Republic of the Philippines

BILIRAN PROVINCE STATE UNIVERSITY

(formerly NAVAL STATE UNIVERSITY)
ISO 9001:2015 CERTIFIED

REPAIR AND RENOVATION OF ACADEMIC BUILDING (SCHOOL OF NURSING AND HEALTH SCIENCES) UNDER THE PROJECT
"INCREASE IN CARRYING CAPACITY OF NURSING AND ALLIED HEALTH PROGRAMS"
DETAILED ESTIMATES

ITEM I. BIPSU STANDARD PROJECT BILLBOARD/SIGN BOARD

Qty. = 1.00 l.s.
A. Labor
1 Construction Foreman, 5 hrs @ ₱700 /day ₱437.50
1 Skilled Laborer, 5 hrs @ ₱500 /day ₱312.50
1 Unskilled Laborer, 5 hrs @ ₱400 /day ₱250.00

B. Materials
a. 4' x 8' Tarpaulin ft2 ₱1,500.00
b. Good Lumber (Frames) bd-ft ₱2,500.00
c. Assorted Common Working Nails kg ₱200.00

₱5,200.00
VAT 5% 260.00

TOTAL ITEM COST ……………………….. ₱5,460.00

ITEM II. OCCUPATIONAL SAFETY AND HEALTH

Qty. = 1.00 l.s.
A. Materials
First Aid Kit ₱1,000 ₱1,000.00
Personal Protective Equipment (PPE)
60 pcs Safety Helmet @ ₱140 /pc ₱8,400
60 pcs Safety Vest @ ₱140 /pc ₱8,400
60 pcs Safety Gloves @ ₱70 /pc ₱4,200
60 pcs Safety Shoes @ ₱2,000 /pc ₱120,000
25 pcs Safety Harness @ ₱1,000 /pc ₱25,000
5 roll Construction Safety Net @ ₱6,000 /roll ₱30,000
5 roll Trapal (100 m) @ ₱7,500 /roll ₱37,500

Signages and Barricades

2 sets Safety First (4'x4') @ ₱400.00 /set ₱800
8 sets Warning Signs (2'x3') @ ₱300.00 /set ₱2,400
2 rolls Caution Tape, 100ft @ ₱215.00 /roll ₱430
₱238,130
VAT 5% 11,906.50

TOTAL ITEM COST ……………………….. ₱250,036.50

ITEM III. PERMITS, CLEARANCES, BLUE PRINTS, PROFESSIONAL FEE, ETC.
Qty. = 1.00 l.s.
Zoning Clearance ₱150,000.00
Fire Safety Clearance
Electronics Permit
Mechanical Clearance
Building Permit
VAT 5% 7,500.00

TOTAL ITEM COST ……………………….. ₱157,500.00

ITEM IV. MOBILIZATION/ DEMOBILIZATION

Qty. = 1.00 l.s.
A. Mobilization/ Demobilization (0.075 of Civil Works), 0.075 of ₱40,711,536.21 ₱305,336.52
VAT 5% 15,266.83

TOTAL ITEM COST ……………………….. ₱320,603.35

ITEM V. REMOVAL OF STRUCTURE AND OBSTRUCTION

Qty. = 616 m²
A. Labor
1 Construction Foreman, 20 days @ ₱700 /day ₱14,000
3 Unskilled Laborer, 20 days @ ₱400 /day ₱24,000

B. Equipment Rental
3
1 unit Backhoe w/ breaker (0.80 m ), 40 hrs @ ₱2,000 /hr ₱80,000
3
1 units Dump Truck (12 yd ), 40 hrs @ ₱1,500 /hr ₱60,000
1 units Jackhammer, 40 hrs @ ₱300 /hr ₱12,000

Direct Cost ………………………….………….………………...

₱190,000.00
Indirect Cost ………………….…………………………………
₱45,410.00
O.C.M. 10% ₱19,000.00

C.Profit 8% ₱15,200.00
VAT 5% ₱11,210.00

TOTAL ITEM COST ……………………….. ₱235,410.00

Unit Cost = ₱235,410.00 = ₱382.16 /sq.m.

616
ITEM VI. STRUCTURE EXCAVATION
Qty. = 1516.05 m³
A. Labor
1 Construction Foreman, 40 days @ ₱700 /day ₱28,000
2 Unskilled Laborer, 40 days @ ₱400 /day ₱32,000

B. Equipment Rental
3
1 unit Backhoe w/ breaker (0.80 m ), 160 hrs @ ₱2,000 /hr ₱320,000
3
1 units Dump Truck (12 yd ), 160 hrs @ ₱1,500 /hr ₱240,000
5 units Water Pump (4 hp), 160 hrs @ ₱300 /hr ₱240,000
15 pcs Shovel @ 300 /pc ₱4,500

Direct Cost ………………………….………….………………...

₱864,500.00
Indirect Cost ………………….…………………………………
₱206,615.50
O.C.M. 10% ₱86,450.00
C.Profit 8% ₱69,160.00
VAT 5% ₱51,005.50
TOTAL ITEM COST ……………………….. ₱1,071,115.50

Unit Cost = ₱1,071,115.50 = ₱706.52 /m3

1516.05

ITEM VII. EMBANKMENT FROM STRUCTURE EXCAVATION

Qty. = 1,139.38 m³
A. Labor
1 Construction Foreman, 20 days @ ₱700 /day ₱14,000
4 Unskilled Laborer, 20 days @ ₱400 /day ₱32,000

B. Equipment Rental
3
1 unit Backhoe (0.80 m ), 80 hrs @ ₱2,000 /hr ₱160,000
3
1 unit Dump Truck (12 yd ), 80 hrs @ ₱1,500 /hr ₱120,000
2 units Plate Compactor (5hp), 160 hrs @ ₱150 /hr ₱48,000
Direct Cost ………………………….………….………………...
₱374,000.00
Indirect Cost ………………….…………………………………
₱89,386.00
O.C.M. 10% ₱37,400.00
C.Profit 8% ₱29,920.00
VAT 5% ₱22,066.00
TOTAL ITEM COST ……………………….. ₱463,386.00

Unit Cost = ₱463,386.00 = ₱406.70 /m3

1139.38
ITEM VIII. EMBANKMENT FROM BORROW
Qty. = 554.4 m³
A. Labor
1 Construction Foreman, 12 days @ ₱700 /day ₱7,000
4 Unskilled Laborer, 12 days @ ₱400 /day ₱16,000

B. Equipment Rental
3
1 unit Backhoe w/ breaker (0.80 m ), 45 hrs @ ₱2,000 /hr ₱90,000
4 units Plate Compactor (5hp), 96 hrs @ ₱150 /hr ₱57,600

C. Materials
3 3
693 m Embankment Materials ₱400.00 /m ₱277,200.00
(w/ 25% Shrinkage Factor)

Direct Cost ………………………….………….………………...

₱447,800.00
Indirect Cost ………………….…………………………………
₱107,024.20
O.C.M. 10% ₱44,780.00
C.Profit 8% ₱35,824.00
VAT 5% ₱26,420.20
TOTAL ITEM COST ……………………….. ₱554,824.20

Unit Cost = ₱554,824.20 = ₱1,000.77 /m3

554.4

ITEM IX. GRAVEL FILL

Qty. = 61.6 m³
A. Labor
1 Construction Foreman, 10 days @ ₱700 /day ₱7,000
4 Unskilled Laborer, 10 days @ ₱400 /day ₱16,000

B. Equipment Rental
3
1 unit Backhoe w/ breaker (0.80 m ), 25 hrs @ ₱2,000 /hr ₱50,000
2 units Plate Compactor (5hp), 25 hrs @ ₱150 /hr ₱7,500

C. Materials
3 3
77 m Embankment Materials ₱400 /m ₱30,800
(w/ 5% Shrinkage Factor)

Direct Cost ………………………….………….………………...

₱111,300.00
Indirect Cost ………………….…………………………………
₱26,600.70
O.C.M. 10% ₱11,130.00
C.Profit 8% ₱8,904.00
VAT 5% ₱6,566.70
TOTAL ITEM COST ……………………….. ₱137,900.70

Unit Cost = ₱137,900.70 = ₱2,238.65 /m3

61.6
ITEM X. FORMS AND SCAFFOLDING
Qty. = 1.00 l.s.
A. Materials
1 lot Scaffolding Rentals ₱300,000
1000 pcs 2"x2"x10' Coco Lumber @ ₱125 /pc ₱125,000
1000 pcs 2"x3"x10' Coco Lumber @ ₱180 /pc ₱180,000
500 pcs 1/2 Phenolic Board @ ₱1,500 /pc ₱750,000
500 kgs Assorted CWNails @ ₱120 /kg ₱60,000

₱1,415,000
VAT 5% 70,750.00

TOTAL ITEM COST ……………………….. ₱1,485,750.00

ITEM XI. PLAIN AND REINFORCED CONCRETE

Qty. = 1,252.08 m³
A. Materials
11,275 bags Portland Cement @ ₱250 /bag ₱2,818,750.00
627 cu.m Sand @ ₱1,500 /cu.m. ₱940,500.00
1,253 cu.m Gravel @ ₱1,500 /cu.m. ₱1,879,500.00
9,490 pcs. 6m x 10mm Ø Steel Bar @ ₱205 /pc. ₱1,945,450.00
2786 pcs. 6m x 12mm Ø Steel Bar @ ₱315 /pc. ₱877,590.00
256 pcs. 6m x 16mm Ø Steel Bar @ ₱650 /pc. ₱166,400.00
3081 pcs. 6m x 20mm Ø Steel Bar @ ₱890 /pc. ₱2,742,090.00
3640 pcs. 6m x 25mm Ø Steel Bar @ ₱1,470 /pc. ₱5,350,800.00
# 1715 kgs. #16 Tie wire @ ₱100 /kg. ₱171,500.00

B. Equipment Rental
2 unit Transit Mixer, 50 hrs @ ₱1,350 /hr ₱135,000.00
1 unit Pumpcreet Truck, 50 hrs @ ₱4,000 /hr ₱200,000.00
2 unit Bar Cutter, 40 days @ ₱1,700 /day ₱136,000.00
2 unit Bar Bender, 40 days @ ₱2,800 /day ₱224,000.00
2 unit Concrete Stick Vibrator, 40 days @ ₱800 /day ₱96,000.00

C. Labor
1 Construction Foreman, 120 days @ 700 /day ₱84,000.00
25 Skilled Laborer, 120 days @ 500 /day ₱1,500,000.00
35 Unskilled Laborer, 120 days @ 400 /day ₱1,680,000.00
Direct Cost ………………………….………… ₱20,947,580.00
Indirect Cost ………………….……………… ₱5,006,471.62
O.C.M. 10% ₱2,094,758.00
C.Profit 8% ₱1,675,806.40
VAT 5% ₱1,235,907.22
TOTAL ITEM COST …………………… ₱25,954,051.62

