSED FOUR-STOREY EIGHT-CLASSROOM

SCHOOL :
LOCATION :

Billboard
Sub-total
1.00 Earthworks
1.06 Select Fill cu.m 609.19 150.00 45.00 91,378.13 27,413.44
Sub-total
2.03 Washed Sand cu.m 10.75 900.00 150.00 9,675.00 1,612.50
2.03 Washed Sand cu.m 130.75 900.00 150.00 117,675.00 19,612.50
2.03 Washed Sand cu.m 18.75 900.00 150.00 16,875.00 2,812.50
2.03 Washed Sand cu.m 2.00 900.00 150.00 1,800.00 300.00
Columns cu.m 125.54
2.03 Washed Sand cu.m 63.00 900.00 150.00 56,700.00 9,450.00
2.03 Washed Sand cu.m 63.50 900.00 150.00 57,150.00 9,525.00
2.03 Washed Sand cu.m 62.50 900.00 150.00 56,250.00 9,375.00


2.03 Washed Sand cu.m 13.00 900.00 150.00 11,700.00 1,950.00
Stairs cu.m 29.16
2.03 Washed Sand cu.m 14.75 900.00 150.00 13,275.00 2,212.50
2.03 Washed Sand cu.m 21.50 900.00 150.00 19,350.00 3,225.00
2.03 Washed Sand cu.m 1.00 900.00 150.00 900.00 150.00
2.03 Washed Sand cu.m 4.50 900.00 150.00 4,050.00 675.00
Sub-total
3.00 Rebar Works
3.01 Tie beams kg
3.01 Columns kg
3.01 Ties - Grade 40 kg 17,630.35 40.10 8.02 706,977.12 141,395.42
3.01 Roof Beams
3.01 Stairs - Grade 60 kg 1,659.84 43.10 8.62 71,539.10 14,307.82
3.01 Ramp on Fill - Grade 40 kg 42.09 40.10 8.02 1,687.61 337.52
3.02 G.I. Tie Wire kg 2,585.00 60.00 9.00 155,100.00 23,265.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 2,635.00 16.00 4.80 42,160.00 12,648.00
4.04 CWN, Assorted kg 37.00 60.00 18.00 2,220.00 666.00
Columns sq.m 981.77
4.01 Coco Lumber bd.ft 16,691.00 16.00 4.80 267,056.00 80,116.80
4.04 CWN, Assorted kg 234.00 60.00 18.00 14,040.00 4,212.00
4.01 Coco Lumber bd.ft 17,532.00 16.00 4.80 280,512.00 84,153.60


4.04 CWN, Assorted kg 246.00 60.00 18.00 14,760.00 4,428.00
Suspended Slab sq.m 1,248.67
4.01 Coco Lumber bd.ft 21,228.00 16.00 4.80 339,648.00 101,894.40
4.04 CWN, Assorted kg 298.00 60.00 18.00 17,880.00 5,364.00
4.01 Coco Lumber bd.ft 4,406.00 16.00 4.80 70,496.00 21,148.80
4.04 CWN, Assorted kg 62.00 60.00 18.00 3,720.00 1,116.00
Stairs sq.m 85.80
4.01 Coco Lumber bd.ft 1,459.00 16.00 4.80 23,344.00 7,003.20
4.04 CWN, Assorted kg 21.00 60.00 18.00 1,260.00 378.00
4.01 Coco Lumber bd.ft 1,033.00 16.00 4.80 16,528.00 4,958.40
4.04 CWN, Assorted kg 15.00 60.00 18.00 900.00 270.00
Sub-total
5.00 Masonry Works
5.05 CHB 6" thk pc 24,499.00 12.00 3.00 293,988.00 73,497.00
5.03 Washed Sand cu.m 165.37 900.00 180.00 148,831.43 29,766.29
5.06 10mm x 6m RSB kg 5,167.21 40.10 9.03 207,205.15 46,659.91
5.07 G.I. Tie Wire kg 104.00 60.00 15.00 6,240.00 1,560.00
5.03 Washed Sand cu.m 130.00 900.00 180.00 117,000.00 23,400.00
5.03 Washed Sand cu.m 85.00 900.00 180.00 76,500.00 15,300.00
Sub-total



6.05 set 5.00 4,167.50 529.13 20,837.50 2,645.63
D-3a Louver Door 0.80m x 2.10m on

150mm Wooden Jamb complete with set 2.00 3,704.44 470.34 7,408.89 940.68

Accessories
W - 1, ( 4.0 x 1.5 m) Steel Casement

Window with Grilles, Semi French Type
6.51 set 32.00 5,750.00 2,012.50 184,000.00 64,400.00
with 1/4 thk Clear Glass Panes complete
with Accessories




6.09 with Grilles with 1/4 thk Clear Glass Panes set 8.00 4,248.00 525.00 33,984.00 4,200.00

Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 2,388.67 32.00 9.60 76,437.50 22,931.25
7.14 L 50 x 50 x 6mm kg 2,832.19 32.00 9.60 90,630.14 27,189.04
7.07 LC 150 x 65 x 20 x 2.0mm kg 4,433.43 43.00 12.90 190,637.31 57,191.19
7.34 pc 132.00 27.00 8.10 3,564.00 1,069.20
x 50mm x 300mm
7.35 pc 132.00 12.00 3.60 1,584.00 475.20
x 50mm x 200mm
7.45 G.I. Pipe 2"Ø Sch.40 pc 45.00 1,781.00 534.30 80,145.00 24,043.50
7.46 Welding Rod kg 194.00 67.00 20.10 12,998.00 3,899.40
Sub-total
8.00 Roofing Works
8.16 m 642.60 380.00 76.00 244,188.00 48,837.60
8.22 pc 42.00 415.00 0.00 17,430.00 0.00
2.440m x 0.4mm thk
8.19 pc 12.00 560.00 0.00 6,720.00 0.00
2.440m x 0.4mm thk
8.17 pc 21.00 560.00 0.00 11,760.00 0.00
8.35 Teckscrew 2-1/2" pc 4,679.00 1.80 0.00 8,422.20 0.00
8.36 Roof Sealant L 8.00 299.75 0.00 2,398.00 0.00
8.37 Blind Rivets pc 750.00 1.35 0.00 1,012.50 0.00
Sub-total


9.43 Lawanit, 1/4" thk pc 32.00 280.00 84.00 8,960.00 2,688.00
Sub-total
Roughing-ins
RSC 40mmØ pc 1.00 540.00 162.00 540.00 162.00
Wires & Fixtures
Compact Fluorescent Lamp, 18 watts pc 28.00 165.00 33.00 4,620.00 924.00
set 1.00 4,074.75 611.21 4,074.75 611.21
set 3.00 3,804.75 2,092.76 11,414.25 6,278.29
set 1.00 8,130.75 1,219.61 8,130.75 1,219.61
125AT/225AF Main
Sub-total
11.64 Concrete Counter Sink Type, with Lever Ty set 8.00 3,150.00 472.50 25,200.00 3,780.00


