Overhead Labor

Mark Up 0.20 Skilled Worker 400.00

VAT 0.12 Unskilled Worker 300.00

Materials Rental
Portland Cement 250 Concrete Mixer 550.00
Sand 600 Concrete Vibrator 350.00
Gravel 1000 Bar Cutter 75.00
CHB 4" 10
20 mm dia. Rebars grade 60 750
16 mm dia. Rebars grade 60 500
20 mm dia. Rebars grade 40 600
16 mm dia. Rebars grade 40 350
12 mm dia. Rebars grade 40 250
10 mm dia. Rebars grade 33 170.00
Tie Wires 90.00
1/2" Marine Plywood 900.00
Form Lumber 35.00
Assorted Nails 85.00
Hardiflex Ceiling board 4.5 mm 400.00
wall angle 8M 40.00
double furring channel .6 mmx 160.00
carrying channel 5M 125.00
 For
m
1/2" Mar. Lum 16 mm 12 mm 10 mm
CONCRETEWORKS Plywood ber 20mm Bars bars bars bars
cu.m. pcs bd.ft. length length length length
Wall Footing
Column Footing
Columns
Grade Beams
Beams
Roof bams
Slab on Fill
2nd floor Slab
Septic Vault
Ramp

MASONRY
Wall sq.m.
Septic Vault sq.m.
Catch Basin sq.m.
0.00 sq.m.

ROOFING AND ROOF FRAMING CEILING WORKS sq. m.

1/4" X 2" X 2" Angle Bar lgths. Materials
3/16" X 1 1/2" X 1 1/2" Angle Bar lgths. Wall Angle length
2" x 4" x 1.5mm THK. C-Purlins lgths. Double Furring Chan pcs
Long Span Roofing l.m. Furring Connector pcs
Roofing Insulation l.m. Blind Rivets 3/8 X 1/ pcs
Tekscrew pcs. Carrying Channel length
1/8" x 3/4" Blind Revits boxes Ceiling Boards 4.5 x pcs
Fuji Welding Electrodes boxes
Rust Converter gals
Epoxy Primer gals TILEWORKS
Epoxy Reducer gals Classroom Floor 504.00 sq. m.
Sagrod, Bracing, Turn- buckle lot Hallway Flr 250.00 sq. m.
Baseplate, Anchor Bolts lot Stair Steps 30.80 sq. m.
Sundries and Consummables lot Landing 18.00 sq. m.
C. R. Wall 90 sq. m.
PLASTERING WORKS sq. m. C. R. Flr 35.00 sq. m.
927.80
PAINTING WORKS sq. m. 807.00

Flr 60 x 60 772.00
CR 125.00
PLUMBING WORKS

Pipes and Fittings Fixtures and accessories

4'' PVC pipe S1000 length Water Closet sets
3'' PVC pipe S1000 length 4'' Floor Drain pcs
2'' PVC pipe S1000 length
4''x4'' Sanitary Tee pcs Valves and Faucets
3''x3'' Sanitary Tee pcs
4''x4'' Sanitary Wye pcs 1/2'' Gate Valve pcs
2''X2'' Sanitary Wye pcs 1'' Check Valve pcs
4'' Clean out pcs
2" Tee pcs
2" Elbow pcs
2'' P-trap pcs
1/2'' Elbow pcs
1/2'' Tee pcs
1'' PVC Blue pipe length
1/2'' PVC Blue pipe length
Vulca seal lit.
Solvent cement lit.

ELECTRICAL WORKS
Conduits and Wires FIXTURES
2.0 mm sq. THW wire(black) box Pinlight Case pcs.
2.0 mm sq. THW wire(white) box Pinlight bulb(2-U) pcs.
3.5 mm sq. THW wire(black) box Double Louver lighting w/ lamp set.
3.5 mm sq. THW wire(white) box Duplex Convenience Outlet pcs.
30 mm sq. THW wire(white) box Ceiling Fan (Paddle type) sets
20 mm Flexibe Conduit pipe roll
20 mm dia. PVC pipe length Sundries and Consummables lot
50 mm dia. RSC pipe pc.
50 mm dia. RSC elbow pc.
50 mm dia. RSC coupling pc.
50 mm dia. Entrance cap pc.
Circuits Breakers
Meter Base (enclosure type) set.
14 hole Panel Board set.
100 AT Circuit Breaker set.
15 AT Circuit Breaker set.
20 AT Circuit Breaker set.
Ground Rod set.
Ground Wire Bare Copper pcs.
Boxes, Switches and Outlets
Utility box pcs.
Junction box pcs.
1-gang switch (flush type) set.
2-gang switch (flush type) set.
3-gang switch (flush type) set.
Wall Angle length P 42.00
Double Furring C pcs P 168.00
Furring Connector pcs P 6.00
Blind Rivets 3/8 X pcs P 2.00
Carrying Channel length P 125.00
Hardieflex Ceiling pcs P 388.00
Material Cost ------------- P
 -
-
-
-
0.00
-
al Cost ------------- P -
Project: CONSTRUCTION OF FOUR STOREY MIDWIFERY, MINI HOSPITAL AND PHARMACY
Location: BAJUMPANDAN CAMPUS
Duration