Unit Cost = ₱25,954,051.62 = ₱20,728.75 /m3

1252.08
ITEM XII. WALLING SYSTEM AND TILE WORKS (Masonry Works, Acoustic Panel , Wood Composite Panel , Tileworks, Stair Tiles, Dry
Walls )
Qty. = 4271.6 m² (note: Includes dry wall for conference room and cabinet for amphitheater)
A. Materials
13,068 pcs. 6" thk.CHB @ ₱28 /pc. ₱76,944.00
16,102 pcs. 4" thk.CHB @ ₱20 /pc. ₱322,040.00
2,748 bags Portland Cement @ ₱250 /bag ₱687,000.00
237 cu.m Sand @ ₱1,500 /cu.m. ₱355,500.00
2,045 pcs. 6m x 12mm Ø Steel Bar @ ₱315 /pc. ₱644,175.00
552 kgs. #16 Tie wire @ ₱100 /kg. ₱55,200.00
4,719 pcs. 60 x 60 Glazed Floor Tiles @ ₱162 /pc. ₱764,478.00
669 pcs. 60 x 60 Unglazed Floor Tiles @ ₱150 /pc. ₱100,350.00
499 pcs 30 x 30 Unglazed Floor Tiles @ ₱45 /pc. ₱22,455.00
1,672 pcs 30 X 60 Glazed Wall Tiles @ ₱90 /pc. ₱150,480.00

315 pcs. 914mm x 15mm x 2mm Wooden Vinyl Floor Tiles ₱1,540 /box ₱12,320.00
@
23.3 x 120cm x 1.2mm Wooden Plank Tile (engineered
285 pcs. ₱1,680 /pc. ₱120,960.00
wood flooring) @
902 kg White Cement Mortar @ ₱100 /bag ₱103,900.00
1,039 bags Tile Adhesive @ ₱274 /bag ₱284,686.00

200 pcs 1.4 x 7/8 x in Aluminum anti-slip stair nosing ₱350 /pc ₱70,000.00
@
9 x 2400mm Polyvinyl Cloride Tile Trim (Marble
95 pcs. ₱124 /pc. ₱11,780.00
White) @
7 sheet 4' x 8' x 6mm Fiber Cement Board @ ₱480 /sht ₱3,360.00
7 sheet 4' x 8' x 3/4" Marine plywood @ ₱1,500 /sht ₱10,500.00
27 bd ft 2" x 2" Good Lumber S4S @ ₱65 /bd ft ₱1,731.60
140 bd ft 2" x 3" Good Lumber S4S @ ₱65 /bd ft ₱9,100.00
113 bd ft 2" x 4" Good Lumber S4S @ ₱65 /bd ft ₱7,319.00
30 x 30 x 3cm Acoustic Panels Soundproofing Foam
35 packs ₱400 /pack ₱14,000.00
(acoustic tiles) @

B. Equipment Rental
1 unit One Bagger Conc. Mixer, @ ₱1,440 /day ₱43,200.00
2 unit Electric Grinder, 30 days @ ₱150 /day ₱9,000.00

C. Labor
1 Construction Foreman, 60 days @ ₱700 /day ₱42,000.00
5 Skilled Laborer, 60 days @ ₱500 /day ₱150,000.00
10 Unskilled Laborer, 60 days @ ₱400 /day ₱240,000.00
Direct Cost ………………………….………… ₱4,312,478.60
Indirect Cost ………………….……………… ₱1,030,914.27
O.C.M. 10% ₱ 431,247.86
C.Profit 8% ₱ 344,998.29
VAT 5% ₱ 254,668.12
TOTAL ITEM COST …………………… ₱5,343,392.87

Unit Cost = ₱5,343,392.87 = ₱1,250.91 /m2

4271.60
ITEM XIII. METAL WORKS
Qty. = 221.5 m² (note: Includes all metal works in plan)
A. Materials
60 pcs 50mm - #304 Stainless Steel Pipe Railings, S-40 @ ₱10,065 /pc ₱603,900.00
31 pcs 50mm G.I Pipe Sch. 40 @ ₱2,780 /pc ₱86,180.00
6 pcs 1 1/2 x 1 1/2 x 6m Angle Bar @ ₱1,276 /pc ₱7,656.00
7 pcs 2" dia. G.I. Pipe @ ₱2,750 /pc ₱19,250.00
105 pcs 50 x 50 x 6mm Angle Bar @ ₱1,425 /pc ₱149,625.00
27 pcs 75 x 75 x 6mm Angle Bar @ ₱2,295 /pc ₱61,965.00
33 pcs 1" x 6m Flat Bar @ ₱490 /pc ₱16,170.00
29 pcs 16mm dia. x 6m Round Bar @ ₱655 /pc ₱18,995.00
48 pcs Expansion (M10 3/8 x 100) @ ₱15 /pc ₱720.00
2 pcs S304 Hinge (4 x 4 x 2.5mm) @ ₱180 /pc ₱360.00
5 pcs 50 x 100 x 1.5mm B.I. Tubular Steel @ ₱1,594 /pc ₱7,970.00
7 sht 4' x 8' x 6mm Checkered Steel Plate @ ₱11,400 /sht ₱79,800.00
2 pcs W12 x 10 x 6m H-Beam @ ₱8,875 /pc ₱17,750.00
86 pcs 10mm dia. Expansion Bolt @ ₱45 /pc ₱3,870.00
163 pcs M12 x 100mm Heavy Duty Expansion Bolt @ ₱45 /pc ₱7,335.00
32 pcs 20mm x 8 inch J- Bolt w/ nut and washer @ ₱150 /pc ₱4,800.00
1 sht 4' x 8' x 6mm Base Plate @ ₱6,900 /sht ₱6,900.00
25 pcs Flexible flap disc (Fine) @ ₱25 /pc ₱625.00
25 pcs Scotch brite buffing wheel @ ₱15 /pc ₱375.00
25 pcs Cotton buffing wheel (for buffing soap) @ ₱17 /pc ₱425.00
15 bar Buffing soap @ ₱315 /bar ₱4,725.00
40 kg Filler rod (tig welding for SS 304) @ ₱403 /kg ₱16,120.00
10 box Tungsten electrode @ ₱160 /box ₱1,600.00
2 pcs Argon gas tank @ ₱3,540 /pc ₱7,080.00
1 pcs Argon welder inverter welding machine (arc) @ ₱9,500 /pc ₱9,500.00
35 kgs Welding Rod @ ₱105 /pc ₱3,675.00

B. Equipment Rental
1 unit Welding Machine, 40 days @ ₱490 /day ₱19,600.00
1 unit Cutting Outfit, 40 days @ ₱500 /day ₱20,000.00

C. Labor
1 Construction Foreman, 40 days @ ₱700 /day ₱28,000.00
2 Skilled Laborer, 40 days @ ₱500 /day ₱40,000.00
4 Unskilled Laborer, 40 days @ ₱400 /day ₱64,000.00
Direct Cost ………………………….………….………………...
₱1,308,971.00
Indirect Cost ………………….…………………………………
₱86,329.43
O.C.M. 10% ₱ 36,121.10
C.Profit 8% ₱ 28,896.88
VAT 5% ₱ 21,311.45
TOTAL ITEM COST ………………………......... ₱1,395,300.43

Unit Cost = ₱1,395,300.43 = ₱6,299.32 /m2

221.50
ITEM XIV. PAINTING WORKS
Qty. = 5837.06 m² (note: Includes painting for metal works and wood works)
A. Materials
22 gal Concrete Neutralizer @ ₱640 /gal ₱14,080.00
215 gal Acrylic Concrete Primer & Sealer @ ₱605 /gal ₱130,075.00
357 gal Concrete Putty/ Filler @ ₱385 /gal ₱137,445.00
428 gal Semi Gloss Latex (two coats) @ ₱695 /gal ₱297,460.00
70 gal Wood Primer & Sealer (DV-1360 Interior) @ ₱635 /gal ₱44,450.00
124 gal Glazolux Glazing Putty (full puty) @ ₱660 /gal ₱81,840.00
136 gal Quick Dry Enamel (Davies Gloss-It) @ ₱720 /gal ₱97,920.00
20 gal Epoxy Primer (DAVIES) @ ₱900 /gal ₱18,000.00
23 gal Epoxy Enamel (DAVIES) @ ₱1,515 /gal ₱34,845.00
15 gal Paint Thinner @ ₱375 /gal ₱5,625.00
20 pcs Paint Roller, Assorted 9" @ ₱155 /pc ₱3,100.00
20 pcs Paint Brush, Assorted @ ₱85 /pc ₱1,700.00
50 pcs Sand Paper, 120 Grit @ ₱50 /pc ₱2,500.00
50 pcs Sand Paper, 200 Grit @ ₱50 /pc ₱2,500.00
10 pcs Paint Tray @ ₱105 /pc ₱1,050.00
9 gal Water Proofing (Torosel) @ ₱730 /gal ₱6,570.00
C. Labor
1 Construction Foreman, 50 days @ ₱ 700.00 /day ₱35,000.00
10 Skilled Laborer, 60 days @ ₱ 500.00 /day ₱250,000.00
Direct Cost ………………………….………….………………...
₱1,164,160.00
Indirect Cost ………………….…………………………………
₱278,234.24
O.C.M. 10% ₱ 116,416.00
C.Profit 8% ₱ 93,132.80
VAT 5% ₱ 68,685.44
TOTAL ITEM COST ……………………….. ₱1,442,394.24

Unit Cost = ₱1,442,394.24 = ₱247.11 /m2

5837.06
ITEM XV. SUPPLY AND INSTALLATION OF DOORS AND WINDOWS
Qty. = 1.00 l.s.
d 3.5 x 2.1 Analok aluminum glass sliding type door
1 set @ ₱51,180 /set ₱51,180.00
1 with 6mm thk clear glas
d 4.0 x 2.1 Analok aluminum glass double swing type
1 set @ ₱46,370 /set ₱46,370.00
2 door w/ 6mm thk reflective glass
d 5.8 x 2.8 Analok aluminum glass sliding type door
1 set @ ₱83,385 /set ₱83,385.00
3 with 6mm thk clear glas
d 4.0 x 3.3 Analok aluminum glass double swing type
1 set @ ₱56,950 /set ₱56,950.00
4 door w/ 6mm thk clear glass
d 3.5 x 2.1 Analok aluminum glass double swing type
1 set @ ₱5,689 /set ₱5,689.00
5 door with 6mm thk clear glass
d 2.5 x 2.1 Analok aluminum glass double swing type
1 set @ ₱17,690 /set ₱17,690.00
6 door with 6mm thk clear glass
d 1.4 x 2.1 Analok aluminum glass double swing type
5 sets @ ₱30,000 /set ₱150,000.00
7 door with 6mm thk clear glass
d 0.9 x 2.1 Analok aluminum glass double swing type
23 sets @ ₱15,000 /set ₱345,000.00
8 door with 6mm thk clear glass
d 1.95 x 2.7 Analok aluminum glass sliding door w/
1 set @ ₱26,590 /set ₱26,590.00
21 6mm double glaze reflective glass
d 0.8 x 2.1 Solid Wooden Door Swing Type w/ 2" x 6"
8 sets @ ₱8,580 /set ₱68,640.00
9 Door Jamb
d 0.8 x 2.1 Solid Wooden Door Swing Type (Hidden
3 sets @ ₱8,580 /set ₱25,740.00
24 door)
d 0.7 x 2.1 Solid Wooden Door Swing Type w/ 2" x 6"
1 set @ ₱8,500 /set ₱8,500.00
10 Door Jamb
d 0.8 x 2.1 Solid Wooden Door Swing Type with small
2 sets @ ₱8,580 /set ₱17,160.00
11 lite glass and louver w/ 2" x 6" Door Jamb

d 0.8 x 2.1 Solid Wooden Door Swing Type with louver

1 set @ ₱8,580 /set ₱8,580.00
12 w/ 2" x 6" Door Jamb

d
17 sets 0.7 x 2.1 PVC Door Swing Type with louver @ ₱1,760 /set ₱29,920.00
13
d 0.9 x 2.1 Solid Wooden Door Swing Type with louver
2 sets @ ₱9,840 /set ₱19,680.00
14 w/ 2" x 6" Door Jamb
d
2 sets 2-leaf Aluminum louvered door @ ₱25,120 /set ₱50,240.00
15

