BILL OF QUANTITIES

DepEd - Region I - Pangasinan I - 2018 Repair

School: Date: November 2017

TAGUDIN ELEMENTARY SCHOOL

Region: I Approved Budget for Contract: PHP 2,566,032.80

Division: Pangasinan I
Project Title: Completion Period: 120 calendar days
Minimum Required Manpower:
General Foreman Carpenter Mason
REPAIR / REHABILITATION OF VARIOUS SCHOOL BUILDING
Welder Steelman Tinsmith
Electrician Painter Laborer
Plan: DepEd PLAN Minimum Required Equipment:

Location: MABINI, PANGASINAN One Bagger Cement Mixer Welding Machine

Item I.D. Item Description % of Total Unit Quantity Total Cost Remarks

I. DIRECT COST
General Requirements 0.009 lot 1.00 ₱ 23,825.00
A. ONE CLASSROOM CARINO
6 Doors and Windows 0.028 set 6.00 ₱ 70,786.51
7 Steel Works 0.017 lot 1.00 ₱ 43,269.86
8 Roofing Works 0.024 lot 1.00 ₱ 62,282.75
9 Carpentry Works 0.022 lot 1.00 ₱ 56,921.85
10 Electrical Works 0.005 lot 1.00 ₱ 13,429.00
13 Painting Works 0.008 sq.m 280.72 ₱ 19,694.80
B. 3 CLASSROOMS BLSB
2 Concreting Works 0.023 cu.m 16.90 ₱ 68,101.60
3 Rebar Works 0.008 kg 536.65 ₱ 21,600.16
4 Formworks 0.005 lot 1.00 ₱ 11,756.20
5 Masonry Works 0.011 sq.m 134.40 ₱ 27,232.60
6 Doors and Windows 0.040 set 9.00 ₱ 101,231.48
7 Steel Works 0.045 lot 1.00 ₱ 114,593.45
8 Roofing Works 0.059 lot 1.00 ₱ 150,812.60
9 Carpentry Works 0.058 lot 1.00 ₱ 148,723.80
10 Electrical Works 0.015 lot 1.00 ₱ 38,652.59
13 Painting Works 0.019 sq.m 701.14 ₱ 48,715.00
C. 6 CLASSROOMS RAMOS BLDG.
2 Concreting Works 0.063 cu.m 40.80 ₱ 160,673.20
5 Masonry Works 0.026 sq.m 336.00 ₱ 67,113.65
6 Doors and Windows 0.064 set 18.00 ₱ 163,277.63
9 Carpentry Works 0.055 lot 1.00 ₱ 140,527.40
13 Painting Works 0.015 sq.m 559.47 ₱ 39,513.00
D. 3 CLASSROOMS RP-US BLDG.
2 Concreting Works cu.m 10.20 ₱ 40,261.05
6 Doors and Windows 0.033 set 9.00 ₱ 83,514.00
9 Carpentry Works 0.051 lot 1.00 ₱ 131,011.20
10 Electrical Works 0.018 lot 1.00 ₱ 47,022.80
13 Painting Works 0.018 sq.m 656.14 ₱ 45,532.00
E. ONE CLASSROOM AGBAYANI
6 Doors and Windows 0.008 set 2.00 ₱ 15,700.00
9 Carpentry Works 0.021 lot 1.00 ₱ 54,425.05
13 Painting Works 0.006 sq.m 280.72 ₱ 19,696.00
Sub-Total ₱ 2,029,896.23
II. INDIRECT COST
Sub-Total ₱ 401,546.48
III. TAX 0.048 ₱ 121,537.46
IV. TOTAL CONSTRUCTION COST (I + II + III) 1.000 ₱ 2,552,980.17

Prepared by:
ANGELINA T. DIZON CONSTRUCTION & SUPPLY
CONTRACTOR
PROJECT : REPAIR / REHABILITATION OF VARIOUS SCHOOL BUILDING
SCHOOL : TAGUDIN ELEMENTARY SCHOOL
LOCATION : MABINI, PANGASINAN
OWNER : DEPARTMENT OF EDUCATION
SUBJECT : DETAILED ESTIMATE