11.19a G.I. Tee, 3/4" x 1/2"Ø pc 32.00 41.25 12.38 1,320.00 396.00
11.67 Tissue Holder pc 2.00 250.00 37.50 500.00 75.00
11.04 PP-R Pipe 1"Ø pc 28.00 558.00 167.40 15,624.00 4,687.20
11.10 PP-R Coupling, 1"Ø pc 32.00 25.00 7.50 800.00 240.00
11.05 PP-R Pipe 3/4"Ø pc 48.00 345.00 103.50 16,560.00 4,968.00
11.22 PP-R Elbow 90o x 3/4"Ø pc 32.00 23.00 6.90 736.00 220.80
11.09 PP-R Coupling, 3/4"Ø pc 32.00 15.00 4.50 480.00 144.00
11.16 PP-R Tee, 3/4"Ø pc 32.00 31.00 9.30 992.00 297.60
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00
11.44 Gate Valve, 1/2"Ø pc 8.00 250.00 75.00 2,000.00 600.00
11.68 S.S. Grab Rail 1-1/2"Ø set 2.00 5,000.00 435.00 10,000.00 870.00
11.66 Teflon Tape roll 24.00 12.00 1.80 288.00 43.20
11.69 Mirror sq.ft 192.00 100.00 15.00 19,200.00 2,880.00
Sub-total
12.01 Catch Basin unit 16.00 1,500.00 450.00 24,000.00 7,200.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 8.00 82.50 24.75 660.00 198.00
12.13 uPVC Elbow 90o x 4"Ø pc 32.00 96.00 28.80 3,072.00 921.60
12.27 uPVC Wye 4" x 4" pc 24.00 165.00 49.50 3,960.00 1,188.00
12.21 uPVC Tee 4" x 4" pc 24.00 138.00 41.40 3,312.00 993.60
12.25 uPVC Wye 4" x 2" pc 32.00 97.00 29.10 3,104.00 931.20
12.11 uPVC Elbow 90o x 2"Ø pc 24.00 25.00 7.50 600.00 180.00
12.22 uPVC Wye 2" x 2" pc 24.00 38.00 11.40 912.00 273.60
12.17 uPVC Tee 2" x 2" pc 24.00 36.00 10.80 864.00 259.20
12.30 uPVC P-Trap 2" pc 32.00 66.00 19.80 2,112.00 633.60
12.12 uPVC Elbow 90o x 3"Ø pc 24.00 53.00 15.90 1,272.00 381.60
12.33 PVC Cement can 32.00 150.00 45.00 4,800.00 1,440.00
Sub-total
13.18 Neutralizer gal 89.00 132.00 39.60 11,748.00 3,524.40
13.01 Latex, Flat gal 356.00 424.00 127.20 150,944.00 45,283.20
13.20 Acri Color qrt 89.00 165.00 49.50 14,685.00 4,405.50
13.04 Enamel, Flatwall gal 59.00 0.40 144.90 23.60 8,549.10
Sub-total
14.00 Tile Works
Wall sq.m 304.00


14.13 Tile Trim 6mm pc 64.00 97.75 29.33 6,256.00 1,876.80
Sub-total
I. DIRECT COST
OLIVER R. HERNAN

public of the Philippines

TMENT OF EDUCATION
Pasig City
HT-CLASSROOM
GRAND TOTAL
186,048.25
107,324.96
293,373.21
8,550.00
135,474.00
31,563.29
118,791.56
106,974.04
9,169.88
410,522.77
33,083.50
24,012.50
11,287.50
816,928.00
295,495.00
137,287.50
115,922.50
43,023.75
19,687.50
9,378.00
4,520.00
2,100.00
392,573.50
145,241.25
66,150.00
395,960.00
146,396.25
66,675.00
390,489.50
144,375.00
65,625.00

GRAND TOTAL
80,234.00
29,741.25
13,650.00
91,175.00
33,783.75
15,487.50
100,292.50
48,307.50
22,575.00
4,689.00
2,260.00
1,050.00
28,134.00
10,395.00
4,725.00
3,812,710.75
1,384,335.66
262,289.14
144,087.45
5,691.63
1,187,645.53
848,372.54
1,040,286.36
504,177.88
763,566.43
101,551.52
51,710.33
85,846.92
86,840.67
2,025.14
32,019.05
178,365.00
6,678,811.25
54,808.00
46,004.00
2,886.00
347,172.80
187,726.00
18,252.00
364,665.60
196,630.00

GRAND TOTAL
19,188.00
441,542.40
238,182.00
23,244.00
91,644.80
49,714.00
4,836.00
30,347.20
22,260.00
1,638.00
21,486.40
20,776.00
1,170.00
2,184,173.20
367,485.00
533,940.52
178,597.71
253,865.07
7,800.00
348,086.00
140,400.00
227,843.00
91,800.00
2,149,817.29
262,564.00
33,398.26
23,483.13
8,349.56
69,346.13
248,400.00

GRAND TOTAL
167,744.00
38,184.00
5,062.50
34,982.28
235,445.97
107,824.99
1,234,784.81
99,368.76
117,819.19
247,828.51
2,782.00
5,772.00
1,872.00
4,633.20
2,059.20
33,247.50
38,538.50
104,188.50
48,360.00
16,897.40
7,679.10
731,045.85
293,025.60
17,430.00
6,720.00
11,760.00
8,422.20
2,398.00
1,012.50
340,768.30
135,553.60
67,795.00
819.00

GRAND TOTAL
3,250.00
819.00
16,380.00
33,345.00
17,316.00
273.00
845.00
273.00
4,680.00
3,185.00
18,650.74
28,948.40
11,648.00
182.00
715.00
182.00
344,859.74
34,819.20
4,290.00
702.00
108.00
2,281.50
3,838.80
172.50
138,309.12
7,535.02
12,636.00
12,816.00
2,445.14
4,886.70
950.35
61,824.00
5,544.00
805.00
4,685.96
17,692.54
9,350.36
776.25
6,900.00
9,200.00
8,050.00
6,325.00
356,943.44
126,500.00
4,830.00
28,980.00

GRAND TOTAL
1,716.00
6,037.50
575.00
20,311.20
1,040.00
57.20
21,528.00
956.80
624.00
1,289.60
6,627.66
416.00
2,600.00
2,691.00
10,870.00
331.20
22,080.00
260,061.16
31,200.00
33,800.00
56,917.93
23,296.00
858.00
3,993.60
5,148.00
4,305.60
4,035.20
3,510.00
5,460.00
780.00
9,828.00
1,185.60
1,123.20
2,745.60
37,128.00
1,653.60
6,240.00
233,208.33
15,272.40
196,227.20
147,633.20
227,929.00
19,090.50
8,572.70
37,736.40
38,119.90
15,210.00
705,791.30
152,152.00

GRAND TOTAL
16,023.15
8,132.80
4,485.00
48,656.40
6,117.93
1,755.00
237,322.28
19,974,193.68
3,795,096.80
2,852,314.86
26,621,605.33
266,216.05
PhP26,887,821.39
PhP26,888,000.00
OLIVER R. HERNANDEZ
Chief, PFSED


Pasig City
PROJECT : PROPOSED FOUR-STOREY TWENTY-CLASSROOM

SCHOOL :
LOCATION :