0.8 x 2.1 Pre-fabricated steel door swing type w/ 25mm

d
3 sets thk clear wired glass view panel, panic device & @ ₱28,000 /set ₱84,000.00
16
complete door accesories. 60 min FIRE RATED

0.7 x 1.8 Solid Phenolic swing type door and partition

5 sets @ ₱8,250 /set ₱41,250.00
with complete accesories.
1 set 0.6 x 1.75m Solid Wooden Door Swing Type @ ₱7,800 /set ₱7,800.00

4 sets 0.7x 1.8m - Pre-fab steel door with jamb and door knob @ ₱7,600 /set ₱30,400.00

3.5 x 6.1m - 2" x 4" Analok aluminum window frame

3 sets w/ 6mm double glaze reflective glass panel, awning & @ ₱295,000 /set ₱885,000.00
fixed
3.5 x 1.4m Analok aluminum fixed window with 6mm
3 sets @ ₱20,300 /set ₱60,900.00
thk clear glass panel
7.25 x 1.4m Analok aluminum fixed window with
2 sets @ ₱37,215 /set ₱74,430.00
6mm thk clear glass panel
6.05 x 2.95m Analok aluminum fixed window with
1 set @ ₱64,790 /set ₱64,790.00
6mm thk clear glass panel
2.67 x 2.15m Analok aluminum fixed window with
1 set @ ₱20,640 /set ₱20,640.00
6mm thk clear glass panel
w 2.4 x 1.25m Analok aluminum fixed window with
2 sets @ ₱29,430 /set ₱58,860.00
6 6mm thk clear glass panel , Awning & Fixed
w 2.4 x 2.15m Analok aluminum window w/ 6mm thk
18 sets @ ₱17,540 /set ₱315,720.00
7 double galze reflective glass panel, sliding
w 1.2 x 1.2m Analok aluminum window w/ 6mm thk
19 sets @ ₱6,720 /set ₱127,680.00
8 double glaze reflective glass panel, sliding

w 0.5 x 0.5m Analok aluminum window w/ 6mm thk

4 sets @ ₱1,680 /set ₱6,720.00
9 double glaze reflective glass panel, sliding

w 0.6 x 0.6m Analok aluminum window w/ 6mm thk

7 sets @ ₱3,200 /set ₱22,400.00
10 double glaze reflective glass panel, sliding
w
2 sets 2.4 x 0.6m Aluminum louvered window @ ₱12,125 /set ₱24,250.00
11
w 1.67 x 1.2m Analok aluminum window w/ 6mm thk
2 sets @ ₱9,240 /set ₱18,480.00
12 double glaze reflective glass panel, sliding
0.6 x 9.95m Analok aluminum window w/ 2 " x 4"
w
3 sets frame & 6mm double glaze reflective glass panel, @ ₱61,980 /set ₱185,940.00
13
awning & fixed seamless
w 1.15 x 2.15m Analok aluminum fixed window with
1 set @ ₱8,180 /set ₱8,180.00
15 6mm thk clear glass panel
w 1.2 x 0.55m Analok aluminum window with 6mm thk.
1 set @ ₱6,400 /set ₱6,400.00
16 double glaze reflective glass panel sliding
w
16 pc 8 equal panels of (300mm x 300mm ) glass blocks @ ₱300 /pc ₱4,800.00
14
G
la 105cm x15.85m Fabrication and Installation of glass
1 set @ ₱ 280,000 /set ₱ 280,000.00
sB railing, 12mm Tempered glass
al
Direct Cost ………………………….………….………………...
₱3,339,954.00
Indirect Cost ………………….…………………………………
₱798,249.01
O.C.M. 10% ₱ 333,995.40
C.Profit 8% ₱ 267,196.32
VAT 5% ₱ 197,057.29
TOTAL ITEM COST ……………………….. ₱4,138,203.01

ITEM XVI. BIPSU LOGO AND SIGNAGES

Qty. = 1.00 l.s.
A. Materials
1 set BIPSU stainless logo w/ backlight @ ₱36,000 /set ₱36,000.00
1 set BIPSU stainless logo w/o backlight @ ₱32,000 /set ₱32,000.00

SCHOOL OF NURSING AND HEALTH SCIENCES

1 set @ ₱160,000 /set ₱160,000.00
signage
1 set GATE - 1 signage @ ₱20,000 /set ₱20,000.00
1 set VISION @ ₱12,500 /set ₱12,500.00
A STATE UNIVERSITY LEADING IN RESEARCH
1 set AND INNOVATION FOR HUMAN @ ₱195,500 /set ₱195,500.00
EMPOWERMENT & SOCIETAL DEVELOPMENT

1 set MISSION @ ₱17,500 /set ₱17,500.00

TO ADVANCE THE UNIVERSITY WITH
INNOVATION HUMAN RESOURCES, RESPONSIVE
1 set @ ₱278,300 /set ₱278,300.00
RESEARCHES , SUSTAINABLE PRODUCTION &
DEMAND-DRIVEN EXTENSION SERVICES.
1 set CORE VALUES @ ₱25,000 /set ₱25,000.00
1 set #WoW BiPSU @ ₱92,000 /set ₱92,000.00
1 set WEAVING OF WORTHINESS @ ₱67,200 /set ₱67,200.00
1 set Installation and Mobilization @ ₱25,000 /set ₱25,000.00

Direct Cost ………………………….………….………………...

₱961,000.00
Indirect Cost ………………….…………………………………
₱229,679.00
O.C.M. 10% ₱ 96,100.00
C.Profit 8% ₱ 76,880.00
VAT 5% ₱ 56,699.00
TOTAL ITEM COST ……………………….. ₱1,190,679.00

ITEM XVII. CEILING WORKS (GROUND FLOOR, SECOND FLOOR & THIRD FLOOR)
Qty. = 1,823.50 m²
A. Materials
535 pcs 4.5mm Fiber Cement Board (First Class) @ ₱480 /pc ₱256,800.00
4181.1 ln.m 0.50mm Spandrel @ ₱100 /ln.m ₱418,110.00
683 pcs 0.4mmx50mmx19mm Double Metal Furring @ ₱130 /pc ₱88,790.00
308 pcs 0.5mm thk Wall Angle @ ₱105 /pc ₱32,340.00
404 pcs C-Channel 35mm x 76mm @ ₱210 /pc ₱84,840.00
4422 pcs W-Clip @ ₱60 /pc ₱265,320.00
10mm Threaded Rod Suspension Hanger w/
4422 pcs @ ₱80 /pc ₱353,760.00
adjustment spring
10613 pcs Blind Rivets @ ₱1 /pc ₱5,306.50
18327 pcs Screw @ ₱2 /pc ₱36,654.00
3.00 kgs Concrete Nails @ ₱65 /kg ₱195.00
3,180.55 bd.ft 2x2 S4S Good Lumber @ ₱80 /bd.ft ₱254,443.87
 68.00 kgs CWN, assorted sizes @ ₱65 /kg ₱4,420.00

B. Equipment Rental
1 units Electric Hand Drill, 35 days @ ₱490 /day ₱14,700.00
2 unit Aviation Metal Snip Scissor, 35 days @ ₱300 /day ₱18,000.00
3 units Manual Riveter, 35 days @ ₱320 /day ₱28,800.00
Minor Tools (5% of Labor Cost) ₱19,075.00

C. Labor
1 Construction Foreman, 35 days @ ₱700 /day ₱24,500.00
8 Skilled Laborer, 35 days @ ₱500 /day ₱140,000.00
16 Unskilled Laborer, 35 days @ ₱400 /day ₱224,000.00
Direct Cost ………………………….………….………………...
₱2,270,054.37
Indirect Cost ………………….…………………………………
₱542,543.00
O.C.M. 10% ₱ 227,005.44
C.Profit 8% ₱ 181,604.35
VAT 5% ₱ 133,933.21
TOTAL ITEM COST ………………………......... ₱2,812,597.37

Unit Cost = ₱2,812,597.37 = ₱1,542.42 /m2

1,823.50

ITEM XVIII. ROOF FRAMING AND ROOFING SYSTEM (Includes Roofing at Facade)
Qty. = 620.21 m²
A. Materials
32 pcs 75mm x 75mm x 5mm Angle Bar @ ₱2,184 /pc ₱69,888.00
192 pcs 50mm x 50mm x 5mm Angle Bar @ ₱1,720 /pc ₱330,240.00
155 pcs 38mm x 38mm x 5mm Angle Bar @ ₱1,310 /pc ₱203,050.00
254 pcs 125mm x 50mm x 1.8mm C-Purlin @ ₱965 /pc ₱245,110.00
34 pcs 10mm x 6m Round Bar @ ₱210 /pc ₱7,140.00
112 pcs 12mm x 6m Round Bar @ ₱335 /pc ₱37,520.00
160 pcs 16mm Turn Buckle @ ₱380 /pc ₱60,800.00
699 kg Welding Rod Full @ ₱155 /kg ₱108,345.00
17 gal Red Lead @ ₱625 /gal ₱10,625.00
13 gal Lacquer Thinner @ ₱485 /gal ₱6,305.00
16 pcs Paint Brush #4 @ ₱75 /pc ₱1,200.00
12 kg Cut-Off @ ₱500 /kg ₱6,000.00
12 pcs Cutting Disc @ ₱250 /pc ₱3,000.00
679.766 ln.m 0.6mm thk Pre-painted Long Span Corrugated Roofing Sheets @ ₱640 /ln.m ₱435,050.24
58 pcs #24 Pre-painted GI Flashing 0.5mm thk x 8ft @ ₱380 /pc ₱22,040.00
4 pcs #24 0.5mm thk x 8ft GI Box Type Gutter @ ₱420 /pc ₱1,680.00
12 sq.m 0.6mm thk Stainless Steel Gutter @ ₱3,940 /sq.m ₱47,280.00
245 pcs Stainless Tekscrew @ ₱20 /pc ₱4,900.00
8 pcs 0.5mm thk Metal Fascia @ ₱480 /pc ₱3,840.00
4289 pcs Tekscrew @ ₱2 /pc ₱8,578.00
6176 pcs Blind Rivets @ ₱1 /pc ₱3,088.00
21 tube Sealant @ ₱230 /tube ₱4,830.00
2 pcs 25mm x 5mm Flat Bar @ ₱440 /pc ₱880.00
3 pcs 38mm x 6mm Flat Bar @ ₱670 /pc ₱2,010.00
4 sheets 6mm thk Steel Plate @ ₱8,500 /sheet ₱34,000.00
66 pcs 16mm Expansion Bolt @ ₱237 /pc ₱15,642.00
B. Equipment Rental
4 units Welding Machine, 30 days @ ₱490 /day ₱58,800.00
2 unit Metal Saw 14" dia.,30 days @ ₱300 /day ₱18,000.00
3 units Electric Drill, 30 days @ ₱320 /day ₱28,800.00
C. Labor
1 Construction Foreman, 30 days @ ₱700 /day ₱21,000.00
8 Skilled Laborer, 30 days @ ₱500 /day ₱120,000.00
18 Unskilled Laborer, 30 days @ ₱400 /day ₱216,000.00
Direct Cost ………………………….………….………………...
₱2,135,641.24
Indirect Cost ………………….…………………………………
₱510,418.26
O.C.M. 10% ₱ 213,564.12
C.Profit 8% ₱ 170,851.30
VAT 5% ₱ 126,002.83
TOTAL ITEM COST .......................................... ₱2,646,059.50