UNIT COST TOTAL COST

I.D. No. DESCRIPTION UNIT QTY GRAND TOTAL
MATERIAL LABOR MATERIAL LABOR
GENERAL REQUIREMENTS

Mobilization / Temporary Structures, Utilities, and lot 1.00 ₱ 10,440.00 ₱ 1,480.00 ₱ 10,440.00 ₱ 1,480.00 ₱ 11,920.00
Services / Demobilization / Standard Billboard
Safety and Health lot 1.00 ₱ 11,905.00 ₱ - ₱ 11,905.00 ₱ - ₱ 11,905.00
Sub-Total ₱ 23,825.00
A. ONE CLASSROOM CARINO
6.00 Doors and Windows

D - 1, Panel Door 0.09m x 2.10m on 150mm Wooden

6.03 set 2.00 ₱ 6,800.00 ₱ 1,050.00 ₱ 13,600.00 ₱ 2,100.00 ₱ 15,700.00
Jamb complete with Accessories (lever type door knob)

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

Blades on JalouPlus Type Silver Colored Frame and
6.35 set 2.00 ₱ 7,450.00 ₱ 980.00 ₱ 14,900.00 ₱ 1,960.00 ₱ 16,860.00
Fixed Clear Glass Transom on 50 x 100mm Wooden
Jamb complete with Accessories

W - 2, (1.3 x 1.6m) Jalousie Window with Clear Glass

Blades on JalouPlus Type Silver Colored Frame and
6.45 set 2.00 ₱ 4,472.00 ₱ 605.00 ₱ 8,944.00 ₱ 1,210.00 ₱ 10,154.00
Fixed Clear Glass Transom on 50 x 150mm Wooden
Jamb complete with Accessories

6.25 Security Grilles sq.ft 149.96 ₱ 145.00 ₱ 42.20 ₱ 21,744.20 ₱ 6,328.31 ₱ 28,072.51
Sub-Total ₱ 70,786.51
7.00 Steel Works
7.07 LC 150 x 65 x 20 x 2.0mm kg 342.72 ₱ 39.50 ₱ 9.10 ₱ 13,537.44 ₱ 3,118.75 ₱ 16,656.19
7.05 LC 100 x 50 x 15 x 2.0mm kg 471.68 ₱ 39.50 ₱ 9.10 ₱ 18,631.36 ₱ 4,292.29 ₱ 22,923.65
7.11 L 25 x 25 x 3mm kg 8.18 ₱ 26.08 ₱ 5.77 ₱ 213.33 ₱ 47.00 ₱ 260.33
7.17 Flat Bar 1" x 1/4" kg 21.24 ₱ 34.50 ₱ 8.60 ₱ 732.78 ₱ 182.66 ₱ 915.44
7.18 Plain Round Bar 10mmØ x 6m pc 6.00 ₱ 155.00 ₱ 26.75 ₱ 930.00 ₱ 160.50 ₱ 1,090.50
7.46 Welding Rod kg 17.00 ₱ 67.00 ₱ 16.75 ₱ 1,139.00 ₱ 284.75 ₱ 1,423.75
Sub-Total ₱ 43,269.86
8.00 Roofing Works
8.01 Removal of Roofing Sheets sq.m 114.40 ₱ - ₱ 12.50 ₱ - ₱ 1,430.75 ₱ 1,430.75
8.02 Removal of Ridge Roll pc 5.00 ₱ - ₱ 30.00 ₱ - ₱ 150.00 ₱ 150.00
8.03 Removal of Flashing pc 10.00 ₱ - ₱ 30.00 ₱ - ₱ 300.00 ₱ 300.00

8.16 G.I. Long - Span Roofing, Corrugated, Pre-Painted, m 114.40 ₱ 375.50 ₱ 74.50 ₱ 42,957.20 ₱ 8,522.80 ₱ 51,480.00
1220mm x 0.4mm thk