Billboard
Sub-total
1.00 Earthworks
1.06 Select Fill cu.m 731.03 150.00 45.00 109,653.75 32,896.13
Sub-total
2.03 Washed Sand cu.m 14.25 900.00 150.00 12,825.00 2,137.50
2.03 Washed Sand cu.m 174.75 900.00 150.00 157,275.00 26,212.50
2.03 Washed Sand cu.m 34.25 900.00 150.00 30,825.00 5,137.50
2.03 Washed Sand cu.m 1.00 900.00 150.00 900.00 150.00
Columns cu.m 185.06
2.03 Washed Sand cu.m 92.75 900.00 150.00 83,475.00 13,912.50
2.03 Washed Sand cu.m 92.50 900.00 150.00 83,250.00 13,875.00
2.03 Washed Sand cu.m 73.50 900.00 150.00 66,150.00 11,025.00


2.03 Washed Sand cu.m 17.50 900.00 150.00 15,750.00 2,625.00
Stairs cu.m 14.58
2.03 Washed Sand cu.m 7.50 900.00 150.00 6,750.00 1,125.00
2.03 Washed Sand cu.m 25.75 900.00 150.00 23,175.00 3,862.50
2.03 Washed Sand cu.m 0.50 900.00 150.00 450.00 75.00
2.03 Washed Sand cu.m 2.25 900.00 150.00 2,025.00 337.50
Sub-total
3.00 Rebar Works
3.01 Tie beams kg
3.01 Columns kg
Main Bars - Grade 60 kg 32,162.21 43.10 8.62 1,386,191.16 277,238.23
3.01 Ties - Grade 40 kg 29,274.70 40.10 8.02 1,173,915.31 234,783.06
3.01 Roof Beams
3.01 Stairs - Grade 60 kg 1,659.84 43.10 8.62 71,539.10 14,307.82
3.01 Ramp on Fill - Grade 40 kg 21.04 40.10 8.02 843.81 168.76
3.02 G.I. Tie Wire kg 4,721.00 60.00 9.00 283,260.00 42,489.00
Sub-total
4.00 Formworks
4.01 Coco Lumber bd.ft 6,479.00 16.00 4.80 103,664.00 31,099.20
4.04 CWN, Assorted kg 91.00 60.00 18.00 5,460.00 1,638.00
Columns sq.m 1,284.09
4.01 Coco Lumber bd.ft 21,830.00 16.00 4.80 349,280.00 104,784.00
4.04 CWN, Assorted kg 306.00 60.00 18.00 18,360.00 5,508.00
4.01 Coco Lumber bd.ft 24,644.00 16.00 4.80 394,304.00 118,291.20


4.04 CWN, Assorted kg 346.00 60.00 18.00 20,760.00 6,228.00
Suspended Slab sq.m 1,469.76
4.01 Coco Lumber bd.ft 24,986.00 16.00 4.80 399,776.00 119,932.80
4.04 CWN, Assorted kg 350.00 60.00 18.00 21,000.00 6,300.00
4.01 Coco Lumber bd.ft 5,792.00 16.00 4.80 92,672.00 27,801.60
4.04 CWN, Assorted kg 82.00 60.00 18.00 4,920.00 1,476.00
Stairs sq.m 42.90
4.01 Coco Lumber bd.ft 730.00 16.00 4.80 11,680.00 3,504.00
4.04 CWN, Assorted kg 11.00 60.00 18.00 660.00 198.00
4.01 Coco Lumber bd.ft 517.00 16.00 4.80 8,272.00 2,481.60
4.04 CWN, Assorted kg 8.00 60.00 18.00 480.00 144.00
Sub-total
5.00 Masonry Works
5.05 CHB 6" thk pc 26,897.00 12.00 3.00 322,764.00 80,691.00
5.03 Washed Sand cu.m 181.55 900.00 180.00 163,399.28 32,679.86
5.06 10mm x 6m RSB kg 5,672.89 40.10 9.03 227,482.79 51,226.18
5.07 G.I. Tie Wire kg 114.00 60.00 15.00 6,840.00 1,710.00
5.03 Washed Sand cu.m 143.00 900.00 180.00 128,700.00 25,740.00
5.03 Washed Sand cu.m 102.00 900.00 180.00 91,800.00 18,360.00
Sub-total



6.05 set 5.00 4,167.50 529.13 20,837.50 2,645.63
D-3a Louver Door 0.80m x 2.10m on 150mm

Wooden Jamb complete with Accessories set 2.00 3,704.44 470.34 7,408.89 940.68

6.06 set 18.00 3,408.75 443.81 61,357.50 7,988.63
W - 1, ( 4.0 x 1.5 m) Steel Casement Window

6.51 with Grilles, Semi French Type with 1/4 thk set 40.00 5,750.00 2,012.50 230,000.00 80,500.00
Clear Glass Panes complete with Accessories



W - 3, ( 2.0 x 0.6 m) Steel Awning Window with

6.09 Grilles with 1/4 thk Clear Glass Panes set 8.00 4,248.00 525.00 33,984.00 4,200.00

Sub-total
7.00 Steel Works
7.13 L 50 x 50 x 5mm kg 2,822.98 32.00 9.60 90,335.23 27,100.57
7.14 L 50 x 50 x 6mm kg 3,347.14 32.00 9.60 107,108.35 32,132.51
7.07 LC 150 x 65 x 20 x 2.0mm kg 5,297.08 43.00 12.90 227,774.45 68,332.34
7.34 pc 156.00 27.00 8.10 4,212.00 1,263.60
50mm x 300mm
7.35 pc 156.00 12.00 3.60 1,872.00 561.60
50mm x 200mm
7.45 G.I. Pipe 2"Ø Sch.40 pc 124.00 1,781.00 534.30 220,844.00 66,253.20
7.46 Welding Rod kg 230.00 67.00 20.10 15,410.00 4,623.00
Sub-total
8.00 Roofing Works
8.16 m 768.60 380.00 76.00 292,068.00 58,413.60
1220mm x 0.4mm thk
8.22 pc 50.00 415.00 0.00 20,750.00 0.00
2.440m x 0.4mm thk
8.19 pc 12.00 560.00 0.00 6,720.00 0.00
2.440m x 0.4mm thk
8.17 pc 25.00 560.00 0.00 14,000.00 0.00
2.440m x 0.4mm thk
8.35 Teckscrew 2-1/2" pc 5,596.00 1.80 0.00 10,072.80 0.00
8.36 Roof Sealant L 10.00 299.75 0.00 2,997.50 0.00
8.37 Blind Rivets pc 870.00 1.35 0.00 1,174.50 0.00
Sub-total


9.43 Lawanit, 1/4" thk pc 39.00 280.00 84.00 10,920.00 3,276.00
Sub-total
Roughing-ins
RSC 40mmØ pc 1.00 460.00 138.00 460.00 138.00
Wires & Fixtures
10.28 Duplex C.O. with Plate pc 56.00 263.80 21.00 14,772.80 1,176.00
Compact Fluorescent Lamp, 18 watts pc 36.00 165.00 33.00 5,940.00 1,188.00
set 1.00 4,877.50 731.63 4,877.50 731.63
set 3.00 4,697.50 964.61 14,092.50 2,893.84
set 1.00 6,802.75 1,020.41 6,802.75 1,020.41
125AT/225AF Main
Sub-total
11.64 Concrete Counter Sink Type, with Lever Type set 8.00 3,150.00 472.50 25,200.00 3,780.00
11.19a G.I. Tee, 3/4" x 1/2"Ø pc 32.00 41.25 12.38 1,320.00 396.00
11.67 Tissue Holder pc 2.00 250.00 37.50 500.00 75.00