DETAILED ESTIMATES

Item Description Qty. Unit Unit Cost Amount

1.0 GENERAL REQUIREMENTS
1 Permits and Professional Services 1 lot 50,000.00 50,000.00
2 Soil Testing (3 holes) 1 lot 100,000.00 100,000.00
3 Mobilization/Demobilization 1 lot P 20,000.00 20,000.00
4 Temprary Faciltites/Field Office/Billboards 1 lot P 10,000.00 10,000.00
5 Clearing and Grubbing 1 lot P 30,000.00 30,000.00
SUB-TOTAL P 210,000.00
MARK-UP P 42,000.00
VAT (12%) P 30,240.00
ITEM COST P 282,240.00
2.0 CONSTRUCTION SAFETY AND HEALTH
2.1 Personal Protective Equipment 1 lot P 15,000.00 /lot 15,000.00
2.2 Safety and Health Personnel 1 lot P 15,000.00 /lot 15,000.00
2.3 Signages and Barricades 1 lot P 4,870.25 /lot 4,870.25
SUB-TOTAL P 34,870.25
MARK-UP P 6,974.05
VAT (12%) P 5,021.32
ITEM COST 46,865.62
3.0 EARTHWORKS
3.1 Excavation 387 cu.m. P 300.00 116,100.00
3.2 Backfill 200 cu.m. P 350.00 70,000.00
3.3 Gravel Bedding 50 cu.m. P 1,000.00 50,000.00
SUB-TOTAL P 236,100.00
MARK-UP P 47,220.00
VAT (12%) P 33,998.40
ITEM COST 317,318.40
4.0 REINFORCED CONCRETE FOOTINGS 40.21 cu.m.
4.1 Materials
Portland Cement 403 bags 250 100,750.00
1" Gravel (Fined/Crushed) 40 cu.m. 800 32,000.00
Sand 20 cu.m. 600 12,000.00
 20mm dia x 6m Def Bars G-60 244 lengths 750 183,000.00
Tie Wire#16 4.1 kgs 90.00 369.00
Metal saw blade 50.0 pcs 50.00 2,500.00
Material Cost 330,619.00
4.2 Labor
4 Skilled Labor 18 days 400.00 28,800.00
10 Unskilled lbor 18 days 275.00 49,500.00
Labor Cost 78,300.00
4.3 Equipment
2 Concrete Mixer 18 days 550.00 19,800.00
2 Concrete Vibrator 18 days 350.00 12,600.00
Equipment Cost 32,400.00
SUB-TOTAL P 441,319.00
MARK-UP P 88,263.80
VAT (12%) P 63,549.94
ITEM COST 593,132.74
5.0 REINFORCED CONCRETE COLUMNS 553.24 cu.m.
5.1 Materials
Form lumber 1,831 bd. ft. 35.00 64,085.00
Staging lumber 2,500 bd. ft. 35.00 87,500.00
1/2" Marine plywood 107 pcs 900.00 96,300.00
Assorted Common nails 50 kg. 85.00 4,250.00
Portland Cement 5,532.37 bags 250.00 1,383,091.56
3/4" Gravel (Fined/Crushed) 553.24 cu.m. 1,000.00 553,236.63
Sand 276.62 cu.m. 600.00 165,970.99
20mm dia x 6m Def Bars G-60 617 lengths 750.00 462,750.00
10mm dia x 6m Def Bars G-33 1,151 lengths 170.00 195,670.00
Tie Wire#16 160 kgs 90.00 14,400.00
Material Cost 3,027,254.18
5.2 Labor
4 Skilled Labor 67 days 400.00 107,526.43
10 Unskilled lbor 67 days 300.00 201,612.06
Labor Cost 309,138.50
5.3 Equipment
2 Concrete Mixer 69 days 550.00 75,900.00
2 Concrete Vibrator 69 days 350.00 48,300.00
1 bar cutter 14 days 75.00 1,050.00
Equipment Cost 125,250.00
SUB-TOTAL P 3,461,642.67
MARK-UP P 692,328.53
VAT (12%) P 498,476.54
ITEM COST 4,652,447.75
6.0 REINFORCED CONCRETE BEAMS 90.25 cu.m.
TIE BEAMS 18.59
6.1 Materials
20mm dia x 6m Def Bars G-60 233.00 lengths P 750.00 P 174,750.00
10mm dia x 6m Def Bars G-33 362.00 lengths P 170.00 P 61,540.00
Tie Wire#16 129 kgs P 90.00 P 11,601.00
Form lumber 627 bd. ft. P 35.00 P 21,945.00
1/2" Marine plywood 24 pcs P 900.00 P 21,600.00
Assorted Common nails 2 kg. P 85.00 P 170.00
Portland Cement 185.85 bags P 250.00 P 46,462.50
3/4" Gravel (Fined/Crushed) 18.59 cu.m. P 1,000.00 P 18,585.00
Sand 9.29 cu.m. P 600.00 P 5,575.50
362,229.00
6.3 Equipment
2 Concrete Mixer 12 days 550.00 13,200.00
2 Concrete Vibrator 12 days 350.00 8,400.00
1 bar cutter 18 days 75.00 1,350.00
Equipment Cost 22,950.00
6.2 Labor
4 Skilled Labor 18 days 400.00 28,800.00
10 Unskilled lbor 18 days 300.00 54,000.00
Labor Cost 82,800.00