8.17 G.I. Ridge Roll, Preformed, Pre-Painted, 0.610m x pc 5.00 ₱ 486.20 ₱ - ₱ 2,431.00 ₱ - ₱ 2,431.00
2.440m x 0.6mm thk

8.19 G.I. Flashing, Performed, Pre-Painted, 0.610m x 2.440m pc 10.00 ₱ 486.20 ₱ - ₱ 4,862.00 ₱ - ₱ 4,862.00
0.6mm thk
8.35 Teckscrew 2-1/2" pc 916.00 ₱ 1.50 ₱ - ₱ 1,374.00 ₱ - ₱ 1,374.00
8.36 Roof Sealant L 1.00 ₱ 255.00 ₱ - ₱ 255.00 ₱ - ₱ 255.00
Sub-Total ₱ 62,282.75
9.00 Carpentry Works
Interior Ceiling sq.m 70.00
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 306.00 ₱ 49.50 ₱ 14.85 ₱ 15,147.00 ₱ 4,544.10 ₱ 19,691.10
9.02 Plywood Ordinary, 1/4" x 4' x 8' pc 24.00 ₱ 345.00 ₱ 75.90 ₱ 8,280.00 ₱ 1,821.60 ₱ 10,101.60
9.22 Finishing Nails kg 2.00 ₱ 70.00 ₱ 15.40 ₱ 140.00 ₱ 30.80 ₱ 170.80
9.23 Common Wire Nails kg 6.00 ₱ 50.00 ₱ 11.00 ₱ 300.00 ₱ 66.00 ₱ 366.00
9.42 Wood Preservative, Brown L 1.00 ₱ 900.00 ₱ 198.00 ₱ 900.00 ₱ 198.00 ₱ 1,098.00
Exterior Ceiling sq.m 29.12
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 128.00 ₱ 49.50 ₱ 14.85 ₱ 6,336.00 ₱ 1,900.80 ₱ 8,236.80
9.06 Plywood, Marine 1/4" x 4' x 8' pc 10.00 ₱ 450.00 ₱ 90.10 ₱ 4,500.00 ₱ 901.00 ₱ 5,401.00
9.22 Finishing Nails kg 1.00 ₱ 70.00 ₱ 15.40 ₱ 70.00 ₱ 15.40 ₱ 85.40
9.23 Common Wire Nails kg 3.00 ₱ 50.00 ₱ 11.00 ₱ 150.00 ₱ 33.00 ₱ 183.00
9.42 Wood Preservative, Brown L 1.00 ₱ 900.00 ₱ 198.00 ₱ 900.00 ₱ 198.00 ₱ 1,098.00
9.19 Fascia Board Fiber Cement 10" x 12 pc 11.00 ₱ 352.50 ₱ 77.55 ₱ 3,877.50 ₱ 853.05 ₱ 4,730.55
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 6.00 ₱ 245.00 ₱ 53.90 ₱ 1,470.00 ₱ 323.40 ₱ 1,793.40
Blackboads sq.m 5.76
9.14 S4S Lumber, Kiln Dried, Tranguile bd.ft 37.00 ₱ 60.00 ₱ 18.00 ₱ 2,220.00 ₱ 666.00 ₱ 2,886.00
9.43 Lawanit 1/4" thk pc 2.00 ₱ 340.00 ₱ 75.90 ₱ 680.00 ₱ 151.80 ₱ 831.80
9.22 Finishing Nails kg 1.00 ₱ 70.00 ₱ 15.40 ₱ 70.00 ₱ 15.40 ₱ 85.40
9.23 Common Wire Nails kg 1.00 ₱ 50.00 ₱ 11.00 ₱ 50.00 ₱ 11.00 ₱ 61.00
9.24 Concrete Nails kg 1.00 ₱ 90.00 ₱ 12.00 ₱ 90.00 ₱ 12.00 ₱ 102.00
Sub-Total ₱ 56,921.85
10.00 Electrical Works
Roughing-ins
10.01 Electrical Conduit uPVC, 15mmØ pc 20.00 ₱ 50.00 ₱ 10.00 ₱ 1,000.00 ₱ 200.00 ₱ 1,200.00
10.06 RSC 20mmØ pc 1.00 ₱ 112.50 ₱ 22.50 ₱ 112.50 ₱ 22.50 ₱ 135.00