11.04 PP-R Pipe 1"Ø pc 28.00 558.00 167.40 15,624.00 4,687.20
11.10 PP-R Coupling, 1"Ø pc 32.00 25.00 7.50 800.00 240.00
11.05 PP-R Pipe 3/4"Ø pc 48.00 345.00 103.50 16,560.00 4,968.00
11.22 PP-R Elbow 90o x 3/4"Ø pc 32.00 23.00 6.90 736.00 220.80
11.09 PP-R Coupling, 3/4"Ø pc 32.00 15.00 4.50 480.00 144.00
11.16 PP-R Tee, 3/4"Ø pc 32.00 31.00 9.30 992.00 297.60
11.45 Gate Valve, 3/4"Ø pc 1.00 320.00 96.00 320.00 96.00
11.44 Gate Valve, 1/2"Ø pc 8.00 250.00 75.00 2,000.00 600.00
11.68 S.S. Grab Rail 1-1/2"Ø set 2.00 5,000.00 435.00 10,000.00 870.00
11.66 Teflon Tape roll 24.00 12.00 1.80 288.00 43.20
11.69 Mirror sq.ft 192.00 100.00 15.00 19,200.00 2,880.00
Sub-total
12.01 Catch Basin unit 16.00 1,500.00 450.00 24,000.00 7,200.00
12.16 uPVC Elbow 1/8 x 4"Ø pc 8.00 82.50 24.75 660.00 198.00
12.13 uPVC Elbow 90o x 4"Ø pc 32.00 96.00 28.80 3,072.00 921.60
12.27 uPVC Wye 4" x 4" pc 24.00 165.00 49.50 3,960.00 1,188.00
12.21 uPVC Tee 4" x 4" pc 24.00 138.00 41.40 3,312.00 993.60
12.25 uPVC Wye 4" x 2" pc 32.00 97.00 29.10 3,104.00 931.20
12.11 uPVC Elbow 90o x 2"Ø pc 24.00 25.00 7.50 600.00 180.00
12.22 uPVC Wye 2" x 2" pc 24.00 38.00 11.40 912.00 273.60
12.17 uPVC Tee 2" x 2" pc 24.00 36.00 10.80 864.00 259.20
12.30 uPVC P-Trap 2" pc 32.00 66.00 19.80 2,112.00 633.60
12.12 uPVC Elbow 90o x 3"Ø pc 42.00 53.00 15.90 2,226.00 667.80
12.33 PVC Cement can 37.00 150.00 45.00 5,550.00 1,665.00
Sub-total
13.18 Neutralizer gal 104.00 132.00 39.60 13,728.00 4,118.40
13.01 Latex, Flat gal 415.00 424.00 127.20 175,960.00 52,788.00
13.20 Acri Color qrt 104.00 165.00 49.50 17,160.00 5,148.00
Sub-total
14.00 Tile Works
Wall sq.m 304.00
14.13 Tile Trim 6mm pc 64.00 97.75 29.33 6,256.00 1,876.80


Sub-total
I. DIRECT COST
OLIVER R. HERNAN

epublic of the Philippines

TMENT OF EDUCATION
Pasig City
ENTY-CLASSROOM
GRAND TOTAL
277,070.43
166,242.26
443,312.68
10,260.00
196,696.60
38,343.40
142,549.88
140,418.58
11,003.85
539,272.30
44,285.00
31,922.50
14,962.50
1,091,495.00
394,652.50
183,487.50
213,610.00
79,117.50
35,962.50
4,689.00
2,260.00
1,050.00
578,570.50
213,963.75
97,387.50
577,007.50
213,386.25
97,125.00
459,522.00
169,785.00
77,175.00

GRAND TOTAL
108,628.50
40,136.25
18,375.00
45,587.50
17,036.25
7,875.00
120,351.00
58,195.00
27,037.50
2,344.50
1,130.00
525.00
14,067.00
5,197.50
2,362.50
5,050,265.00
2,973,046.36
777,980.62
318,043.56
5,691.63
1,663,429.40
1,408,698.37
1,414,823.82
640,575.56
1,068,072.19
1,288,932.58
146,394.90
85,846.92
104,208.81
1,012.57
32,019.05
325,749.00
12,254,525.34
134,763.20
74,942.00
7,098.00
454,064.00
163,240.00
23,868.00
512,595.20
184,758.00

GRAND TOTAL
26,988.00
519,708.80
186,984.00
27,300.00
120,473.60
43,778.00
6,396.00
15,184.00
11,130.00
858.00
10,753.60
10,388.00
624.00
2,535,894.40
403,455.00
586,203.44
196,079.13
278,708.97
8,550.00
382,249.00
154,440.00
273,304.00
110,160.00
2,393,149.54
328,205.00
33,398.26
23,483.13
8,349.56
69,346.13
310,500.00

GRAND TOTAL
209,680.00
38,184.00
5,062.50
1,026,208.57
117,435.80
139,240.86
296,106.79
3,338.40
7,215.00
1,560.00
5,475.60
2,433.60
39,292.50
45,545.50
287,097.20
45,942.00
20,033.00
9,075.30
1,019,791.55
350,481.60
20,750.00
6,720.00
14,000.00
10,072.80
2,997.50
1,174.50
406,196.40
162,624.80
81,445.00
910.00
3,900.00
910.00
19,890.00

GRAND TOTAL
39,075.40
20,124.00
273.00
975.00
273.00
4,680.00
3,185.00
21,413.81
36,160.80
14,196.00
273.00
910.00
273.00
411,491.81
33,800.00
4,290.00
598.00
132.60
3,120.00
5,312.63
172.50
184,892.40
7,916.54
12,636.00
15,948.80
2,445.14
5,584.80
1,900.70
77,280.00
19,159.00
7,128.00
1,035.00
5,609.13
16,986.34
7,823.16
905.63
6,900.00
9,200.00
8,050.00
6,325.00
445,151.35
126,500.00
4,830.00
28,980.00
1,716.00
6,037.50
575.00

GRAND TOTAL
20,311.20
1,040.00
57.20
21,528.00
956.80
624.00
1,289.60
6,627.66
416.00
2,600.00
2,691.00
10,870.00
331.20
22,080.00
260,061.16
31,200.00
33,800.00
56,917.93
23,296.00
858.00
3,993.60
5,148.00
4,305.60
4,035.20
3,510.00
5,460.00
780.00
9,828.00
1,185.60
1,123.20
2,745.60
64,428.00
2,893.80
7,215.00
262,723.53
17,846.40
228,748.00
172,100.50
265,703.75
22,308.00
45,836.70
46,690.80
47,165.30
18,590.00
864,989.45
152,152.00
16,023.15
8,132.80
4,485.00