Unit Cost = ₱2,646,059.50 = ₱4,266.38 /m2

620.21

ITEM XIX. ELECTRICAL & AUXILIARY WORKS

ITEM XIX.A. RELOCATION OF EXISTING POST AND PRIMARY LINE AT FRONT FAÇADE
Qty. = 1.00 l.s.
A. Materials/Equipment's
1 pc Concrete Pole, 40 Ft. @ ₱28,550 /pc ₱28,550

35 mtrs Conductor, Insulated, ACSR #1/0, AWG 6/1 (25kV) @ ₱155 /mtr ₱5,425

50 mtrs Conductor, Bare, ACSR #1/0, AWG 6/1 @ ₱122 /mtr ₱6,100

6 pcs Insulator, Dead- End Suspension, Polymer, 15KV @ ₱615 /pc ₱3,690

Clamp, Guy Straight, 3 Bolt, Heavy Duty Steel, Hot

2 pcs @ ₱265 /pc ₱530
Dip Galvanized
3 pcs Clamp, Loop Dead-end, #6 to #2/0 ACSR @ ₱95 /pc ₱285
6 pcs Clamp, Dead-end Strain, #4/0 ACSR @ ₱685 /pc ₱4,110
3 pcs Clamp, Hotline, #2 - #4/0 ACSR @ ₱545 /pc ₱1,635
Rod, Ground Steel, Galvanized, 5/8" X 8', Hot Dip
2 pcs @ ₱515 /pc ₱1,030
Galvanized
3 pcs Ground Rod, Copper, 8 Feet @ ₱579 /pc ₱1,737
8 pcs Connector, Ground Rod Clamp, 5/8" @ ₱185 /pc ₱1,480
2 pcs Insulator, Spool, 3", ANSI, Class 53-4 @ ₱95 /pc ₱190
2 pcs Bracket, Clevis Dead-end Without Spool @ ₱160 /pc ₱320

3 pcs Bolt, Machine 5/8" X 12", Hot Dip Galvanized @ ₱72 /pc ₱216

3 pcs Bolt, Oval Eye 5/8" X 14", Hot Dip Galvanized @ ₱130 /pc ₱390

8 pcs Bolt, Machine 1/2" X6", Hot Dip Galvanized @ ₱39 /pc ₱312

3 pcs Stainless Bolt with Lock Nut and Washer 1/2" x 2" @ ₱195 /pc ₱585

3 pcs Stainless Bolt with Lock Nut and Washer 1/4" x 1.5" @ ₱145 /pc ₱435
B. Labor

1 Electrical Engineer, 10 days @ ₱700 /day ₱7,000

2 Skilled Laborer, 10 days @ ₱500 /day ₱10,000
4 Unskilled Laborer, 10 days @ ₱400 /day ₱16,000
Direct Cost ………………………….………….………………...
₱90,020.00
Indirect Cost ………………….…………………………………
₱21,514.78
O.C.M. 10% ₱9,002.00
C.Profit 8% ₱7,201.60
VAT 5% ₱5,311.18
TOTAL ITEM COST ……………………….. ₱111,534.78

ITEM XIX.B. TERMINATION BOX/ TAPPING POINT INSTALLATION AND MAIN FEEDER LINE CABLING AND TERMINATION
Qty. = 1.00 l.s.
A. Materials/Equipment's

Termination Box/ Tapping Point with 1000AF Busbar

Ampacity, Powder Coated finished-Wrinkled Gray
Enclosure, NEMA 3R, G.I. Sheet Ga. #16, w/ interior
cover plate of the busbar and breaker, Grounding
1 assy Terminals, Mechanical Lugs, & Accessories. @ ₱160,000 /assy ₱160,000
Dimensions: 1.5x0.45x.60 meters(WxDxH),
w/ Main Breaker: 700AT/800AF MCCB, 3P, 400V,
60Hz Industrial Type
Note: See Detailed Blow-up Plan

250mm²Ø (500MCM) THHN/THWN Copper Wire (2

sets of 3-250mm²Ø Wire for Main Feeder Line from
310 mtrs @ ₱2,105 /mtr ₱652,550
Termination box location to the interconnecting point
location)

250mm²Ø (500MCM) THHN/THWN Copper Wire (1

sets of 3-250mm²Ø Wire for additional set of Main
120 mtrs @ ₱2,105 /mtr ₱252,600
Feeder Line from the interconnecting point location to
existing MDP location)

50mm²Ø THHN/THWN Copper Wire (For

35 mtrs @ ₱450 /mtr ₱15,750
Termination box Grounding System)
3 Holes SS Mechanical Lugs for 250mm²
6 pcs THHN/THWN Copper Wire (for termination box @ ₱1,665 /pc ₱9,990
termination)
Copper Butt Connector for 250mm² THHN/THWN
6 pcs @ ₱2,120 /pc ₱12,720
Copper Wire

Compression Connector (Crimp Type), Rectangular

1 pcs Head, Terminal Lugs for 50mm² THHN/THWN @ ₱745 /pc ₱745
Copper Wire
Stainless Bolt and Nuts, Dimensions (LxD): 1½ x ¼
6 pcs @ ₱85 /pc ₱510
inches, w/ washer
Shrinkable Tube (Electrical Used), for 250mm²
3 mtrs @ ₱195 /mtr ₱585
THHN/THWN Copper Wire
1 lot Testing & Commissioning @ ₱8,000 /lot ₱8,000
B. Labor

1 Electrical Engineer, 15 days @ ₱700 /day ₱10,500

 1 Skilled Laborer, 15 days @ ₱500 /day ₱7,500
6 Unskilled Laborer, 15 days @ ₱400 /day ₱36,000
Direct Cost ………………………….………….………………...
₱1,167,450.00
Indirect Cost ………………….…………………………………
₱279,020.55
O.C.M. 10% ₱116,745.00
C.Profit 8% ₱93,396.00
VAT 5% ₱68,879.55
TOTAL ITEM COST ……………………….. ₱1,446,470.55

ITEM XIX.C. PANEL BOARDS, ECB's, WIRES, CONDUITS, LIGHTING & POWER FIXTURES
Qty. = 1.00 l.s.
A. Materials/Equipment's
LIGHTING POWER PANELS (LPP):

Panel Board w/ Industrial Type Center Main MCCB,

Powder coated wrinkled gray finished enclosure,
NEMA1, Grounding Terminals, & Lugs
3 assy ₱12,250 /assy ₱36,750
Main: 40AT/100AF, 3P, 230V, 60Hz, Bolt-On Type
Branches:
6- 15AT/100AF, 2P, 230V MCCB (bolt-on)

POWER PANELS (PP): @

Panel Board w/ Industrial Type Center Main MCCB,

Powder coated wrinkled gray finished enclosure,
NEMA1, Grounding Terminals, & Lugs
3 assy ₱12,250 /assy ₱36,750
Main: 40AT/100AF, 3P, 230V, 60Hz, Bolt-On Type
Branches:
6- 20AT/100AF, 2P, 230V MCCB (bolt-on)

ACU POWER PANELS (ACPP): @

Panel Board w/ Industrial Type Center Main MCCB,

Powder coated wrinkled gray finished enclosure,
NEMA1, Grounding Terminals, & Lugs
3 assy Main: 100AT/150AF, 3P, 230V, 60Hz, Bolt-On Type ₱14,700 /assy ₱44,100
Branches:
4- 30AT/100AF, 2P, 230V MCCB (bolt-on)
4- 40AT/100AF, 2P, 230V MCCB (bolt-on)

OFFICES/ROOMS PANEL BOARD (PB's): @

Panel Board w/ Industrial Type Center Main MCCB,

Powder coated wrinkled gray finished enclosure,
NEMA1, Grounding Terminals, & Lugs
2 assy Main: 40AT/100AF, 3P, 230V, 60Hz, Bolt-On Type ₱12,250 /assy ₱24,500
Branches:
2- 15AT/100AF, 2P, 230V MCCB (bolt-on)
4- 20AT/100AF, 2P, 230V MCCB (bolt-on)

Panel Board w/ Industrial Type Center Main MCCB,

Powder coated wrinkled gray finished enclosure,
NEMA1, Grounding Terminals, & Lugs
4 assy Main: 40AT/100AF, 3P, 230V, 60Hz, Bolt-On Type @ ₱13,470 /assy ₱53,880
Branches:
4- 15AT/100AF, 2P, 230V MCCB (bolt-on)
4- 20AT/100AF, 2P, 230V MCCB (bolt-on)
 Panel Board w/ Industrial Type Center Main MCCB,
Powder coated wrinkled gray finished enclosure,
NEMA1, Grounding Terminals, & Lugs
1 assy Main: 40AT/100AF, 3P, 230V, 60Hz, Bolt-On Type @ ₱15,260 /assy ₱15,260
Branches:
5- 15AT/100AF, 2P, 230V MCCB (bolt-on)
5- 20AT/100AF, 2P, 230V MCCB (bolt-on)

PRESIDENT OFFICE PANEL BOARDS (PB-PRES): @

Panel Board w/ Industrial Type Center Main MCCB,

Powder coated wrinkled gray finished enclosure,
NEMA1, Grounding Terminals, & Lugs
1 assy Main: 70AT/100AF, 3P, 230V, 60Hz, Bolt-On Type ₱16,990 /assy ₱16,990
Branches:
7- 15AT/100AF, 2P, 230V MCCB (bolt-on)
7- 20AT/100AF, 2P, 230V MCCB (bolt-on)

Panel Board w/ Industrial Type Center Main MCCB,

Powder coated wrinkled gray finished enclosure,
NEMA1, Grounding Terminals, & Lugs
Main: 100AT/150AF, 3P, 230V, 60Hz, Bolt-On Type
1 assy @ ₱15,700 /assy ₱15,700
Branches:
2- 20AT/100AF, 2P, 230V MCCB (bolt-on)
6- 30AT/100AF, 2P, 230V MCCB (bolt-on)
2- 40AT/100AF, 2P, 230V MCCB (bolt-on)

Manual Transfer Switch (MTS) with Powder coated

wrinkled gray finished enclosure, NEMA1, G.I. Sheet
1 assy Ga. #16 @ ₱24,550 /assy ₱24,550
Main Circuit Breaker: 2x150AT/200AF MCCB, 3P,
400V, 60Hz Industrial Bolt-On Type

AUTOMATIC FIRE SPRINKLER SYSTEM (PB-AFSS): @

Panel Board w/ Industrial Type Center Main MCCB,

Powder coated wrinkled gray finished enclosure,
NEMA1, Grounding Terminals, & Lugs
Main: 100AT/150AF, 3P, 230V, 60Hz, Bolt-On Type
1 assy ₱19,300 /assy ₱19,300
Branches:
6- 30AT/100AF, 2P, 230V MCCB (bolt-on)
1- 30AT/100AF, 3P, 230V MCCB (bolt-on)
1- 70AT/100AF, 3P, 230V MCCB (bolt-on)