10.34 Entrance Cap 20mm dia. pc 1.00 ₱ 50.00 ₱ 10.00 ₱ 50.00 ₱ 10.00 ₱ 60.00
10.16 Junction Box, 4" x 4" G.I. pc 6.00 ₱ 15.00 ₱ 3.00 ₱ 90.00 ₱ 18.00 ₱ 108.00
10.17 Utility Box, 2" x 4" G.I. pc 4.00 ₱ 30.00 ₱ 6.00 ₱ 120.00 ₱ 24.00 ₱ 144.00
10.37 Grounding Rod, 2.4m x 16mm dia. pc 1.00 ₱ 150.00 ₱ 30.00 ₱ 150.00 ₱ 30.00 ₱ 180.00
Wires and Fixtures
10.11 3.5 mm2 THW Wire, Stranded m 180.00 ₱ 33.00 ₱ 6.60 ₱ 5,940.00 ₱ 1,188.00 ₱ 7,128.00
10.28 Duplex C.O. with Plate pc 2.00 ₱ 264.00 ₱ 52.00 ₱ 528.00 ₱ 104.00 ₱ 632.00
10.25 3-Gang Switch with Plate pc 1.00 ₱ 210.00 ₱ 42.00 ₱ 210.00 ₱ 42.00 ₱ 252.00
10.23 Single Switch with Plate pc 1.00 ₱ 110.00 ₱ 19.00 ₱ 110.00 ₱ 19.00 ₱ 129.00
10.21 FL 1 x 40W Industrial Type set 5.00 ₱ 490.00 ₱ 98.00 ₱ 2,450.00 ₱ 490.00 ₱ 2,940.00
10.46 Safety Switch 30A 2P set 1.00 ₱ 410.00 ₱ 65.00 ₱ 410.00 ₱ 65.00 ₱ 475.00
10.58 Electrical Tape pc 1.00 ₱ 40.00 ₱ 6.00 ₱ 40.00 ₱ 6.00 ₱ 46.00
Sub-Total ₱ 13,429.00
13.00 Painting Works
Concrete Surfaces sq.m 196.56
13.18 Neutralizer gal 3.00 ₱ 150.00 ₱ 45.00 ₱ 450.00 ₱ 135.00 ₱ 585.00
13.01 Latex, Flat gal 8.00 ₱ 466.40 ₱ 139.90 ₱ 3,731.20 ₱ 1,119.20 ₱ 4,850.40
13.02 Latex, Semi-Gloss gal 8.00 ₱ 541.75 ₱ 162.50 ₱ 4,334.00 ₱ 1,300.00 ₱ 5,634.00
13.20 Acri Color qrt 2.00 ₱ 185.00 ₱ 55.00 ₱ 370.00 ₱ 110.00 ₱ 480.00
Wood Surfaces sq.m 84.16
13.04 Enamel, Flatwall gal 5.00 ₱ 532.00 ₱ 160.00 ₱ 2,660.00 ₱ 800.00 ₱ 3,460.00
13.05 Enamel, Semi-Gloss gal 5.00 ₱ 550.00 ₱ 164.00 ₱ 2,750.00 ₱ 820.00 ₱ 3,570.00
13.16 Paint Thinner gal 3.00 ₱ 286.00 ₱ 85.80 ₱ 858.00 ₱ 257.40 ₱ 1,115.40
Sub-Total ₱ 19,694.80
B. THREE CLASSROOMS BLSB
2.00 Concreting Works
Slab on Grade and Hallway cu.m 13.60
2.01 Portland Cement bag 123.00 ₱ 230.00 ₱ 46.40 ₱ 28,290.00 ₱ 5,707.20 ₱ 33,997.20
2.05 Crushed Gravel 1" cu.m 13.75 ₱ 925.00 ₱ 142.00 ₱ 12,718.75 ₱ 1,952.50 ₱ 14,671.25
2.03 Washed Sand cu.m 7.00 ₱ 600.00 ₱ 142.00 ₱ 4,200.00 ₱ 994.00 ₱ 5,194.00
Column Footing cu.m 0.64
2.01 Portland Cement bag 6.00 ₱ 230.00 ₱ 46.40 ₱ 1,380.00 ₱ 278.40 ₱ 1,658.40
2.05 Crushed Gravel 1" cu.m 0.75 ₱ 925.00 ₱ 142.00 ₱ 693.75 ₱ 106.50 ₱ 800.25
2.03 Washed Sand cu.m 0.50 ₱ 600.00 ₱ 142.00 ₱ 300.00 ₱ 71.00 ₱ 371.00