GRAND TOTAL
48,656.40
6,117.93
1,755.00
237,322.28
28,150,355.36
5,348,567.52
4,019,870.75
37,518,793.63
375,187.94
PhP37,893,981.56
PhP37,894,000.00
OLIVER R. HERNANDEZ
Chief, PFSED

database.xls
Unit Cost of Labor & Materials
Item Material
Item Description Unit
No. Unit Cost
1.00 Earthworks
1.01 Clearing and Grubbing sq.m -
1.02 Structural Excavation cu.m -
1.03 Backfilling and Compaction cu.m -
1.04 Gravel Bedding G-1 cu.m 980.00
1.05 Soil Poisoning sq.m 15.00
1.06 Select Fill cu.m 150.00
2.00 Concreting Works -
2.01 Portland Cement bag 218.00
2.02 Crushed Gravel 3/4" cu.m 980.00
2.03 Washed Sand cu.m 900.00
2.04 Demolition of reinforced concrete cu.m -
2.05 Crushed Gravel 1" cu.m 980.00
3.00 Rebar Works -
3.01 Deformed Round Bars, Grade 40 kg 40.10
3.02 G.I. Tie Wire kg 60.00
3.03 G.I. Tie Wire roll 1,750.00
4.00 Formworks -
4.01 Coco Lumber bd.ft 16.00
4.02 Plywood Ordinary, 1/4" x 4' x 8' pc 350.00
4.03 Plywood Ordinary, 1/2" x 4' x 8' pc 580.00
4.04 CWN, Assorted kg 60.00
5.00 Masonry Works -
5.01 Demolition of Masonry Wall sq.m -
5.02 Portland Cement bag 218.00
5.03 Washed Sand cu.m 900.00
5.04 CHB 4" thk pc 9.50
5.05 CHB 6" thk pc 12.00
5.06 10mm x 6m RSB kg 40.10
5.07 G.I. Tie Wire kg 60.00
5.08 Concrete Louver Blocks pc 30.00
5.09 Plaster Moulding lm 125.00
6.00 Doors and Windows -
6.01 Removal of Door with Jamb set -
6.02 Removal of Window with Jamb sq.m -
D-1, Panel Door 0.90m x 2.10m on 150mm Wooden Jamb complete with
6.03 set 7,317.50
D-2 Flush Door 0.90m x 2.10m on 150mm Wooden Jamb complete with
6.04 set 4,167.50
6.05 D-3 Flush Door 0.70m x 2.10m on 150mm Wooden Jamb complete with Accessories set 3,567.50
6.06 D-4 Cubicle Door 0.60m x 1.20m on 150mm Wooden Jamb complete with Accessories set 3,408.75
W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.07 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden set 8,444.00
Page 162 of 179

database.xls
Item Material
No. Unit Cost
W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard

6.07a Aluminum Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 6,700.00


6.10 Panel Door 0.90m x 2.10m pc 5,753.50
6.11 Panel Door 0.80m x 2.10m pc 4,400.00
6.12 Panel Door 0.70m x 2.10m pc 3,600.00
6.13 Panel Door 0.60m x 2.10m pc 3,600.00
6.14 Flush Door 0.90m x 2.10m pc 1,740.00
6.15 Flush Door 0.80m x 2.10m pc 1,500.00
6.16 Flush Door 0.70m x 2.10m pc 1,400.00
6.17 Flush Door 0.60m x 2.10m pc 1,400.00
6.18 Steel Door 0.70m x 2.10m pc 4,375.00
6.19 Steel Door 0.80m x 2.10m pc 4,500.00
6.20 Steel Door 0.90m x 2.10m pc 4,600.00
6.21 PVC Door 0.60m x 2.10m pc 1,550.00
6.22 Door Jamb 45mm x 100mm set 1,050.00
6.25 Steel Encased Clear Glass Window with Grilles sq.ft 125.00
6.26 Security Grilles sq.ft 90.00
6.27 Entrance, Lockset Standard set 467.50
6.28 Entrance, Handleset set 7,760.00
6.29 Entrance, Cylindrical Lockset set 1,640.00
6.30 Entrance, Lever Lockset set 2,820.00
6.31 Bathroom, Lockset Keyless set 1,080.00
6.32 Hinges, Standard 3-1/2" x 3-1/2" pa 75.00
6.33 Hinges, Ball Bearing 3-1/2" x 3-1/2" pa 680.00
D-1, Flush Door 0.90m x 2.10m on 100mm Wooden Jamb complete with
6.34 set 3,667.50
Page 163 of 179

database.xls
Item Material
No. Unit Cost
6.39 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 1,099.00
6.40 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden set 763.00





6.39b Aluminum Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 4,608.00
W - 4, ( 0.6 x 0.95 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.39a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 912.00
Accessories

6.40a Aluminum Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 576.00




Page 164 of 179

database.xls
Item Material
No. Unit Cost

6.46 D-3 Flush Door 0.60m x 2.10m on 150mm Wooden Jamb complete with Accessories set 3,367.50
D-1, (0.90 x 2.10) Steel Door and Jamb with Fixed Glass Transom complete with
6.47 set 6,000.00
Accessories
6.48 set 5,800.00
Accessories
D-3, (0.90 x 2.10) Steel Door and Jamb with Steel Grilles Transom and Stainless Kick
6.49 set 6,500.00
Plate complete with Accessories
6.50 set 5,500.00
Accessories
W - 1, ( 2.4 x 1.5 m) Steel Casement Window with Grilles, Semi French Type with 1/4
6.51 set 5,750.00
thk Clear Glass Panes complete with Accessories
6.52 set 4,350.00
6.53 set 3,500.00
W - 4, ( 0.6 x 0.6 m) Steel Awning Window with Grilles with 1/4 thk Clear Glass Panes
6.54 set 750.00
7.00 Steel Works -
7.01 C 6 x 10.5 kg 65.36
7.02 C 6 x 8.2 kg 65.36
7.03 LC 75 x 38 x 15 x 2.0mm kg 43.00
7.04 LC 100 x 50 x 15 x 1.5mm kg 43.00
7.05 LC 100 x 50 x 15 x 2.0mm kg 43.00
7.06 LC 100 x 50 x 15 x 3.0mm kg 43.00
7.07 LC 150 x 65 x 20 x 2.0mm kg 43.00
7.08 LC 150 x 65 x 20 x 3.0mm kg 43.00
7.09 LC 120 x 50 x 20 x 2.0mm kg 43.00
7.10 LC 120 x 50 x 20 x 3.0mm kg 43.00
7.11 L 25 x 25 x 3mm kg 32.00
7.12 L 30 x 30 x 6mm kg 32.00
7.13 L 50 x 50 x 5mm kg 32.00
7.14 L 50 x 50 x 6mm kg 32.00
7.15 Flat Bar 1" x 1/8" kg 32.00
7.16 Flat Bar 1" x 3/16" kg 32.00
7.17 Flat Bar 1" x 1/4" kg 32.00
7.18 Plain Round Bar 10mmØ x 6m pc 107.00
7.21 Square Bar 12mm□ x 6m pc 141.00
7.24 Steel Plate 1.20m x 2.40m x 12mm pc 10,500.00
7.28 Tubular 50mm x 150mm x 2.0mm pc 2,640.00
7.29 Tubular 50mm x 100mm x 1.5mm pc 1,085.00
Page 165 of 179