SECOND FLOOR BEAMS 26.54

6.1 Materials
20mm dia x 6m Def Bars G-60 476.00 lengths P 750.00 P 357,000.00
10mm dia x 6m Def Bars G-33 625.00 lengths P 170.00 P 106,250.00
Tie Wire#16 112 kgs P 90.00 P 10,053.00
Form lumber 2,130 bd. ft. P 35.00 P 74,550.00
1/2" Marine plywood 114 pcs P 900.00 P 102,600.00
Scaffolds 2,931 bd. ft. 35.00 102,585.00
Assorted Common nails 20 kg. P 85.00 P 1,700.00
Portland Cement 265.40 bags P 250.00 P 66,350.00
3/4" Gravel (Fined/Crushed) 26.54 cu.m. P 1,000.00 P 26,540.00
Sand 13.27 cu.m. P 600.00 P 7,962.00
855,590.00
6.3 Equipment
2 Concrete Mixer 18 days 550.00 19,800.00
2 Concrete Vibrator 18 days 350.00 12,600.00
1 bar cutter 18 days 75.00 1,350.00
Equipment Cost 33,750.00
6.2 Labor
4 Skilled Labor 24 days 400.00 38,400.00
10 Unskilled lbor 24 days 300.00 72,000.00
Labor Cost 110,400.00
ROOF BEAMS
 6.1 Materials
20mm dia x 6m Def Bars G-60 476.00 lengths P 750.00 P 357,000.00
10mm dia x 6m Def Bars G-33 625.00 lengths P 170.00 P 106,250.00
Tie Wire#16 112 kgs P 90.00 P 10,053.00
Assorted Common nails 20 kg. P 85.00 P 1,700.00
Portland Cement 265.40 bags P 250.00 P 66,350.00
3/4" Gravel (Fined/Crushed) 26.54 cu.m. P 1,000.00 P 26,540.00
Sand 13.27 cu.m. P 600.00 P 7,962.00
575,855.00
6.3 Equipment
2 Concrete Mixer 12 days 550.00 13,200.00
2 Concrete Vibrator 12 days 350.00 8,400.00
1 bar cutter 18 days 75.00 1,350.00
Equipment Cost 22,950.00
6.2 Labor
4 Skilled Labor 18 days 400.00 28,800.00
10 Unskilled lbor 18 days 300.00 54,000.00
Labor Cost 82,800.00
SUB-TOTAL P 2,149,324.00
MARK-UP P 429,864.80
VAT (12%) P 309,502.66
2,888,691.46
7.0 SLAB ON FILL 45 cu.m.
7.1 Materials
Portland Cement 450 bags 250.00 112,500.00
3/4" Gravel (Fined/Crushed) 45 cu.m. 1,000.00 45,000.00
Sand 22.5 cu.m. 600.00 13,500.00
10mm dia x 6m Def Bars G-33 450 lengths 170.00 76,500.00
Tie Wire#16 10 kgs 90.00 900.00
248,400.00
7.2 Labor
2 Skilled Labor 12 days 400.00 9,600.00
10 Unskilled lbor 12 days 300.00 36,000.00
Labor Cost 45,600.00
7.3 Equipment
2 Concrete Mixer 12 days 550.00 13,200.00
2 Concrete Vibrator 12 days 350.00 8,400.00
1 bar cutter 12 days 75.00 900.00
Equipment Cost 22,500.00
SUB-TOTAL P 316,500.00
MARK-UP P 63,300.00
VAT (12%) P 45,576.00
425,376.00
8.0 ELEVATED CONCRETE SLAB 126.90 cu.m.
Materials
 Steel Decking (1mm thk) 860 lm 600 516,000.00
Shoring lumber 1000 bd. ft. 35.00 35,000.00
Assorted Common nails 10 kg. 85.00 850.00
Portland Cement 1269 bags 250.00 317,250.00
1" Gravel (round/Crushed) 127 cu.m. 1,000.00 127,000.00