WIRES & CONNECTORS: @

71 roll 3.5mm² THHN/THWN Copper Wire 150m/roll ₱4,899 /roll ₱347,829

8 roll 5.5mm² THHN/THWN Copper Wire 150m/roll @ ₱6,995 /roll ₱55,960

21 roll 8.0mm² THHN/THWN Copper Wire 100m/roll @ ₱7,345 /roll ₱154,245

2 roll 14mm² THHN/THWN Copper Wire 100m/roll @ ₱8,120 /roll ₱16,240

15 mtrs 22mm² THHN/THWN Copper Wire @ ₱195 /mtr ₱2,925

305 mtrs 30mm² THHN/THWN Copper Wire @ ₱254 /mtr ₱77,470
210 mtrs 50mm² THHN/THWN Copper Wire @ ₱450 /mtr ₱94,500
 Compression Connector (Crimp Type), Rectangular
45 pcs Head, Terminal Lugs for 8.0mm² THHN/THWN @ ₱75 /pc ₱3,375
Copper Wire
Compression Connector (Crimp Type), Rectangular
10 pcs Head, Terminal Lugs for 22mm² THHN/THWN @ ₱98 /pc ₱980
Copper Wire
Compression Connector (Crimp Type), Rectangular
20 pcs Head, Terminal Lugs for 30mm² THHN/THWN @ ₱147 /pc ₱2,940
Copper Wire
Stainless Bolt and Nuts, Dimensions (LxD): 1½ x ¼
75 pcs @ ₱35 /pc ₱2,625
inches, w/ washer
CONDUITS, BOXES, FITTINGS, & FRAMEWORKS: @

1825 pcs 1/2" Ø x 3m (20mm) PVC Electrical Conduit Thick ₱123 /pc ₱224,475

290 pcs 3/4" Ø x 3m (25mm) PVC Electrical Conduit Thick @ ₱145 /pc ₱42,050

165 pcs 1" Ø x 3m (32mm) PVC Electrical Conduit Thick @ ₱172 /pc ₱28,380

60 pcs 1 1/4" Ø x 3m (40mm) PVC Electrical Conduit Thick @ ₱218 /pc ₱13,080

395 pcs 1/2" Ø PVC Electrical Straight Connector w/lock nut @ ₱15 /pc ₱5,925

750 pcs 1/2" Ø Electrical PVC Male adapter w/lock nut @ ₱16 /pc ₱12,000

90 pcs 3/4" Ø Electrical PVC Male adapter w/lock nut @ ₱22 /pc ₱1,980

40 pcs 1" Ø PVC Electrical PVC Male adapter w/lock nut @ ₱29 /pc ₱1,160

550 pcs 1/2" Ø PVC Elbow long @ ₱11 /pc ₱6,050

122 pcs 3/4" Ø PVC Elbow Long @ ₱17 /pc ₱2,074
75 pcs 1" Ø PVC Elbow Long @ ₱22 /pc ₱1,650
17 pcs 1 1/4" Ø PVC Elbow Long @ ₱29 /pc ₱493

135 pcs Poly PVC Square box 4"x4", Deep Type w/ cover @ ₱89 /pc ₱12,015

95 pcs Poly PVC Square box 6"x6", Deep Type w/ cover @ ₱105 /pc ₱9,975
6 pcs Pull box 12"W x 8"H, Deep Type w/ cover @ ₱740 /pc ₱4,440
3 pcs Pull Box/Metal Enclosure, 0.8mx0.3mx0.25m (LxWxD), IP65 @ ₱4,900 /pc ₱14,700
405 pcs Utility Box Poly, Deep type @ ₱48 /pc ₱19,440
355 pcs Junction Box Poly, Deep type @ ₱45 /pc ₱15,975
LIGHTING & POWER FIXTURES & ACCESSORIES: @
6" Vertical Downlight Recessed type with 15W LED
163 sets ₱550 /set ₱89,650
bulb

18 sets 6" Vertical Downlight Surface type with 15W LED bulb @ ₱550 /set ₱9,900

218 sets 18W LED T8 Glass Tube with Accessories @ ₱550 /set ₱119,900
Recessed T8 LED grid fixtures, Aluminum Reflector
100 sets @ ₱1,530 /set ₱153,000
2x36 Luminaire & Accessories(220VAC/60Hz)
Surfaced T8 LED grid fixtures, Aluminum Reflector
9 sets @ ₱1,530 /set ₱13,770
2x36 Luminaire & Accessories(220VAC/60Hz)
4" LED Round Pinlight 5watts, Ceiling Recessed, Tri
4 sets ₱495 /set ₱1,980
Colors

T5 LED Electronic Fluorescent lamp (1.2M length each)

40 sets @ ₱565 /set ₱22,600
FLT5/CA1X15 1X15 Watts, 220V (Warm White)
 220V LED Strip Light RGB SMD 5050, Waterproof
6 box flexible Lights, IP65, with Remote Control and @ ₱5,345 /box ₱32,070
Adaptor, 20mtrs/ box
6Watts LED Round Wall Lamp Modern Up and Down
14 sets @ ₱870 /set ₱12,180
Sconce
60W LED Flood Light Weatherproof/Outdoor Type,
19 sets @ ₱2,495 /set ₱47,405
IP65, 230V
8" Square Vertical Downlight Surfaced Type, w/ 20W
9 sets @ ₱789 /set ₱7,101
LED Bulb
LED Twin-Head Spot Light Weatherproof/Outdoor
4 sets @ ₱635 /set ₱2,540
Type

Modern K9 Crystal LED Square/Rectangular Flush

Ceiling Light Chandelier, Electroplated Chrome finish,
1 sets Dimension: 80x60x35cm (LxWxH), Lamp Type: @ ₱24,800 /set ₱24,800
LED/SMD, Voltage: 220-240V (for President Office
Stair)

Luxurious Crystal Chandelier Ambient Light Painted

Living Room Glass Candle Style E12/E14, Diameter:
1 unit 80cm, Voltage: 220-240V, Power: 320W, Modern @ ₱26,900 /unit ₱26,900
Crystal Style with adjustable chain/cord (for President
Office Conference Room)

24cm Wide Square Modern LED Center Ceiling Lamp,

3 sets @ ₱1,700 /set ₱5,100
24W, 230V
1 sets 42 Inch Modern Ceiling fan with LED Lights @ ₱3,895 /set ₱3,895
1 sets 3 Heads Kitchen Pendant/Hanging Light @ ₱1,690 /set ₱1,690

Rechargeable Twin-head Emergency Light, 12 LED

11 sets @ ₱1,750 /set ₱19,250
Light each Head, 6Watts, 220-240V AC

4 sets Wall-Mounted LED Emergency Exit Signage (GREEN) @ ₱1,150 /set ₱4,600

2 sets Double-Sided LED Exit Signage (GREEN) @ ₱1,150 /set ₱2,300

1 sets 12" Heavy Duty Exhaust Fan @ ₱1,350 /set ₱1,350

27 sets 18" Standard Orbit Fan, 4-Speed, Metal Blade Type @ ₱2,455 /set ₱66,285

65" 4K HDR Smart Google TV, Wall Mounted, X1 4K

HDR Processor, Dolby,Vision/ Dolby Atmos,
Triluminos Pro, X-Balanced Speaker, Display
Resolution: 3840 x 2160,Video Processing: 4K X-Reality
PRO, Backlight Module: Direct LED, Integrated
1 units Intelligent Image Enhancer, Power Supply: 224 V - 240 @ ₱68,940 /unit ₱68,940
V AC, Power Consumption (Max): 230 W, Wifi: Wi-Fi
Direct, Wi-Fi Certified,Web Browser: Vewd, Video
Search: via Voice Search, Mobile to TV - Mirroring,
DLNA : Chromecast built-in ready (For Pres
Conference Room)

43 pcs One Gang Switch @ ₱110 /pc ₱4,730

49 pcs Two Gang Switch @ ₱155 /pc ₱7,595
15 pcs Three Gang Switch @ ₱175 /pc ₱2,625
4 pcs 3-Way One Gang Switch @ ₱195 /pc ₱780

152 pcs Duplex 3-pin Universal Convenince Outlet (3prong) @ ₱355 /pc ₱53,960

2 pcs Duplex 3-pin Weatherproof Outlet (3prong) @ ₱998 /pc ₱1,996

 31 pcs Duplex 3-pin, Pop- Up Floor Mounted Outlet @ ₱2,210 /pc ₱68,510
3 pcs 1 Gang Special Purpose Outlet, 3-prong @ ₱225 /pc ₱675
Enclosed Type Circuit Breaker 30AT Main, 2P, 230V,
2 pcs 60Hz, NEMA 3R Enclosure, Weather Proof Type (For @ ₱1,365 /pc ₱2,730
Water Pump)
6 pcs ACU Outlet, 3-prong (for 1Hp-ACU's) @ ₱485 /pc ₱2,910
Enclosed Type Circuit Breaker 30AT Main, 2P, 230V,
2 pcs 60Hz, NEMA 3R Enclosure, Weather Proof Type (for @ ₱1,580 /pc ₱3,160
2.5HP-ACU's)
Enclosed Type Circuit Breaker 40AT Main, 2P, 230V,
8 set 60Hz, NEMA 3R Enclosure, Weather Proof Type (for @ ₱1,580 /set ₱12,640
3TR-ACU's)
B. Labor

1 Electrical Engineer, 90 days ₱700 /day ₱63,000

3 Skilled Laborer, 90 days @ ₱500 /day ₱135,000
6 Unskilled Laborer, 90 days @ ₱400 /day ₱216,000
Direct Cost ………………………….………….………………...
₱2,776,248.00
Indirect Cost ………………….…………………………………
663,523.27
O.C.M. 10% ₱277,624.80
C.Profit 8% ₱222,099.84
VAT 5% ₱163,798.63
TOTAL ITEM COST ……………………….. ₱3,439,771.27

ITEM XIX.D. PROVISION OF AIR CONDITIONING UNITS (ACU's) AT PRESIDENT OFFICES

Qty. = 1.00 l.s.
A. Materials/Equipment's

1 HP Non-Inverter Split type ACU, Rated EER:

10.7kJ/h-W, Cooling Capacity: 10,275
3 unit @ ₱26,950 /unit ₱80,850
BTU/h(10,200kJ/h), Rated Voltage & Current: 208-
230V & 3.7A, 60Hz/1 phase

2.5 HP Non-Inverter Split type ACU, Rated EER:

10.9kJ/h-W, Cooling Capacity: 22,750
2 unit @ ₱46,730 /unit ₱93,460
BTU/h(24,001kJ/h), Rated Voltage & Current: 208-
230V & 9.8A, 60Hz

3TR Floor Mounted Standing Type Air Conditioner ,

Heavy Duty R410A Refrigerant, Volts/Hz/Phase: 208-
1 unit 230, 60, 1, Rated Amps: 15.9-19A, Rated Cooling @ ₱82,600 /unit ₱82,600
Capacity kJ/h(BTU/h): 37,980(36,000), Rated EER: 11.2
kJ/hr-W

3 pcs ACU Outlet, 3-prong (for 1Hp-ACU's) @ ₱485 /pc ₱1,455

 Enclosed Type Circuit Breaker 30AT Main, 2P, 230V,
2 pcs 60Hz, NEMA 3R Enclosure, Weather Proof Type (for @ ₱1,580 /pc ₱3,160
2.5HP-ACU's)