database.xls
Item Material
No. Unit Cost
7.30 Turn Buckle 12 mmØ pc 60.00
7.31 Turn Buckle 16 mmØ pc 80.00
7.32 Anchor Bolt with Nuts and Washer, 20mmØ x 50mm x 300mm pc 65.00
7.36 B.I. Pipe 100mmØ Sch.40 pc 2,262.00
7.37 B.I. Pipe 75mmØ Sch.40 pc 1,658.00
7.38 B.I. Pipe 50mmØ Sch.40 pc 880.00
7.39 B.I. Pipe 38mmØ Sch.40 pc 632.00
7.40 B.I. Pipe 32mmØ Sch.40 pc 537.00
7.41 B.I. Pipe 50mmØ Sch.20 pc 691.00
7.42 B.I. Pipe 38mmØ Sch.20 pc 499.00
7.43 B.I. Pipe 32mmØ Sch.20 pc 435.00
7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 1,069.00
7.45 G.I. Pipe 2"Ø Sch.40 pc 1,781.00
7.46 Welding Rod kg 67.00
8.00 Roofing Works -
8.01 Removal of Roofing Sheets sq.m -
8.02 Removal of Ridge Roll pc -
8.03 Removal of Flashing pc -
8.04 Removal of Gutter pc -
8.05 Removal of Fascia Board pc -
8.06 Corrugated G.I. Sheet Ga.26, 36" x 8' pc 310.00
8.10 Plain G.I. Sheet Ga.26, 4' x 8' pc 400.00
8.11 Plain G.I. Sheet Ga.26, 3' x 8' pc 350.00
8.12 Gutter Ga.26, 24" x 8' pc 300.00
8.13 Flashing Ga.26, 24"x 8' pc 270.00
8.14 Ridge Roll Ga.26, 24"x 8' pc 270.00
8.15 Long-Span Roofing, Rib-Type, Pre-Painted, 1220mm x 0.4mm thk m 360.00
8.16 Long-Span Roofing, Corrugated, Pre-Painted, 1220mm x 0.4mm thk m 380.00
8.17 Ridge Roll, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk pc 560.00
8.18 Ridge Roll, Pre-Painted, Ordinary, 0.915m x 2.440m x 0.4mm thk pc 605.00
8.19 Flashing, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk pc 560.00
8.20 Flashing, Pre-Painted, Ordinary, 0.915m x 2.440m x 0.4mm thk pc 605.00
8.21 Flashing, Pre-Painted, Spanish, 0.610m x 2.440m x 0.4mm thk pc 600.00
8.22 Gutter, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk pc 415.00
8.23 Gutter, Pre-Painted, Ordinary, 0.915m x 2.440m x 0.4mm thk pc 605.00
8.24 Gutter, Stainless, Ordinary, 0.610m x 2.440m x 0.4mm thk pc 1,525.00
8.25 Gutter, Pre-Painted, Spanish, 0.610m x 2.440m x 0.4mm thk m 600.00
8.26 Polyethylene Foam with One Side Aluminum 10mm thk m 105.00
8.30 Polyethylene Foam with Two Side Aluminum 5mm thk m 103.50
Page 166 of 179

database.xls
Item Material
No. Unit Cost
8.35 Teckscrew 2-1/2" pc 1.80
8.36 Roof Sealant L 299.75
8.37 Blind Rivets pc 1.35
8.38 Umbrella Nails kg 60.00
9.00 Carpentry Works -
9.01 Removal of Ceiling sq.m -
9.02 Plywood, Ordinary 1/4" x 4' x 8' pc 350.00
9.06 Plywood, Marine 1/4" x 4' x 8' pc 360.00
9.07 Plywood, Marine 1/2" x 4' x 8' pc 650.00
9.08 Plywood, Marine 3/4" x 4' x 8' pc 1,050.00
9.09 Fiber Cement Board, 1/4" x 4' x 8' pc 540.00
9.10 Fiber Cement Board, 3/16" x 4' x 8' pc 390.00
9.11 Rough Lumber, Sun Dried, Yakal bd.ft 120.00
9.12 Rough Lumber, Sun Dried, Guijo bd.ft 120.00
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 38.00
9.14 S4S Lumber, Kiln Dried, Tanguile bd.ft 60.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 245.00
9.16 Fascia Board, Wooden bd.ft 36.00
9.17 Fascia Board, Fiber Cement 10" x 8' pc 279.00
9.21 Ficem Board Nails kg 90.00
9.22 Finishing Nails kg 70.00
9.23 Common Wire Nails kg 50.00
9.24 Concrete Nails kg 70.00
9.25 Removal of T&G bd.ft -
9.26 T&G 3/4" x 4" ft 20.00
9.27 T&G 3/4" x 6" ft 32.50
9.28 Wood Glue L 120.00
9.29 Acoustic Board 2' x 4' pc 320.00
9.30 Main Tee Runner 1" x 1" x 10' pc 98.85
9.31 Cross Tee 1" x 1" x 10' pc 90.00
9.32 Wall Angle 1" x 1" x 10' pc 90.00
9.33 Suspension Rod #8 kg 145.00
9.34 Removal of Wooden Truss bd.ft -
9.35 Removal of Purlins bd.ft -
9.36 Removal of Partition sq.m -
9.37 Machine Bolts with Std. Nuts and Washers, 5/8" x 7" pc 18.00
Page 167 of 179

database.xls
Item Material
No. Unit Cost
9.42 Wood Preservative, Brown L 900.00
9.43 Lawanit, 1/4" thk pc 280.00
9.44 Concealed Hinges pc 30.00
9.45 S.S. Cabinet Handle pc 90.00
9.46 6mm thk Clear Glass sq.ft 60.00
9.47 S.S. Tube 3/4"Ø m 420.00
9.48 S.S. Flange 3/4"Ø pa 75.00
9.49 Drawer Guide, Metal 20" Full Extension set 420.00
9.50 Folding Door, Full Louver 450 x 1830mm set 1,435.00
9.51 Heavy Duty Steel Track with Roller m 1,650.00
10.00 Electrical Works -
10.01 Electrical Conduit uPVC, 15mmØ pc 50.00
10.06 RSC 20mmØ pc 112.50
10.07 RSC 25mmØ pc 175.00
10.08 RSC 32mmØ pc 339.00
10.09 RSC 38mmØ pc 430.50
10.10 30.0 mm2 THW Wire, Stranded m 180.00
2
m 33.00
2
m 79.00
2
m 133.90
10.16 Junction Box, 4" x 4" G.I. pc 15.00
10.17 Utility Box, 2" x 4" G.I. pc 30.00
10.18 FL 2 x 40W Recessed Type with Luminare 24" x 48" set 2,600.00
10.19 FL 1 x 40W Recessed Type with Luminare 6" x 48" set 1,184.50
10.20 FL 2 x 40W Industrial Type set 840.00
10.23 Single Switch with Plate pc 97.68
10.24 2-Gang Switch with Plate pc 153.00
10.25 3-Gang Switch with Plate pc 208.00
10.26 3-Way Switch with Plate pc 251.00
10.27 Single C.O. with Plate pc 88.00
10.28 Duplex C.O. with Plate pc 263.80
10.29 Duplex C.O. Weatherproof pc 756.50
10.30 Aircon Outlet with Plate pc 282.75
10.31 TV Terminal Outlet with Plate pc 322.50
10.32 Telephone Outlet with Plate pc 251.00
10.33 Ceiling Receptacle 3-1/2"Ø pc 25.00
10.34 Entrance Cap 20mm dia. pc 50.00
10.37 Grounding Rod, 2.4m x 16mm dia. pc 150.00
10.38 Circuit Breaker, 20A 2P set 313.00
Page 168 of 179