Column cu.m 1.04
2.01 Portland Cement bag 10.00 ₱ 230.00 ₱ 46.40 ₱ 2,300.00 ₱ 464.00 ₱ 2,764.00
2.02 Crushed Gravel 3/4" cu.m 1.25 ₱ 925.00 ₱ 142.00 ₱ 1,156.25 ₱ 177.50 ₱ 1,333.75
2.03 Washed Sand cu.m 0.75 ₱ 600.00 ₱ 142.00 ₱ 450.00 ₱ 106.50 ₱ 556.50
Beams cu.m 1.62
2.01 Portland Cement bag 15.00 ₱ 230.00 ₱ 46.40 ₱ 3,450.00 ₱ 696.00 ₱ 4,146.00
2.02 Crushed Gravel 3/4" cu.m 1.75 ₱ 925.00 ₱ 142.00 ₱ 1,618.75 ₱ 248.50 ₱ 1,867.25
2.03 Washed Sand cu.m 1.00 ₱ 600.00 ₱ 142.00 ₱ 600.00 ₱ 142.00 ₱ 742.00
Sub-Total ₱ 68,101.60
3.00 Rebar Works
Footing kg 53.05
Column kg 203.08
Beam kg 280.52
3.01 Deformed Round Bars, Grade 40 kg 536.65 ₱ 33.20 ₱ 7.05 ₱ 17,816.78 ₱ 3,783.38 ₱ 21,600.16
3.02 G.I. Tie Wire kg 11.00 ₱ 70.00 ₱ 8.10
Sub-Total ₱ 21,600.16
4.00 Formworks
Column sq.m 18.70
4.01 Coco Lumber bd.ft 95.40 ₱ 26.00 ₱ 7.80 ₱ 2,480.40 ₱ 744.12 ₱ 3,224.52
4.02 Plywood, Ordinary 1/4" x 4' x 8' pc 4.00 ₱ 345.50 ₱ 75.90 ₱ 1,380.00 ₱ 303.60 ₱ 1,683.60
4.04 CWN, Assorted kg 2.00 ₱ 70.00 ₱ 8.10 ₱ 140.00 ₱ 16.20 ₱ 156.20
Beams sq.m 25.65
4.01 Coco Lumber bd.ft 131.10 ₱ 26.00 ₱ 7.80 ₱ 3,408.60 ₱ 1,022.58 ₱ 4,431.18
4.02 Plywood, Ordinary 1/4" x 4' x 8' pc 5.00 ₱ 345.50 ₱ 75.90 ₱ 1,725.00 ₱ 379.50 ₱ 2,104.50
4.04 CWN, Assorted kg 2.00 ₱ 70.00 ₱ 8.10 ₱ 140.00 ₱ 16.20 ₱ 156.20
Sub-Total ₱ 11,756.20
5.00 Masonry Works
Masonry Wall sq.m 44.80
5.04 CHB 4" thk pc 560.00 ₱ 12.00 ₱ 2.64 ₱ 6,720.00 ₱ 1,478.40 ₱ 8,198.40
5.02 Portland Cement bag 15.00 ₱ 230.00 ₱ 46.40 ₱ 3,450.00 ₱ 696.00 ₱ 4,146.00
5.03 Washed Sand cu.m 2.00 ₱ 600.00 ₱ 142.00 ₱ 1,200.00 ₱ 284.00 ₱ 1,484.00
5.06 10mm x 6m RSB kg 60.00 ₱ 38.00 ₱ 7.50 ₱ 2,280.00 ₱ 450.00 ₱ 2,730.00
5.07 G.I. Tie Wire kg 2.00 ₱ 70.00 ₱ 8.10 ₱ 140.00 ₱ 16.20 ₱ 156.20
Plastering sq.m 89.60
5.02 Portland Cement bag 30.00 ₱ 230.00 ₱ 46.40 ₱ 6,900.00 ₱ 1,392.00 ₱ 8,292.00
5.03 Washed Sand cu.m 3.00 ₱ 600.00 ₱ 142.00 ₱ 1,800.00 ₱ 426.00 ₱ 2,226.00
Sub-Total ₱ 27,232.60
6.00 Doors and Windows
D-1, Panel Door 0.90m x 2.10m on 150mm
6.03 Wooden Jamb complete with Accessories set 3.00 ₱ 6,800.00 ₱ 1,050.00 ₱ 20,400.00 ₱ 3,150.00 ₱ 23,550.00
(lever type door knob)