Sand 64 cu.m. 600.00 38,400.00
10mm dia x 6m Def Bars G-33 600 lengths 170.00 102,000.00
Tie Wire#16 12 kgs 90.00 1,080.00
Cementitous waterproofing 500 sq.m. 500.00 250,000.00
Material Cost 1,387,580.00
Labor
2 Skilled Labor 24 days 400.00 19,200.00
10 Unskilled lbor 24 days 300.00 72,000.00
Labor Cost 91,200.00
Equipment
2 Concrete Mixer 32 days 550.00 35,200.00
2 Concrete Vibrator 32 days 350.00 22,400.00
1 bar cutter 30 days 75.00 2,250.00
Equipment Cost 59,850.00
SUB-TOTAL P 1,538,630.00
MARK-UP P 307,726.00
VAT (12%) P 221,562.72
ITEM COST 2,067,918.72
9.0 REINFORCED CONCRETE STAIR 30.87 cu.m.
9.1 Materials
Form Lumber 1,500 bd ft. 35.00 52,500.00
1/2" Marine Plywood 20 shts 900.00 18,000.00
Assorted Common Nails 5 kgs 85.00 425.00
Portland Cement 308.694 bags 250.00 77,173.56
3/4" Gravel (Fined/Crushed) 31.00 cu.m. 1,000.00 31,000.00
Sand 16 cu.m. 600.00 9,600.00
16mm dia x 6m Def Bars G-60 100 lengths 500.00 50,000.00
12mm dia x 6m Def Bars G-33 150 lengths 250.00 37,500.00
10mm dia x 6m Def Bars G-33 50 lengths 170.00 8,500.00
Tie Wire#16 6 kgs 90.00 540.00
Material Cost 285,238.56
9.2 Labor
1 Skilled Labor 30 days 400.00 12,000.00
4 Unskilled lbor 30 days 300.00 36,000.00
Labor Cost 48,000.00
9.3 Equipment
1 Concrete Mixer 16 days 550.00 8,800.00
1 Concrete Vibrator 16 days 350.00 5,600.00
1 bar cutter 16 days 75.00 1,200.00
Equipment Cost 15,600.00
 SUB-TOTAL P 348,838.56
MARK-UP P 69,767.71
VAT (12%) P 50,232.75
ITEM COST 468,839.02
10 ROOF AND ROOF FRAMING
Materials
2"X 2" X 1/4" Angle Bar 16 length 1200 19,200.00
1-1/2" x 1-1/2" x 1/4" Angle Bar 4 length 690 2,760.00
2" x 4" C-Purlins 30 length 740 22,200.00
Werlding Rods 2 box 2900 5,800.00
Pre-Painted Rib Type Roof shts 4.5 mm thk 110 lm 450 49,500.00
teks screw 100 pcs 2 200.00
Material Cost 99,660.00
Equipment
1 Welding Machine 12 days 500 6,000.00
1 Electric Saw 12 days 300 3,600.00
1 Angle Grinder 12 days 250 3,000.00
2 Electric Drill 12 days 250 6,000.00
Equipment Cost 18,600.00
Labor
2 Skilled 12 days 400.00 7,200.00
4 Un-Skilled 12 days 300.00 14,400.00
Labor Cost 21,600.00
SUB-TOTAL P 139,860.00
MARK-UP P 27,972.00
VAT (12%) P 20,139.84
ITEM COST 187,971.84
11.0 MASONRY 2,614 sq.m.
10.1 Materials
4" CHB 31,401 pcs P 15.00 471,015.00
Portland Cement 1,990 bags P 250.00 497,391.84
Sand 1,093 cum P 600.00 655,652.88
10mm dia x 6m Def Bars G-33 402 lengths P 170.00 68,340.00
Tie Wire#16 27.60 kgs P 65.00 26,130.00
Material Cost 1,718,529.72