database.xls
Item Material
No. Unit Cost
10.44 Circuit Breaker, 175A 2P set -
10.45 Safety Switch 100A 2P set 2,224.75
10.46 Safety Switch 30A 2P set 603.25
10.47 Panel Box, Flush Type, 6 Branches set 1,400.00
10.52 Flourescent Tube 40W set -
10.53 Incandescent Bulb 50W set 35.00
10.54 Vibrating Bell 8" set 1,500.00
10.55 Fire Alarm Bell, Vibrating Type set 2,000.00
10.56 Fire Alarm Station, Manual Single Action set 1,750.00
10.57 Fire Alarm Control Panel, One Zone set 5,500.00
10.58 Electrical Tape pc 37.50
10.59 Rubber Tape roll 100.00
11.00 Plumbing Works -
11.01 uPVC Water Line 1/2"Ø pc 55.00
11.02 uPVC Water Line 3/4"Ø pc 85.00
11.03 uPVC Water Line 1"Ø pc 112.00
11.04 PP-R Pipe 1"Ø pc 558.00
11.05 PP-R Pipe 3/4"Ø pc 345.00
11.06 PP-R Pipe 1/2"Ø pc 217.00
11.04a G.I. Pipe 1"Ø Sch.40 pc 460.00
11.05a G.I. Pipe 3/4"Ø Sch.40 pc 360.00
11.06a G.I. Pipe 1/2"Ø Sch.40 pc 260.00
11.07 G.I. Coupling, 3/8"Ø pc 11.00
11.08 PP-R Coupling, 1/2"Ø pc 9.00
11.09 PP-R Coupling, 3/4"Ø pc 15.00
11.10 PP-R Coupling, 1"Ø pc 25.00
11.11 PP-R Coupling, 1-1/2"Ø pc 17.00
11.08a G.I. Coupling, 1/2"Ø pc 10.75
11.09a G.I. Coupling, 3/4"Ø pc 14.75
11.10a G.I. Coupling, 1"Ø pc 23.75
11.11a G.I. Coupling, 1-1/2"Ø pc 35.00
11.14 G.I. Tee, 3/8"Ø pc 19.75
11.15 PP-R Tee, 1/2"Ø pc 17.00
11.16 PP-R Tee, 3/4"Ø pc 31.00
11.17 PP-R Tee, 1"Ø pc 50.00
11.15a G.I. Tee, 1/2"Ø pc 17.75
Page 169 of 179

database.xls
Item Material
No. Unit Cost
11.16a G.I. Tee, 3/4"Ø pc 21.25
11.17a G.I. Tee, 1"Ø pc 42.75
11.18 G.I. Tee, 3/8" x 1/2"Ø pc 23.75
11.19 PP-R Tee, 3/4" x 1/2"Ø pc 25.00
11.20 PP-R Tee, 1" x 1/2"Ø pc 44.00
11.21 PP-R Elbow 90o x 1/2"Ø pc 14.00
11.22 PP-R Elbow 90o x 3/4"Ø pc 23.00
11.23 PP-R Elbow 90o x 1"Ø pc 37.00
11.24 PP-R Coupling Reducer, 1/2" x 3/4"Ø pc 11.00
11.25 PP-R Coupling Reducer, 1-1/2" x 1/2"Ø pc 62.00
11.26 PP-R Coupling Reducer, 2" x 1"Ø pc 114.00
11.27 PP-R Plug, 1/2"Ø pc 8.00
11.28 PP-R Plug, 3/4"Ø pc 12.00
11.29 PP-R Plug, 1"Ø pc 19.00
11.30 PP-R Plug, 1-1/2"Ø pc 54.00
11.31 PP-R Plug, 2"Ø pc 116.00
11.19a G.I. Tee, 3/4" x 1/2"Ø pc 41.25
11.20a G.I. Tee, 1" x 1/2"Ø pc 41.25
11.21a G.I. Elbow 90o x 1/2"Ø pc 11.00
11.22a G.I. Elbow 90 x 3/4"Ø
o
pc 20.75
11.23a G.I. Elbow 90o x 1"Ø pc 33.75
11.24a G.I. Coupling Reducer, 1/2" x 3/4"Ø pc 40.00
11.25a G.I. Coupling Reducer, 1-1/2" x 1/2"Ø pc 40.00
11.26a G.I. Coupling Reducer, 2" x 1"Ø pc 58.25
11.27a G.I. Plug, 1/2"Ø pc 9.75
11.28a G.I. Plug, 3/4"Ø pc 12.50
11.29a G.I. Plug, 1"Ø pc 20.50
11.30a G.I. Plug, 1-1/2"Ø pc 30.75
11.31a G.I. Plug, 2"Ø pc 42.50
11.32 S.S. Elbow 90 x 1/2"Ø
o
pc 90.00
11.33 S.S. Elbow 90 x 3/4"Ø
o
pc 146.00
11.34 S.S. Elbow 90o x 1"Ø pc 230.00
11.35 S.S. Coupling, 3/4"Ø pc 130.00
11.36 S.S. Coupling, 1"Ø pc 200.00
11.37 S.S. Tee, 1/2"Ø pc 130.00
11.38 S.S. Tee, 3/4"Ø pc 200.00
11.39 S.S. Tee, 1"Ø pc 330.00
11.40 S.S. Union Patente, 1/2"Ø pc 300.00
11.41 S.S. Union Patente, 3/4"Ø pc 400.00
11.42 S.S. Bushing, 3/4"Ø pc 60.00
Page 170 of 179

e
r
/
database.xls M
a
nit Cost of Labor & Materials s
o
n
Labor /
S
Unit Cost t
e
###
e
20.00 l
m
200.00
a
45.00 n
/
180.00 T
4.50 i
n
45.00 s
- m
i
42.50 t
h
175.00
150.00
500.00
150.00
-
8.02
9.00
262.50
-
4.80
90.00
162.00
18.00
-
360.00
51.00
180.00
2.25
3.00
9.03
15.00
9.00
62.50
-
88.76
24.16
887.63
###
529.13
517.13
443.81
1,005.00
###
570.00
###
Page 171 of 179

e
r
/
database.xls M
a
o
n
Labor /
S
Unit Cost t
e
e
525.00 l
m
a
n
1,005.00
/
T
i
n
570.00
s
m
i
525.00 t
h
675.00
660.00
540.00
540.00
225.00
225.00
210.00
210.00
656.25
675.00
690.00
232.50
157.50
217.50
232.50
56.25
40.50
46.75
776.00
164.00
282.00
108.00
7.50
68.00
302.75
###
550.00
###
275.00
###
1,387.50
###
1,042.50
###
690.00
###
Page 172 of 179

e
r
/
database.xls M
a
o
n
Labor /
S
Unit Cost t
e
e
182.40 l
m
a
n
105.00
### /
T
i
n
### s
1,728.00
m
i
t
### h
907.20
561.60
###
201.60
###
502.50
###
550.00
275.00
1,387.50
1,042.50
690.00
182.40
105.00
1,728.00
907.20
561.60
201.60
Page 173 of 179