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

Blades on JalouPlus Type Silver Colored Frame and
6.35 set 6.00 ₱ 7,450.00 ₱ 980.00 ₱ 44,700.00 ₱ 5,880.00 ₱ 50,580.00
Fixed Clear Glass Transom on 50 x 100 mm Wooden
Jamb complete with Accessories

6.26 Security Grilles sq.m. 296.28 ₱ 70.00 ₱ 21.00 ₱ 20,879.60 ₱ 6,221.88 ₱ 27,101.48
Sub-Total ₱ 101,231.48
7.00 Steel Works
7.07 LC 150 x 65 x 20 x 2.0mm kg 913.92 ₱ 35.00 ₱ 9.00 ₱ 31,987.20 ₱ 6,397.44 ₱ 38,384.64
7.05 LC 100 x 50 x 15 x 2.0mm kg 1329.28 ₱ 35.00 ₱ 9.00 ₱ 46,524.80 ₱ 11,963.52 ₱ 58,488.32
7.11 L 25 x 25 x 3mm kg 8.18 ₱ 23.00 ₱ 6.00 ₱ 188.14 ₱ 49.08 ₱ 237.22
7.17 Flat Bar 1" x 1/4" kg 49.56 ₱ 33.00 ₱ 9.00 ₱ 1,635.48 ₱ 446.04 ₱ 2,081.52
7.18 Plain Round Bar 10mmØ x 6m pc 18.00 ₱ 155.00 ₱ 26.75 ₱ 2,790.00 ₱ 481.50 ₱ 3,271.50
7.25 Steel Plate 1.20m x 2.40m x 10mm pc 0.38 ₱ 10,800.00 ₱ 2,300.00 ₱ 4,104.00 ₱ 874.00 ₱ 4,978.00

7.33 Anchor Bolt with Nuts and Washer pc 48.00 ₱ 45.00 ₱ 12.00 ₱ 2,160.00 ₱ 576.00 ₱ 2,736.00
16mmØ x 50mm x 300mm

7.35 Anchor Bolt with Nuts and Washer pc 32.00 ₱ 12.00 ₱ 3.00 ₱ 384.00 ₱ 96.00 ₱ 480.00
10mmØ x 50mm x 200mm
7.46 Welding Rod kg 47.00 ₱ 67.00 ₱ 16.75 ₱ 3,149.00 ₱ 787.25 ₱ 3,936.25
Sub-Total ₱ 114,593.45
8.00 Roofing Works
8.01 Removal of Roofing Sheets sq.m 291.20 ₱ - ₱ 12.50 ₱ - ₱ 3,640.00 ₱ 3,640.00
8.02 Removal of Ridge Roll pc 13.00 ₱ - ₱ 30.00 ₱ - ₱ 390.00 ₱ 390.00
8.03 Removal of Flashing pc 10.00 ₱ - ₱ 30.00 ₱ - ₱ 300.00 ₱ 300.00

8.16 G.I. Long - Span Roofing, Corrugated, Pre-Painted, m 291.20 ₱ 375.50 ₱ 74.50 ₱109,345.60 ₱ 21,694.40 ₱ 131,040.00
1220mm x 0.4mm thk

8.17 G.I. Ridge Roll, Preformed, Pre-Painted, 0.610m x pc 13.00 ₱ 486.20 ₱ - ₱ 6,320.60 ₱ - ₱ 6,320.60
2.440m x 0.6mm thk