11.2 Labor
4 Skilled Worker 43 days P 400.00 /day 68,800.00
8 Unskilled Worker 43 days P 300.00 /day 103,200.00
Labor Cost ------------- P 172,000.00
11.3 Equipment
1 Concrete Mixer 43 days P 550.00 /day 23,650.00
1 bar cutter 43 days 350.00 15,050.00
Equipment Cost ------------- P 38,700.00
SUB-TOTAL P 1,929,229.72
 MARK-UP P 385,845.94
VAT (12%) P 277,809.08
ITEM COST P 2,592,884.74
12.0 PLASTER WORKS 5596.76 sq.m.
Materials
Portland Cement 2,015 bags P 250.00 503,708.40
Sand 112 cum P 600.00 67,161.12
Material Cost 570,869.52
0.2 Labor
4 Skilled Worker 49 days P 400.00 /day 78,551.02
8 Unskilled Worker 49 days P 275.00 /day 108,007.65
Labor Cost ------------- P 186,558.67
SUB-TOTAL P 757,428.19
MARK-UP P 151,485.64
VAT (12%) P 109,069.66
ITEM COST P 1,017,983.48
13.0 TILEWORKS 1,075 sq. m.
11.1 Materials
Non skid Ceramic Floor Tiles (60 x 60 cm) 2,940 pcs 150.00 441,000.00
Glazed Ceramic Wall Tiles (60 x 60 cm) 492 pcs 150.00 73,800.00
0.6 x 1.8 m granite slab (C.R. Countertop) 2 pc 3,000.00 6,000.00
0.6 x 2.4 m granite 2 pc 8,000.00 16,000.00
Portland Cement 93.00 bags 220.00 20,460.00
Tile Adhesive 119.00 bags 450.00 53,550.00
Tile Grout 538.00 kg 30.00 16,140.00
Cementitous waterproofing 63.00 sq. m. 500.00 31,500.00
Material Cost 658,450.00
11.2 Labor
4 Skilled labor 24 days 400.00 38,400.00
8 Unskilled labor 24 days 300.00 57,600.00
Labor Cost 96,000.00
11.3 Equipment
2 Tile Cutter 24 days 75.00 3,600.00
2 Angle Grinder 24 days 275.00 13,200.00
Equipment Cost 16,800.00
SUB-TOTAL P 771,250.00
MARK-UP P 154,250.00
VAT (12%) P 111,060.00
ITEM COST 1,036,560.00
14.0 CEILING WORKS 981 sq. m.
12.1 Materials
Wall Angle 190 length P 40.00 7,600.00
Double Furring Channel 830 length P 160.00 132,800.00
1/8'' Blind Rivets 10 box P 400.00 4,000.00
Ceiling Boards 4.5 mm thk 355 pcs P 400.00 142,100.00
 Hardiflex screw 10 box 600.00 6,000.00
Material Cost 292,500.00
12.2 Labor
2 Skilled Worker 36 days P 400.00 /day 28,800.00
4 Unskilled Worker 36 days 275.00 /day 39,600.00
Labor Cost 68,400.00
SUB-TOTAL P 360,900.00
MARK-UP P 72,180.00
VAT (12%) P 51,969.60
ITEM COST 485,049.60
15.0 DOORS AND WINDOWS 1 lot
13.1 Materials
2.1 m x 0.90m. Panel Door with jamb 16 set P 7,000.00 /set 112,000.00
2.1 m x 1.0 m. Panel Door with jamb 1 set 7,000.00 /set 7,000.00
1.8 m x 0.70m. Laminated Doos including Jambs 11 set P 2,000.00 /set 22,000.00
Lockset, Hinges and other Accessories 1 lot P 20,000.00 /lot 20,000.00
5 Panel 11 blades Jalousie Window 12 set P 10,000.00 /set 120,000.00
4 Panel 3 blades Jalousie Window 12 set. P 4,000.00 48,000.00
2 Panel 3 blades jalousie window 8 set. 2000 16000
Material Cost 345,000.00
13.2 Labor
2 Skilled worker 24 days 400.00 19,200.00
2 Unskilled Worker 24 days 275.00 13,200.00
Labor Cost 32,400.00
SUB-TOTAL P 377,400.00
MARK-UP P 75,480.00
VAT (12%) P 54,345.60
ITEM COST 507,225.60