Enclosed Type Circuit Breaker 40AT Main, 2P, 230V,

1 set 60Hz, NEMA 3R Enclosure, Weather Proof Type (for @ ₱1,580 /set ₱1,580
3TR-ACU)
1 roll 1/4 Copper Tube (0.028"/0.71mm) @ ₱2,750 /roll ₱2,750
1 roll 3/8 Copper Tube (0.028"/0.71mm) @ ₱3,220 /roll ₱3,220
1 roll 5/8 Copper Tube (0.028"/0.71mm) @ ₱6,725 /roll ₱6,725
1 roll 1/2 Copper Tube (0.028"/0.71mm) @ ₱5,570 /roll ₱5,570
1 roll 3/4 Copper Tube (0.028"/0.71mm) @ ₱7,635 /roll ₱7,635

1 roll 3.5mm² THHN/THWN Copper Wire 150m/roll @ ₱4,899 /roll ₱4,899

1 roll 5.5mm² THHN/THWN Copper Wire 150m/roll @ ₱6,995 /roll ₱6,995

20 mtrs 8.0mm² THHN/THWN Copper Wire @ ₱107 /mtr ₱2,140

48 pcs 3/4" Ø x 3m (25mm) PVC Electrical Conduit Thick @ ₱145 /pc ₱6,960

15 pcs 3/4" Ø PVC Electrical Straight Connector w/lock nut @ ₱28 /pc ₱420

18 pcs 3/4" Ø Electrical PVC Male adapter w/lock nut @ ₱35 /pc ₱630

6 pcs Utility Box Poly, Deep type @ ₱45 /pc ₱270

1 lot Testing and Commissioning @ ₱4,500 /lot ₱4,500
B. Labor
1 Electrical Engineer, 5 days @ ₱700 /day ₱3,500
2 Skilled Laborer, 5 days @ ₱500 /day ₱5,000
3 Unskilled Laborer, 5 days @ ₱400 /day ₱6,000
Direct Cost ………………………….………….………………...
₱330,319.00
Indirect Cost ………………….…………………………………
₱78,946.24
O.C.M. 10% ₱33,031.90
C.Profit 8% ₱26,425.52
VAT 5% ₱19,488.82
TOTAL ITEM COST ……………………….. ₱409,265.24
ITEM XIX.E. FIRE DETECTION & ALARM SYSTEM (FDAS)- ADDRESSABLE TYPE
Qty. = 1.00 l.s.

A. Materials/Equipments
Firelite Addressable Fire Alarm Control Panel (MS-
1 unit 9600LSE), Power: 120-240 VAC, 50/60Hz, 1.5A, NFPA @ ₱122,599 /set ₱122,599
Standards

10 sets 2-Wire Conventional Photoelectric Smoke Detector @ ₱1,699 /set ₱16,990

33 sets Addressable Photoelectric Smoke Detector @ ₱2,350 /set ₱77,550

33 sets Addressable Mounting Base @ ₱245 /set ₱8,085

6 sets Addressable Manual Call Point (Push/Pull Station) @ ₱3,180 /set ₱19,080
Addressable Intelligent Open-Area Sounder
6 sets @ ₱4,955 /set ₱29,730
Strobe/Horn
1.25mm² x 2c 16/2 Twisted Wire, 60°C, 600V
6 roll @ ₱5,390 /roll ₱32,340
(150mtrs/roll)
3 units Fire Alarm Addressable Zone Input Module @ ₱3,565 /unit ₱10,695
3 units Fire Alarm Addressable Interface Module ₱2,955 /unit ₱8,865
 Fire Fighters’ Telephone Jack on a single gang front
6 sets @ ₱4,955 /set ₱29,730
plate
1 set Portable Fire Fighters’ Telephone Handset @ ₱22,300 /set ₱22,300

1 set Master Firefighters’ Telephone Control Module @ ₱78,500 /set ₱78,500

1/2" Ø (20mm) Electrical PVC Flexible Hose Thick

2 roll @ ₱1,890 /roll ₱3,780
100m/roll

50 pcs 1/2" Ø PVC Electrical Straight Connector w/lock nut @ ₱28 /pc ₱1,400

225 pcs 3/4" Ø x 3m (25mm) PVC Electrical Conduit Thick @ ₱145 /pc ₱32,625

75 pcs 3/4" Ø Electrical PVC Male adapter w/lock nut @ ₱35 /pc ₱2,625

18 pcs Utility Box Poly, Deep type @ ₱48 /pc ₱864

45 pcs Junction Box Poly, Deep type @ ₱45 /pc ₱2,025

10 pcs Poly PVC Square box 4"x4", Deep Type w/ cover @ ₱89 /pc ₱890

2 pcs Pull Box/Metal Enclosure, 10"x12"x6" (WxLxD), IP65 @ ₱2,465 /pc ₱4,930
Configuration, Programming, Testing, &
1 lot @ ₱30,000 /lot ₱30,000
Commissioning

B. Labor
1 Electrical/Mechanical Engineer, 35 days @ ₱700 /day ₱24,500
1 Skilled Laborer, 35 days @ ₱500 /day ₱17,500
2 Unskilled Laborer, 35 days @ ₱400 /day ₱28,000
Direct Cost ………………………….………….………………...
₱605,603.00
Indirect Cost ………………….…………………………………
₱144,739.12
O.C.M. 10% ₱60,560.30
C.Profit 8% ₱48,448.24
VAT 5% ₱35,730.58
TOTAL ITEM COST ……………………….. ₱750,342.12

ITEM XIX.F. STRUCTURED CABLING FOR DATA (ROUGHING-INS AND CABLING ONLY), & IP CCTV SYSTEMS (COMPLETE)
Qty. = 1.00 l.s.

A. Materials/Equipments

DATA SYSTEMS:

Stainles Steel Cable Tray Ladder Type, 2.4m Length,

45 lgt @ ₱4,895 /lgt ₱220,275
Dimensions: 400mmx100mmx2mm (WxDxT)

Stainless Steel Cable Tray Ladder Type, Horizontal

8 sets 45" Elbow, Dimensions: 400mmx100mmx2mm @ ₱2,085 /set ₱16,680
(WxDxT)

Stainless Steel Cable Tray Ladder Type, Vertical

3 sets @ ₱2,085 /set ₱6,255
Riser, Dimensions: 400mmx100mmx2mm (WxDxT)

CAT6 UTP CABLE, 4 Pairs, Outdoor Type

13 roll @ ₱6,430 /roll ₱83,590
(305mtrs/roll)

1 lot Ladder Hanger, Supports, & Fittings Materials @ ₱25,000 /lot ₱25,000
 230 pcs 1/2" Ø x 3m (20mm) PVC Electrical Conduit Thick @ ₱123 /pc ₱28,290

325 pcs 3/4" Ø x 3m (25mm) PVC Electrical Conduit Thick @ ₱145 /pc ₱47,125

118 pcs 1/2" Ø Electrical PVC Elbow Long Poly @ ₱12 /pc ₱1,416

130 pcs 3/4" Ø Electrical PVC Elbow Long Poly @ ₱17 /pc ₱2,210
85 pcs Utility Box Poly, Deep type @ ₱48 /pc ₱4,080

45 pcs Poly PVC Square box 4"x4", Deep Type w/ cover @ ₱89 /pc ₱4,005

25 pcs Poly PVC Square box 6"x6", Deep Type w/ cover @ ₱105 /pc ₱2,625

Pull Box/Metal Enclosure, 0.8mx0.3mx0.25m (LxWxD),

2 pcs @ ₱4,900 /pc ₱9,800
IP65
1 lot Cable pulling & Tagging @ ₱15,000 /lot ₱15,000
IP CCTV SYSTEMS (COMPLETE):

4 MP ColorVu Fixed Turret Network Camera, High

quality imaging with 4 MP resolution, Excellent low-
19 sets @ ₱7,680 /set ₱145,920
light performance, Efficient H.265+ compression
technology, Water and dust resistant

32CH Embedded Plug & Play 4K NVR, Third-party

network cameras supported, Up to 12 Megapixels
resolution recording, Support 1-ch HDMI, 1-ch VGA,
HMDI at up to 4K(3840x2160) resolution, 32-ch
1 unit @ ₱28,450 /unit ₱28,450
network cameras can be connected with256M
incoming bandwidth, Up to 4 SATA interfaces,
Support dual-os to ensure high reliability of system
running

48-Port Gigabit L2+ Managed Switch,48 Gigabit RJ45

1 unit Ports,4 SFP Ports,19-inch Rack-mountable Steel Case, @ ₱49,500 /unit ₱49,500
Static Routing

Patch Panel, Category 6 180° 48-Port Fully Loaded

1 unit @ ₱9,995 /unit ₱9,995
Patch Panel, Dual Type IDC, Black

1 set 8TB Surveillance Drive, Seagate Skyhawk @ ₱26,979 /set ₱26,979

50 inches Smart TV Wall-Mounted type, Ultra HD 3840

x 2160, Direct LED Backlight, Ultra Smooth Motion,
HDR Function, Video Streaming: YouTube,
Dailymotion, Viewster, WiFi/LAN, TV
System:PAL/NTSC, 60Hz Vivid Motion, Digital Comb
Filter, Surround Sound System, Equalizer. Invisible
1 unit Speakers, OSD Multi Language, Zoom, USB, HDMI, @ ₱43,670 /unit ₱43,670
Sleep Time: 120 mins, Dynamic Contrast Ratio:
3,000,000:1, Aspect Ratio: 16:9, Brightness: 500 cd/m2,
Audio Power Output: 15Wx2, Viewing Angles (H/V)
78°/178°, Response Time: 6ms, Power Requirement:
100-240V 50/60Hz AC, Power Consumption: 210W,
Remote Control, fixed with wall bracket

Rackmount UPS 2000VA, 230V, PRO802QRS 2KVA

1 unit @ ₱82,000 /unit ₱82,000
RACK/TOWER ONLINE UPS with RAILKIT
 5KVA Automatic Voltage Regulator (AVR), with Time
1 unit delay Servo motor, Input: 140-250V, Output: 110-220V, @ ₱9,250 /unit ₱9,250
Single Phase

12U Wall Mount Data Cabinet, 600x450x635mm

1 assy @ ₱12,995 /assy ₱12,995
(WxDxH)

1 box Cat6 RJ45 Modular Connector with Rubber Boot @ ₱550 /box ₱550

CAT6 UTP CABLE, 4 Pairs, Outdoor Type

4 roll @ ₱6,430 /roll ₱25,720
(305mtrs/roll)

220 pcs 3/4" Ø x 3m (25mm) PVC Electrical Conduit Thick @ ₱145 /pc ₱31,900

35 pcs 3/4" Ø PVC Electrical Straight Connector w/lock nut @ ₱15 /pc ₱525

85 pcs 3/4" Ø Electrical PVC Elbow Long Poly @ ₱17 /pc ₱1,445

45 pcs Junction Box Poly, Deep type @ ₱45 /pc ₱2,025

20 pcs Poly PVC Square box 4"x4", Deep Type w/ cover @ ₱89 /pc ₱1,780

Termination, Tagging, Programming, Configuration,

1 lot @ ₱17,000 /lot ₱17,000
Testing, & Commissioning

B. Labor
1 Electrical/Electronics Engineer, 45 days @ ₱700 /day ₱31,500
1 Skilled Laborer, 45 days @ ₱500 /day ₱22,500
3 Unskilled Laborer, 45 days @ ₱400 /day ₱54,000
Direct Cost ………………………….………….………………...
₱1,064,055.00
Indirect Cost ………………….…………………………………
₱254,309.15
O.C.M. 10% ₱106,405.50
C.Profit 8% ₱85,124.40
VAT 5% ₱62,779.25
TOTAL ITEM COST ……………………….. ₱1,318,364.15
ITEM XX. AUTOMATIC FIRE SPRINKLER SYSTEM (AFSS)
Qty. = 1.00 l.s.
A. Materials/ Equipment

Fire Pump Motor

End Suction Centrifugal Pump, Electric Driven Motor
Capacity: 850GPM, TDH=45PSIG, HP= 30HP,
Voltage=230, 3PHASE, 60Hz, 3450rpm Automatic
Operated Switches, complete with the following
accessories; enclosed wastecone, Flow meter, main
relief valve, pressure gauge, etc., and assembly based
on NFPA20.
Fire Pump Controller
IEC Standard, Wye Delta open transition for 30hp,
230Volts, 3phase, 60Hz. Complete with Main breaker,
magnetic contactor, sequence and RPT Timer, pilot
1 lot lights, push button switch, H-O-A selector switch, built- @ ₱586,500 /lot ₱586,500
in industrial pressure switch, with Nema enclosure.
Jockey Pump Motor
Electric Driven Motor, Vertical in-line multi stage
centrifugal pump capable of delivering: 40GPM,
TDH=65PSIG, HP=5HP, Volts=230, 3PHASE, 60Hz,
3450rpm, assembly based on NFPA20.
Jockey Pump Controller
IEC Standard, direct on line for 5hp, 230Volts, 3phase,
60Hz, with Main breaker, thermal overload relay,
magnetic contactor, pilot lights, push button switch, H-
O-A selector switch, built-in industrial pressure
switch, with Nema enclosure.