8.19 G.I. Flashing, Performed, Pre-Painted, 0.610m x 2.440m pc 10.00 ₱ 486.20 ₱ - ₱ 4,862.00 ₱ - ₱ 4,862.00
0.6mm thk
8.35 Teckscrew 2-1/2" pc 2330.00 ₱ 1.50 ₱ - ₱ 3,495.00 ₱ - ₱ 3,495.00
8.36 Roof Sealant L 3.00 ₱ 255.00 ₱ - ₱ 765.00 ₱ - ₱ 765.00
Sub-Total ₱ 150,812.60
9.00 Carpentry Works
 Interior Ceiling sq.m 210.00
9.01 Removal of Ceiling sq.m 210.00
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 918.00 ₱ 49.50 ₱ 14.85 ₱ 44,982.00 ₱ 13,632.30 ₱ 58,614.30
9.02 Plywood Ordinary, 1/4" x 4' x 8' pc 72.00 ₱ 345.00 ₱ 75.90 ₱ 24,840.00 ₱ 5,464.80 ₱ 30,304.80
9.22 Finishing Nails kg 4.00 ₱ 70.00 ₱ 15.40 ₱ 280.00 ₱ 61.60 ₱ 341.60
9.23 Common Wire Nails kg 17.00 ₱ 50.00 ₱ 11.00 ₱ 850.00 ₱ 187.00 ₱ 1,037.00
9.42 Wood Preservative, Brown L 3.00 ₱ 900.00 ₱ 198.00 ₱ 2,700.00 ₱ 594.00 ₱ 3,294.00
Exterior Ceiling sq.m 70.72
9.01 Removal of Ceiling sq.m 70.72
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 310.00 ₱ 49.50 ₱ 14.85 ₱ 15,345.00 ₱ 4,603.50 ₱ 19,948.50
9.06 Plywood, Marine 1/4" x 4' x 8' pc 25.00 ₱ 345.00 ₱ 75.90 ₱ 8,625.00 ₱ 1,897.50 ₱ 10,522.50
9.22 Finishing Nails kg 2.00 ₱ 70.00 ₱ 15.40 ₱ 140.00 ₱ 30.80 ₱ 170.80
9.23 Common Wire Nails kg 6.00 ₱ 50.00 ₱ 11.00 ₱ 300.00 ₱ 66.00 ₱ 366.00
9.42 Wood Preservative, Brown L 1.00 ₱ 900.00 ₱ 198.00 ₱ 900.00 ₱ 198.00 ₱ 1,098.00
9.19 Fascia Board Fiber Cement 10" x 12 pc 21.00 ₱ 350.00 ₱ 77.00 ₱ 7,350.00 ₱ 1,617.00 ₱ 8,967.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 14.00 ₱ 245.00 ₱ 54.00 ₱ 3,430.00 ₱ 756.00 ₱ 4,186.00
Blackboads sq.m 17.28
9.14 S4S Lumber, Kiln Dried, Tranguile bd.ft 110.00 ₱ 49.50 ₱ 14.85 ₱ 5,445.00 ₱ 1,633.50 ₱ 7,078.50
9.43 Lawanit 1/4" thk pc 6.00 ₱ 340.00 ₱ 75.90 ₱ 2,040.00 ₱ 455.40 ₱ 2,495.40
9.22 Finishing Nails kg 1.00 ₱ 70.00 ₱ 15.40 ₱ 70.00 ₱ 15.40 ₱ 85.40
9.23 Common Wire Nails kg 2.00 ₱ 50.00 ₱ 11.00 ₱ 100.00 ₱ 22.00 ₱ 122.00
9.24 Concrete Nails kg 1.00 ₱ 80.00 ₱ 12.00 ₱ 80.00 ₱ 12.00 ₱ 92.00
Sub-Total ₱ 148,723.80
10.00 Electrical Works
Roughing-ins
10.01 Electrical Conduit uPVC, 15mmØ pc 72.00 ₱ 50.00 ₱ 10.00 ₱ 3,600.00 ₱ 720.00 ₱ 4,320.00
10.06 RSC 20mmØ pc 1.00 ₱ 112.50 ₱ 22.50 ₱ 112.50 ₱ 22.50 ₱ 135.00
10.34 Entrance Cap 20mm dia. pc 1.00 ₱ 50.00 ₱ 10.00 ₱ 50.00 ₱ 10.00 ₱ 60.00