16.0 GLASS WALL
Material and Labor
Bronze Glass wall (8mm) with analok frame 54 sq.m. 5,000.00 270,000.00
MARK-UP P 54,000.00
VAT (12%) P 38,880.00
ITEM COST 362,880.00
17.0 PAINTING WORKS 7,697 sq. m.
17.1 Materials
Skim Coat 20 kgs. 36 bags P 500.00 18,000.00
Flat Latex White 308 gals P 550.00 169,400.00
Semi-Gloss Latex Paint 616 gals P 700.00 431,200.00
Enamel Paint 11 gals P 700.00 7,700.00
Spot Putty 5 gals P 500.00 2,500.00
Body Filler 5 lit. P 143.00 715.00
Sand Paper 22 pcs P 14.00 308.00
Paint Roller w/ tray 10 pcs P 120.00 1,200.00
2" Paint Brush 10 pcs P 34.00 340.00
 4" Paint Brush 10 pcs P 34.00 340.00
Putty Knife 5 sets P 30 150.00
Material Cost 631,853.00
17.2 Labor
2 - Skilled Worker 77 days P 350.00 /day 53,675.82
4 - Unskilled Worker 77 days P 275.00 /day 84,347.71
Labor Cost 138,023.53
SUB-TOTAL P 769,876.53
MARK-UP P 153,975.31
VAT (12%) P 110,862.22
ITEM COST 1,034,714.05
18.0 RAILINGS 125 lm
18.1 Materials
G.I. pipe 2" dia. Sched 40. 35 lngth P 2,000.00 70,000.00
G.I. pipe 1-1/ 2" dia. Sched 40. 44 lngth P 1,500.00 66,000.00
1-1/2" Stainless Steel Pipe S-40 4 lngth P 3,000.00 12,000.00
PWD Grab Bar 2 pcs P 1,500.00 3,000.00
Welding rods 5 box P 2,000.00 10,000.00
Rust Converter 10 gals P 450.00 4,500.00
Epoxy Primer 10 gals P 690.00 6,900.00
Epoxy Reducer 5 gals P 650.00 3,250.00
Epoxy Enamel 10 gals P 800.00 8,000.00
Material Cost 183,650.00
18.2 Equipment
Welding Machine 24 days 550.00 13,200.00
Electric saw 24 days 300.00 7,200.00
Angle grinder 24 days 150.00 3,600.00
Equipment Cost 24,000.00
18.3 Labor
1 Skilled worker 24 days 375.00 9,000.00
2 Unskilled worker 24 days 275.00 13,200.00
Labor Cost 22,200.00
SUB-TOTAL P 229,850.00
MARK-UP P 45,970.00
VAT (12%) P 33,098.40
ITEM COST 308,918.40
19.0 PLUMBING WORKS AND DRAINAGE
19.1 Materials
Pipes and Fittings
4'' PVC pipe S1000 6 length P 640.00 3,840.00
3'' PVC pipe S1000 30 length P 440.00 13,200.00
2'' PVC pipe S1000 30 length P 380.00 11,400.00
4''x4'' Sanitary Tee 11 pcs P 190.00 2,090.00
3''x3'' Sanitary Tee 10 pcs P 160.00 1,600.00
4''x4'' Sanitary Wye 6 pcs P 190.00 1,140.00
 2''X2'' Sanitary Wye 10 pcs P 55.00 550.00
4'' Clean out 6 pcs P 95.00 570.00
2" Tee 20 pcs P 32.00 640.00
2" Elbow 10 pcs P 32.00 320.00
2'' P-trap 10 pcs P 40.00 400.00
4'' Floor Drain 10 pcs P 60.00 600.00
1/2'' Elbow 25 pcs P 20.00 500.00
1/2'' Tee 18 pcs P 80.00 1,440.00
1/2'' PVC Blue pipe 10 length P 200.00 2,000.00
Teflon tape 5 reel P 15.00 75.00
Solvent cement 1 lit. P 250.00 250.00
Fixtures and accessories
Water Closet 11 sets 5,000.00 55,000.00
Waterless Urinal 4 sets 7,000.00 28,000.00
Lavatory 6 sets 3,500.00 21,000.00
Faucets 8 sets 200.00 1,600.00
1/2'' Gate Valve 4 pcs 385.00 1,540.00
1'' Check Valve 1 pcs 1,200.00 1,200.00
Cach Basin 22 sets 1,000.00 22,000.00
Septic Vault 1 lot 30,000.00 30,000.00
Material Cost 200,955.00
19.2 Labor