Wet & Dry Black Iron Pipe (B.I) schedule 40:

4 lts 4"Ø x 6m (100mm) B.I @ ₱13,250 /lts ₱53,000
28 lts 3"Ø x 6m (75mm) B.I @ ₱8,700 /lts ₱243,600
23 lts 2"Ø x 6m (50mm) B.I @ ₱4,750 /lts ₱109,250
5 lts 1 1/2"Ø x 6m (40mm) B.I @ ₱3,465 /lts ₱17,325
5 lts 1 1/4"Ø x 6m (32mm) B.I @ ₱2,965 /lts ₱14,825
65 lts 1"Ø x 6m (25mm) B.I @ ₱2,560 /lts ₱166,400
Pipe Fittings (Black Iron S40):

115 pcs Bell Reducer (Threaded)- 25x15mm dia (1" x 1/2") @ ₱65 /pc ₱7,475

6 pcs Bell Reducer (Threaded)- 50x40mm dia (2" x 1 1/2") @ ₱155 /pc ₱930

1 pcs Concentric Reducer (Welded)- 75x50mm dia (3" x 2") @ ₱199 /pc ₱199

2 pcs Elbow 90 deg (Welded)- 100mm dia (4") @ ₱390 /pc ₱780
10 pcs Elbow 90 deg (Threaded)- 75mm dia (3") @ ₱580 /pc ₱5,800
4 pcs Elbow 90 deg (Threaded)- 50mm dia (2") @ ₱215 /pc ₱860

20 pcs Elbow 90 deg (Threaded)- 40mm dia (1 1/2") @ ₱145 /pc ₱2,900
 152 pcs Elbow 90 deg (Threaded)- 25mm dia (1") @ ₱75 /pc ₱11,400
18 pcs End Cap - 50mm dia (2") @ ₱145 /pc ₱2,610
1 pcs End Cap - 75mm dia (3") Welded @ ₱225 /pc ₱225
2 pcs End Cap - 100mm dia (4") Welded @ ₱375 /pc ₱750
2 pc Tee Equal (Welded)- 100mm dia (4") @ ₱525 /pc ₱1,050
1 pc Tee Equal (Welded)- 75mm dia (3") @ ₱425 /pc ₱425
1 pcs Tee Equal (Threaded)- 50mm dia (2") @ ₱275 /pc ₱275
37 pcs Tee Equal (Threaded)- 25mm dia (1") @ ₱140 /pc ₱5,180

63 pcs Tee Reducer (Threaded)- 50x25mm dia (2" x 1") @ ₱355 /pc ₱22,365

1 pcs Tee Reducer (Threaded)- 50x40mm dia (2" x 1 1/2") @ ₱355 /pc ₱355

1 pcs Tee Reducer (Threaded)- 50x75mm dia (2" x 3") @ ₱355 /pc ₱355

13 pcs Tee Reducer (Threaded)- 75x25mm dia (3" x 1") @ ₱355 /pc ₱4,615

5 pcs Tee Reducer (Threaded)- 75x40mm dia (3" x 1 1/2") @ ₱355 /pc ₱1,775

13 pcs Tee Reducer (Threaded)- 75x50mm dia (3" x 2") @ ₱355 /pc ₱4,615

2 pcs Tee Reducer (Welded)- 100x75mm dia (4" x 3") @ ₱580 /pc ₱1,160

18 pcs Slip on Flange (Welded)- 100mm dia (4") @ ₱480 /pc ₱8,640
2 pcs Blind Flange (Welded)- 100mm dia (4") @ ₱1,030 /pc ₱2,060
6 pcs Union Patente (Threaded)- 25mm dia (1") @ ₱165 /pc ₱990
Valves & accessories (WSP,
Riser, & Feedmain):
Inspector Test Valve (Brass Ball Valve Threaded type/
3 pcs @ ₱1,065 /pc ₱3,195
Drain Valve) - 25mm dia (1")

3 pcs Drain Valve 32mm (1 1/4") ₱1,189 /pc ₱3,567

Gate Valve Rising Flange Type - 100mm dia (4"), UL
4 pcs @ ₱12,750 /pc ₱51,000
FM Approved

6 pcs Fire Hose Valve- 65mm dia 2 1/2"), UL FM Approved @ ₱5,500 /pc ₱33,000

3 pcs Sight Glass- 25mm dia (1") @ ₱885 /pc ₱2,655

3 pcs Pressure Gauge- 75mm dia (3") @ ₱899 /pc ₱2,697
1 pcs Automatic Air Vent- 25mm dia (1") @ ₱3,500 /pc ₱3,500
3 pcs Supervisory Switch (System Sensor) @ ₱7,095 /pc ₱21,285

3 pcs Water Flow Switch (System Sensor)- 100mm dia (4") @ ₱5,895 /pc ₱17,685

Valves & accessories (Pump Line):

4 pcs Ball Valve- 50mm dia (2") @ 2,095 /pc ₱8,380
3 pcs Ball Valve- 25mm dia (1") @ 695 /pc ₱2,085
3 pcs Ball Valve- 15mm dia (1/2") @ 475 /pc ₱1,425
Check Valve Flange Type (Swing Type)- 100mm dia
1 pcs @ 18,600 /pc ₱18,600
(4")

1 pcs Check Valve Flange Type (Swing Type)- 50mm dia (2") @ 9,065 /pc ₱9,065

1 pcs Check Valve (Screwed)- 15mm dia (1/2") @ 475 /pc ₱475
4 pcs Gate Valve (OS&Y)- 100mm dia (4") @ 9,985 /pc ₱39,940
Flexible Connector, Flange Type Single Elbow- 100mm
2 pcs @ 3,120 /pc ₱6,240
dia (4")
2 pcs Flexible Connector, Union Type - 50mm dia (2") @ 1,460 /pc ₱2,920
 2 pcs Pressure Gauge- 100mm dia (4") @ 1,068 /pc ₱2,136
Pressure Relief Valve, Flange Type- 50mm dia (2"),
1 pcs @ 23,215 /pc ₱23,215
Cast Iron
Alarm Check Valve Complete Set- 100mm dia (4"),
1 pcs @ 62,650 /pc ₱62,650
Cast Iron

AFSS Sprinkler Heads

115 pcs Upright type- 155 deg. F., 1/2" Orifice standard with @ 355 /pc ₱40,825
escutcheon plate, UL FM Approved

Fire Hose Cabinet with Complete Accessories

Complete with 40mm dia x 30m long rubber line fire
6 sets hose jacketed with chrome type fin lug coupling @ 17,500 /set ₱105,000
threaded, 10lbs dry chemical type ABC extinguisher
and Axe

Fire Department Connection, 2-Way (AFSS/WET)

1 unit @ 21,000 /unit ₱21,000
Stand Pipe, 65mm x 65mm x 100mm

2 sets 2000L Cestern Tank @ 35,000 /set ₱70,000

1 lot Hangers, Supports, & Fittings @ 55,000 /lot ₱55,000

1 lot Testing and Commissioning @ 25,000 /lot ₱25,000

B. Labor

1 Electrical/Mechanical Engineer, 60 days @ ₱700 /day ₱42,000

2 Skilled Laborer, 60 days @ ₱500 /day ₱60,000
4 Unskilled Laborer, 60 days @ ₱400 /day ₱96,000
Direct Cost ………………………….………….………………...
₱2,109,229.00
Indirect Cost ………………….…………………………………
₱504,105.73
O.C.M. 10% ₱210,922.90
C.Profit 8% ₱168,738.32
VAT 5% ₱124,444.51
TOTAL ITEM COST ……………………….. ₱2,613,334.73

ITEM XXI. PLUMBING WORKS

Qty. = 1.00 l.s.
A. Materials

25 sets Lavatory with Soap, Paper Holder and Accessories @ ₱6,500 /set ₱162,500.00