e
r
/
database.xls M
a
o
n
Labor /
S
Unit Cost t
e
e
502.50 l
m
a
487.13 n
/
T
1,800.00 i
n
1,740.00 s
m
i
1,800.00 t
h
1,650.00
2,012.50
###
1,522.50
###
1,225.00
###
262.50
###
-
19.61
19.61
12.90
12.90
12.90
12.90
12.90
12.90
12.90
12.90
9.60
9.60
9.60
9.60
9.60
9.60
9.60
32.10
55.50
85.80
42.30
65.40
186.00
3,150.00
2,790.00
2,590.50
1,617.00
792.00
325.50
Page 174 of 179

e
r
/
database.xls M
a
o
n
Labor /
S
Unit Cost t
18.00 e
e
24.00 l
m
19.50
a
13.50 n
/
8.10 T
3.60 i
n
678.60 s
m
497.40
i
264.00 t
h
189.60
161.10
207.30
149.70
130.50
320.70
534.30
20.10
-
7.50
15.00
15.00
15.00
23.50
62.00
69.75
77.50
93.00
80.00
70.00
60.00
54.00
54.00
72.00
76.00
112.00
121.00
112.00
121.00
120.00
83.00
121.00
305.00
120.00
21.00
28.40
35.90
43.30
20.70
28.20
Page 175 of 179

e
r
/
database.xls M
a
o
n
Labor /
S
Unit Cost t
35.60 e
e
43.00 l
m
50.40
a
0.36 n
/
59.95 T
0.27 i
n
12.00 s
m
-
i
8.00 t
h
105.00
156.00
174.00
255.00
108.00
195.00
315.00
162.00
117.00
36.00
36.00
11.40
18.00
73.50
10.80
83.70
97.50
105.75
121.50
27.00
21.00
15.00
21.00
5.00
6.00
9.75
36.00
96.00
29.66
27.00
27.00
43.50
4.00
4.00
8.00
5.40
6.00
7.50
3.60
4.50
Page 176 of 179

e
r
/
database.xls M
a
o
n
Labor /
S
Unit Cost t
270.00 e
e
84.00 l
m
9.00
a
27.00 n
/
18.00 T
126.00 i
n
22.50 s
m
126.00
i
430.50 t
h
495.00
-
15.00
20.93
41.25
57.75
64.43
33.75
52.50
101.70
129.15
54.00
7.02
10.14
16.38
25.35
40.17
4.50
4.28
390.00
177.68
126.00
73.50
66.00
13.46
21.53
29.59
37.65
13.20
21.00
76.50
42.41
48.38
37.65
3.75
7.50
11.25
10.50
22.50
46.95
Page 177 of 179

e
r
/
database.xls M
a
o
n
Labor /
S
Unit Cost t
46.95 e
e
66.19 l
m
66.19
a
66.19 n
/
97.50 T
- i
n
333.71 s
m
90.49
i
210.00 t
h
180.41
237.00
379.61
277.50
-
5.25
225.00
300.00
262.50
825.00
5.63
15.00
-
16.50
25.50
33.60
167.40
103.50
65.10
138.00
108.00
78.00
3.30
2.70
4.50
7.50
5.10
42.90
134.10
3.23
4.43
7.13
10.50
13.50
45.00
5.93
5.10
9.30
15.00
5.33
Page 178 of 179

e
r
/
database.xls M
a
o
n
Labor /
S
Unit Cost t
6.38 e
e
12.83 l
m
7.13
a
7.50 n
/
13.20 T
4.20 i
n
6.90 s
m
11.10
i
3.30 t
h
18.60
34.20
2.40
3.60
5.70
16.20
34.80
12.38
12.38
3.30
6.23
10.13
12.00
12.00
17.48
2.93
3.75
6.15
9.23
12.75
27.00
43.80
69.00
39.00
60.00
39.00
60.00
99.00
90.00
120.00
18.00
Page 179 of 179

Hide Row

Uploaded by

Copyright:

Available Formats

You might also like

Hide Row

Uploaded by

Document Information

Original Description:

Original Title

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

Hide Row

Uploaded by

Copyright:

Available Formats

Two-Storey Two (2) Classroom

Republic of the Philippines

PROJECT: PROPOSED TWO STOREY TW0 (2) CLASSROOM

UNIT COST TOTAL COST

Mobilization/Temporary Structures, Utilities and

2Sty2CL Schoolbuilding 1 of 179

UNIT COST TOTAL COST

2Sty2CL Schoolbuilding 2 of 179

UNIT COST TOTAL COST

6.03 set 4.00 7,317.50 1,463.50 29,270.00 5,854.00

8.16 Long-Span Roofing, Corrugated, Pre-Painted, 1220mm x

8.22 Gutter, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm

8.19 Flashing, Pre-Painted, Ordinary, 0.610m x 2.440m x

8.17 Ridge Roll, Pre-Painted, Ordinary, 0.610m x 2.440m x

2Sty2CL Schoolbuilding 3 of 179

UNIT COST TOTAL COST

2Sty2CL Schoolbuilding 4 of 179

UNIT COST TOTAL COST

Prepared by: Checked: Approved:

2Sty2CL Schoolbuilding 5 of 179

2Sty2CL Schoolbuilding 6 of 179

2Sty2CL Schoolbuilding 7 of 179

2Sty2CL Schoolbuilding 8 of 179

2Sty2CL Schoolbuilding 9 of 179

2Sty2CL Schoolbuilding 10 of 179

Republic of the Philippines

PROJECT: PROPOSED TWO STOREY FOUR (4) CLASSROOM

UNIT COST TOTAL COST

2Sty4CL Schoolbuilding 11 of 179

UNIT COST TOTAL COST

2Sty4CL Schoolbuilding 12 of 179

UNIT COST TOTAL COST

D-1, Panel Door 0.90m x 2.10m on 150mm

D-2 Flush Door 0.90m x 2.10m on 150mm

6.05 set 2.00 3,567.50 713.50 7,135.00 1,427.00

W - 1, ( 2.6 x 1.6 m) Jalousie Window with

W - 2, ( 1.5 x 1.6 m) Jalousie Window with

W - 3, ( 0.7 x 2.6 m) Jalousie Window with

2Sty4CL Schoolbuilding 13 of 179

UNIT COST TOTAL COST

8.16 Long-Span Roofing, Corrugated, Pre-

8.22 Gutter, Pre-Painted, Ordinary, 0.610m x

8.19 Flashing, Pre-Painted, Ordinary, 0.610m x

8.17 Ridge Roll, Pre-Painted, Ordinary, 0.610m

2Sty4CL Schoolbuilding 14 of 179

UNIT COST TOTAL COST

2Sty4CL Schoolbuilding 15 of 179

UNIT COST TOTAL COST

Prepared by: Checked: Approved:

2Sty4CL Schoolbuilding 16 of 179

Republic of the Philippines

2Sty4CL Schoolbuilding 17 of 179

2Sty4CL Schoolbuilding 18 of 179

2Sty4CL Schoolbuilding 19 of 179

2Sty4CL Schoolbuilding 20 of 179

2Sty4CL Schoolbuilding 21 of 179

2Sty4CL Schoolbuilding 22 of 179