1 Skilled Labor 24 days 400.00 9,600.00
2 Unskilled lbor 24 days 300.00 14,400.00
Labor Cost 24,000.00
SUB-TOTAL P 224,955.00
MARK-UP P 44,991.00
VAT (12%) P 32,393.52
ITEM COST 302,339.52
20.0 ELECTRICAL
20.1 Materials
Conduits and Wires
2.0 mm sq. THW wire(black) 8 box P 2,300.00 18,400.00
2.0 mm sq. THW wire(white) 8 box P 2,300.00 18,400.00
3.5 mm sq. THW wire(black) 8 box P 3,500.00 28,000.00
3.5 mm sq. THW wire(white) 8 box P 3,500.00 28,000.00
20 mm Flexibe Conduit pipe 4 roll P 1,020.00 4,080.00
20 mm dia. PVC pipe 30 length P 190.00 5,700.00
Circuits Breakers
14 Hole Panel Board 1 set
15 AT Circuit Breaker (G.E. bolt-on) 4 set. P 444.00 1,776.00
20 AT Circuit Breaker (G.E. bolt-on) 4 set. P 550.00 2,200.00
50 AT Circuit Breaker (G.E. bolt-on) 2 set. P
100 AT Circuit Breaker (G.E. bolt-on) 2 set. P
Boxes, Switches and Outlets
 Utility box 80 pcs. P 75.00 6,000.00
Junction box 80 pcs. P 95.00 7,600.00
1-gang switch (flush type) 10 set. P 150.00 1,500.00
2-gang switch (flush type) 8 set. P 190.00 1,520.00
FIXTURES
Pinlight Case 64 pcs. P 250.00 16,000.00
Pinlight bulb(2-U) 64 pcs. P 150.00 9,600.00
Double Louver lighting Lumanaire w/ lamp 48 set. P 2,800.00 134,400.00
Duplex Convenience Outlet 60 pcs. P 275.00 16,500.00
Ceiling Fan (Paddle type) 14 sets P 5,000.00 70,000.00
Energency Lights 4 sets P 2,000.00 8,000.00
Sundries and Consummables 1 lot P 5,000.00 5,000.00
Material Cost ------------- P 382,676.00
20.2 Labor
2 - Skilled Worker 30 days P 400.00 /day 24,000.00
4 - Unskilled Worker 30 days 300.00 /day 36,000.00
Labor Cost ------------- P 60,000.00
SUB-TOTAL P 442,676.00
MARK-UP P 88,535.20
VAT (12%) P 63,745.34
ITEM COST 594,956.54
21.0 FIRE PREVENTION SYSTEM
21.1 Materials
Smoke Detector 6 sets 2000 12,000.00
Sound and Light Alarm 2 sets 1000 2,000.00
Fire Alarm Panel Board 1 sets 35000 35,000.00
Fire Alarm 4 set 1000 4,000.00
Manual Pull Down Switch 4 sets P 4,500.00 18,000.00
Fire Extinguisher with glass box 4 sets P 6,000.00 24,000.00
Rough-ins 1 lot 10,000.00 10,000.00
Material Cost 105,000.00
21.2 Labor
1 - Skilled Worker 6 days P 400.00 /day 2,400.00
2 - Unskilled Worker 6 days P 300.00 /day 3,600.00
Labor Cost 6,000.00
SUB-TOTAL P 111,000.00
MARK-UP P 22,200.00
VAT (12%) P 15,984.00
ITEM COST ----------- 149,184.00
FURNITURES AND SIGNAGES
Materials and Labor
Teachers Table and Chair 6 sets 7000 42,000.00
Plastic Chai with arm desk 300 sets 500 150,000.00
Blackboards with Frame 6 sets 20000 120,000.00
C.R. Signage 4 sets 500 2,000.00
Classroom No. Sign 12 setsw 200 2,400.00
Building Signage 1 lot 50000 50,000.00
SUB-TOTAL P 366,400.00
MARK-UP P 73,280.00
VAT (12%) P 52,761.60
ITEM COST ----------- 492,441.60
TOTAL ESTIMATED COST 20,815,939.08
PROJECT : CONSTRUCTION OF FOUR STOREY MIDWIFERY, MINI HOSPITAL AND PHARMACY
LOCATION : BAJUMPANDAN CAMPUS
DURATION : MULTI YEAR PROJECT