Water Closet Double Push button w/bidet and

24 sets @ ₱5,500 /set ₱132,000.00
Accessories
3 sets Urinal (HCG) with fittings and Accessories @ ₱6,500 /set ₱19,500.00
6 sets Kitchen Sink with Faucet @ ₱3,800 /set ₱22,800.00
4 sets Laboratory Sink with Faucet @ ₱3,500 /set ₱14,000.00
1 set Fixed Stainless Shower with Faucet @ ₱1,600 /set ₱1,600.00
56 pcs. Floor Drain 2" dia. @ ₱135 /pc ₱7,560.00
6 pcs. Floor Drain 3" dia. @ ₱135 /pc ₱810.00
53 pcs. 2" Ø x 3m uPVC Pipe S.1000 @ ₱355 /pc ₱18,815.00
80 pcs. 3" Ø x 3m uPVC Pipe S.1000 @ ₱715 /pc ₱57,200.00
95 pcs. 4" Ø x 3m uPVC Pipe S.1000 @ ₱935 /pc ₱88,825.00
42 pcs. 6" Ø x 3m uPVC Pipe S.1000 @ ₱1,930 /pc ₱81,060.00
91 pcs. 2" Ø uPVC Elbow 90° @ ₱44 /pc ₱4,004.00
31 pcs. 3" Ø uPVC Elbow 90° @ ₱88 /pc ₱2,728.00
 40 pcs. 4" Ø uPVC Elbow 90° @ ₱620 /pc ₱24,800.00
24 pcs. 6" Ø uPVC Elbow 90° @ ₱643 /pc ₱15,432.00
9 pcs. 6" Ø uPVC Elbow 45° @ ₱643 /pc ₱5,787.00
4 pcs. 2" Ø uPVC Coupling @ ₱35 /pc ₱140.00
52 pcs. 3" Ø uPVC Coupling @ ₱45 /pc ₱2,340.00
86 pcs. 4" Ø uPVC Coupling @ ₱77 /pc ₱6,622.00
13 pcs. 6" Ø uPVC Coupling @ ₱550 /pc ₱7,150.00
27 pcs. 3" x 2" Ø uPVC Tee Reducer @ ₱152 /pc ₱4,104.00
13 pcs. 4" x 2" Ø uPVC Tee Reducer @ ₱280 /pc ₱3,640.00
1 pcs. 3" x 3" Ø uPVC Tee Equal @ ₱165 /pc ₱165.00
52 pcs. 2" x 2" Ø uPVC Wye Equal @ ₱75 /pc ₱3,900.00
39 pcs. 6" x 6" Ø uPVC Wye Equal @ ₱1,250 /pc ₱48,750.00
2 pcs. 6" x 2" Ø uPVC Wye Reducer @ ₱1,036 /pc ₱2,072.00
84 pcs. 2" Ø uPVC P-Trap w/Plug and Sealing Ring @ ₱165 /pc ₱13,860.00
6 pcs. 2" Ø uPVC Clean-Out w/Plug and Sealing Ring @ ₱50 /pc ₱300.00
19 pcs. 6" Ø uPVC Clean-Out w/Plug and Sealing Ring @ ₱751 /pc ₱14,269.00
6 pcs. 3" Ø Stainless Steel Dome Type Drainer @ ₱230 /pc ₱1,380.00
14 pcs. 4" Ø Stainless Steel Dome Type Drainer @ ₱305 /pc ₱4,270.00
20 cans 100 cc PVC Solvent Cement @ ₱260 /can ₱5,200.00
87 pcs. PPR Pipe, 1", PN20 @ ₱549 /pc ₱47,763.00
103 pcs. PPR Elbow 90°, 1" @ ₱34 /pc ₱3,502.00
61 pcs. PPR Tee Equal, 1" @ ₱41 /pc ₱2,501.00
33 pcs. PPR Nipple, 1" @ ₱40 /pc ₱1,320.00
4 pcs. Cestern Tank 2000L @ ₱35,000 /pc ₱140,000.00
2 pcs 2hp Water Pump @ ₱25,000 /pc ₱50,000.00
3 pcs. Gate Valve 50mm dia. @ ₱9,600 /pc ₱28,800.00
30 pcs. Teflon Tape @ ₱40 /pc ₱1,200.00
38mm - #304 Stainless Steel Pipe Flip Up Grab Bar &
2 sets @ ₱3,500 /set ₱7,000.00
Accessories
38mm - #304 Stainless Steel Pipe Wall Mounted Grab
2 sets @ ₱3,500 /set ₱7,000.00
Rail & Accessories
14.69 sq.m. 6mm Thick Mirror @ ₱1,200 /sq.m. ₱17,628.00
C. Labor @
1 Construction Foreman, 20 days @ ₱700 /day ₱14,000.00
8 Skilled Laborer, 20 days @ ₱500 /day ₱80,000.00
12 Unskilled Laborer, 20 days @ ₱400 /day ₱96,000.00
Direct Cost ………………………….………….………………...
₱1,274,297.00
Indirect Cost ………………….…………………………………
₱304,556.98
O.C.M. 10% ₱ 127,429.70
C.Profit 8% ₱ 101,943.76
VAT 5% ₱ 75,183.52
TOTAL ITEM COST ………………………......... ₱1,578,853.98

ITEM XXII. DRAINAGE SYSTEM

Qty. = 54.93 m³
A. Materials
521 bags Portland Cement @ ₱ 250.00 /bag ₱130,250.00
30 cu.m Washed Sand @ ₱ 1,500 /cu.m ₱45,000.00

71 cu.m 3/4" Crushed Gravel (including gravel bedding) @ ₱ 1,500 /cu.m ₱106,500.00

816 pcs 12mm x 6m RSB @ ₱ 315.00 /pc ₱257,040.00

2 pcs 10mm x 6m RSB @ ₱ 205.00 /pc ₱410.00
60 kgs #16 Tie Wire @ ₱ 100.00 /pc ₱6,000.00
23 pcs 8" Ø x 3m uPVC Pipe S.1000 @ ₱ 2,580 /pc ₱59,340.00
10 cans 100 cc PVC Solvent Cement @ ₱ 260.00 /can ₱2,600.00
B. Equipment Rental @
1 unit One bagger mixer, 521 days @ ₱ 30.00 /bag ₱15,630.00
1 unit Concrete Vibrator, 25 days @ ₱ 800.00 /day ₱20,000.00
1 unit Bar Cutter, 14 days @ ₱ 1,760 /day ₱24,640.00
1 unit Bar Bender, 14 days @ ₱ 2,840 /day ₱39,760.00
Minor Tools (5% of Labor Cost) @ ₱7,625.00
C. Labor @
1 Construction Foreman, 25 days @ ₱ 700.00 /day ₱17,500.00
4 Skilled Laborer, 25 days @ ₱ 500.00 /day ₱50,000.00
10 Unskilled Laborer, 25 days @ ₱ 400.00 /day ₱100,000.00
Direct Cost ………………………….………….………………...
₱882,295.00
Indirect Cost ………………….…………………………………
₱199,335.56
O.C.M. 10% ₱ 83,404.00
C.Profit 8% ₱ 66,723.20
VAT 5% ₱ 49,208.36
TOTAL ITEM COST ………………………......... ₱1,081,630.56

Unit Cost = ₱1,081,630.56 = ₱19,692.01 /m2

54.93

ITEM XXIII. SEPTIC VAULT

Qty. = 2.00 units
A. Materials
66 bags Portland Cement @ ₱ 250.00 /bag ₱16,500.00
5 cu.m Washed Sand @ ₱ 1,500 /cu.m ₱7,500.00

8 cu.m 3/4" Crushed Gravel (including gravel bedding) @ ₱ 1,500 /cu.m ₱12,000.00

72 pcs 12mm x 6m RSB @ ₱ 315.00 /pc ₱22,680.00

6 kgs #16 Tie Wire @ ₱ 100.00 /pc ₱600.00
58 pcs 6" thk. CHB @ ₱ 29.00 /pc ₱1,682.00

2 pcs. 6" Ø uPVC Clean-Out w/Plug and Sealing Ring @ ₱ 751.00 /pc ₱1,502.00

2 pcs. 4" Ø uPVC Clean-Out w/Plug and Sealing Ring @ ₱ 500.00 /pc ₱1,000.00

2 pcs. 6" Ø uPVC Elbow 90° @ ₱ 643.00 /pc ₱1,286.00

2 pcs. 4" x 4" Ø uPVC Tee Equal @ ₱ 220.00 /pc ₱440.00
1 can 100 cc PVC Solvent Cement @ ₱ 260.00 /can ₱260.00
B. Equipment Rental @
1 unit One bagger mixer, 66 days @ ₱ 30.00 /bag ₱1,980.00
1 unit Concrete Vibrator, 7 days @ ₱ 800.00 /day ₱5,600.00
1 unit Bar Cutter, 2 days @ ₱ 1,760 /day ₱3,520.00
1 unit Bar Bender, 2 days @ ₱ 2,840 /day ₱5,680.00
Minor Tools (5% of Labor Cost) @ ₱875.00
C. Labor @
1 Construction Foreman, 14 days @ ₱ 700.00 /day ₱9,800.00
1 Skilled Laborer, 14 days @ ₱ 500.00 /day ₱7,000.00
4 Unskilled Laborer, 14 days @ ₱ 400.00 /day ₱22,400.00
Direct Cost ………………………….………….………………...
₱122,305.00
Indirect Cost ………………….…………………………………
₱23,463.35
O.C.M. 10% ₱ 9,817.30
C.Profit 8% ₱ 7,853.84
VAT 5% ₱ 5,792.21
TOTAL ITEM COST ………………………......... ₱145,768.35
Unit Cost = ₱145,768.35 = ₱72,884.17 /m2
2.00
 SUMMARY

ITEM I. BIPSU STANDARD PROJECT BILLBOARD/SIGN BOARD ₱5,460.00

ITEM II. OCCUPATIONAL SAFETY AND HEALTH ₱250,036.50
ITEM III. PERMITS, CLEARANCES, BLUE PRINTS, PROFESSIONAL FEE, ETC. ₱157,500.00
ITEM IV. MOBILIZATION/ DEMOBILIZATION ₱320,603.35
ITEM V. REMOVAL OF STRUCTURE AND OBSTRUCTION ₱235,410.00
ITEM VI. STRUCTURE EXCAVATION ₱1,071,115.50
ITEM VII. EMBANKMENT FROM STRUCTURE EXCAVATION ₱463,386.00
ITEM VIII. EMBANKMENT FROM BORROW ₱554,824.20
ITEM IX. GRAVEL FILL ₱137,900.70
ITEM X. FORMS AND SCAFFOLDING ₱1,485,750.00
ITEM XI. PLAIN AND REINFORCED CONCRETE ₱25,954,051.62
ITEM XII. WALLING SYSTEM AND TILE WORKS (Masonry Works, Acoustic Panel, Wood Composite Panel, Tileworks, Stair Tiles,₱5,343,392.87
Dry Walls)
ITEM XIII. METAL WORKS ₱1,395,300.43
ITEM XIV. PAINTING WORKS ₱1,442,394.24
ITEM XV. SUPPLY AND INSTALLATION OF DOORS AND WINDOWS ₱4,138,203.01
ITEM XVI. BIPSU LOGO AND SIGNAGES ₱1,190,679.00
ITEM XVII. CEILING WORKS (GROUND FLOOR, SECOND FLOOR & THIRD FLOOR) ₱2,812,597.37
ITEM XVIII. ROOF FRAMING AND ROOFING SYSTEM (Includes Roofing at Facade) ₱2,646,059.50
ITEM XIX. ELECTRICAL & AUXILIARY WORKS
ITEM XIX.A. RELOCATION OF EXISTING POST AND PRIMARY LINE AT FRONT FAÇADE ₱111,534.78

ITEM XIX.B. TERMINATION BOX/ TAPPING POINT INSTALLATION AND MAIN FEEDER LINE ₱1,446,470.55
CABLING AND TERMINATION
ITEM XIX.C. PANEL BOARDS, ECB's, WIRES, CONDUITS, LIGHTING & POWER FIXTURES ₱3,439,771.27
ITEM XIX.D. PROVISION OF AIR CONDITIONING UNITS (ACU's) AT PRESIDENT OFFICES ₱409,265.24
ITEM XIX.E. FIRE DETECTION & ALARM SYSTEM (FDAS)- ADDRESSABLE TYPE ₱750,342.12
ITEM XIX.F. STRUCTURED CABLING FOR DATA (ROUGHING-INS AND CABLING ONLY), & IP CCTV SYSTEMS
₱1,318,364.15
(COMPLETE)
ITEM XX. AUTOMATIC FIRE SPRINKLER SYSTEM (AFSS) ₱2,613,334.73
ITEM XXI. PLUMBING WORKS ₱1,578,853.98
ITEM XXII. DRAINAGE SYSTEM ₱1,081,630.56
ITEM XXIII. SEPTIC VAULT ₱145,768.35
₱62,500,000.00

Prepared:

RALPH Q. ESPREGANTE, RCE MARIA JOBEL C. ARCABADO, RCE

Estimator/Project Inspector Estimator/Project Inspector

MISCHELLE C. SERDONCILLO, RCE JAKE CLEO S. CORTO, REE

Estimator/Project Inspector Estimator/Project Inspector
Checked:

BIENVENIDO N. BALAN, JR., RCE

Chairman, Civil Design and Works Department

Noted:
RODERICK A. DELDA, MSIT ROSSINI B. ROMERO, PhD
Director, Engineering & Physical Development Office Vice President for Administration & Finance

Approved :

VICTOR C. CAŇEZO, JR., Ed.D.

University President
__________________
Date