ITEM NO. AMOUNT

1.0 GENERAL REQUIREMENTS 282,240.00
2.0 CONSTRUCTION SAFETY AND HEALTH 46,865.62
3.0 EARTHWORKS 317,318.40
4.0 REINFORCED CONCRETE FOOTINGS 593,132.74
5.0 REINFORCED CONCRETE COLUMNS 4,652,447.75
6.0 REINFORCED CONCRETE BEAMS 2,888,691.46
7.0 SLAB ON FILL 425,376.00
8.0 ELEVATED CONCRETE SLAB 2,067,918.72
9.0 REINFORCED CONCRETE STAIR 468,839.02
10.0 ROOF AND ROOF FRAMING 187,971.84
11.0 MASONRY 2,592,884.74
12.0 PLASTER WORKS 1,017,983.48
13.0 TILEWORKS 1,036,560.00
14.0 CEILING WORKS 485,049.60
15.0 DOORS AND WINDOWS 507,225.60
16.0 GLASS WALL 362,880.00
17.0 PAINTING WORKS 1,034,714.05
18.0 RAILINGS 308,918.40
19.0 PLUMBING WORKS AND DRAINAGE 302,339.52
20.0 ELECTRICAL 594,956.54
21.0 FIRE PREVENTION SYSTEM 149,184.00
22.0 FURNITURES AND SIGNAGES 492,441.60

TOTAL PROJECT COST 20,815,939.08

Prepared by:
MICHAEL A. SAGA, MSCE
University Engineer

Recommending Approval

DR. NOEL MARJON E. YASI

VP for Adminstration, Planning & Dev't

Approved by:

DR. JOEL P.LIMSON

University President
D PHARMACY

QTY UNITS
1.4% 1.00 LOT
1.5% 115.00 CU.M,

0.2% 1.00 LOT

2.8% 40.21 CU.M.
22.4% 553.24 CU.M.
13.9% 90.25 CU.M.
2.0% 126.90 CU.M.
9.9% 30.87 CU.M.
2.3% 30.87 SQ.M.
12.5% 2,614.08 SQ.M.

5.0% 1,074.60 SQ.M.

2.3% 981.00 LOT
2.4% 1.00 LOT

5.0% 7,697.11 LOT x

1.5% 125.00 LM
1.5% 1.00 LOT
2.9% 1.00 LOT
0.7% 1.00 LOT

0.90
UNIT QTY
lot

lot
lot

sq.m.
sq.m.
lot

sq.m.
lot

lot
lot
Pipes & Fittings
4" pvc sanitary pipe s1000 5 length
3" pvc sanitary pipe s1000 3 length
2" pvc sanitary pipe s1000 8 length
4" Clean out 6 pcs.
2"Clean out 2 pcs.
2" p-trap 28 pcs.
2" pvc wye 4 pcs.
2" pvc tee 9 pcs.
4" pvc tee 18 pcs.
4" pvc wye 4 pcs.
1/2" pvc tee 31 pcs.
4" 45 deg. Pvc elbow 1 pcs.
3" 90 deg. pvc Elbow 15 pcs.
4"x2" PVC reducer wye 2 pcs.
4"x2" PVC reducer tee 8 pcs.
2" pvc reducer w/ right side inlet 4 pcs.
4" combination wye & 1/8 bent- one piece 1 pcs.
2" combination wye & 1/8 bent- one piece 1 pcs.
1/2" PVC Blue Pipe 9 length
1/2" 90 deg. elbow 10 pcs.
teplon sealant tape 80 pcs.
solvent cement 80 pcs.
Sundries and Consummables 1 lot

Fixtures
Water Tank 1 unit
Water Closet 14 set
Lavatory 12 set
Urinal 8 set
Floor Drain 9 pcs.
Faucet 2 pcs.