10.16 Junction Box, 4" x 4" G.I. pc 18.00 ₱ 15.00 ₱ 3.00 ₱ 270.00 ₱ 54.00 ₱ 324.00
10.17 Utility Box, 2" x 4" G.I. pc 12.00 ₱ 30.00 ₱ 6.00 ₱ 360.00 ₱ 72.00 ₱ 432.00
10.37 Grounding Rod, 2.4m x 16mm dia. pc 1.00 ₱ 150.00 ₱ 30.00 ₱ 150.00 ₱ 30.00 ₱ 180.00
Wires and Fixtures
10.11 3.5 mm2 THW Wire, Stranded m 648.00 ₱ 33.00 ₱ 6.60 ₱ 21,384.00 ₱ 4,726.80 ₱ 26,110.80
10.12 5.5 mm2 THW Wire, Stranded m 10.00 ₱ 38.00 ₱ 7.20 ₱ 380.00 ₱ 72.00 ₱ 452.00
10.28 Duplex C.O. with Plate pc 6.00 ₱ 264.00 ₱ 42.00 ₱ 1,584.00 ₱ 252.00 ₱ 1,836.00
10.25 3-Gang Switch with Plate pc 3.00 ₱ 350.00 ₱ 42.00 ₱ 1,050.00 ₱ 126.00 ₱ 1,176.00
10.23 Single Switch with Plate pc 3.00 ₱ 110.00 ₱ 19.00 ₱ 330.00 ₱ 57.00 ₱ 387.00
10.21 FL 1 x 40W Industrial Type set 15.00 ₱ 490.00 ₱ 98.00 ₱ -
10.48 Panel Box, Flush Type, 4 Branches set 1.00 ₱ 1,300.00 ₱ 180.00 ₱ 1,300.00 ₱ 180.00 ₱ 1,480.00
10.40 Circuit Breaker, 40A 2P set 1.00 ₱ 441.00 ₱ 62.60 ₱ 441.00 ₱ 62.60 ₱ 503.60
10.38 Circuit Breaker, 20A 2P set 3.00 ₱ 313.00 ₱ 62.60 ₱ 939.00 ₱ 187.80 ₱ 1,126.80
10.58 Electrical Tape pc 3.00 ₱ 37.50 ₱ 5.63 ₱ 112.50 ₱ 16.89 ₱ 129.39
Sub-Total ₱ 38,652.59
13.00 Painting Works
Concrete Surfaces sq.m 403.14
13.18 Neutralizer gal 6.00 ₱ 150.00 ₱ 45.00 ₱ 900.00 ₱ 270.00 ₱ 1,170.00
13.01 Latex, Flat gal 17.00 ₱ 467.00 ₱ 140.00 ₱ 7,939.00 ₱ 2,380.00 ₱ 10,319.00
13.02 Latex, Semi-Gloss gal 17.00 ₱ 542.00 ₱ 162.00 ₱ 9,214.00 ₱ 2,754.00 ₱ 11,968.00
13.20 Acri Color qrt 5.00 ₱ 185.00 ₱ 55.00 ₱ 925.00 ₱ 275.00 ₱ 1,200.00
Wood Surfaces sq.m 298.00
13.04 Enamel, Flatwall gal 15.00 ₱ 532.00 ₱ 160.00 ₱ 7,980.00 ₱ 2,400.00 ₱ 10,380.00
13.05 Enamel, Semi-Gloss gal 15.00 ₱ 550.00 ₱ 164.00 ₱ 8,250.00 ₱ 2,460.00 ₱ 10,710.00
13.16 Paint Thinner gal 8.00 ₱ 286.00 ₱ 85.00 ₱ 2,288.00 ₱ 680.00 ₱ 2,968.00
Sub-Total ₱ 48,715.00
C. SIX CLASSROOMS RAMOS BLDG.
2.00 Concreting Works
Slab on Grade cu.m 40.80
2.01 Portland Cement bag 368.00 ₱ 230.00 ₱ 46.40 ₱ 84,640.00 ₱ 17,075.20 ₱ 101,715.20
2.05 Crushed Gravel 1" cu.m 41.00 ₱ 925.00 ₱ 142.00 ₱ 37,925.00 ₱ 5,822.00 ₱ 43,747.00
2.03 Washed Sand cu.m 20.50 ₱ 600.00 ₱ 142.00 ₱ 12,300.00 ₱ 2,911.00 ₱ 15,211.00
Sub-Total ₱ 160,673.20
5.00 Masonry Works
 Masonry Wall sq.m 112.00
5.04 CHB 4" thk pc 1,400.00 ₱ 12.00 ₱ 2.64 ₱ 16,800.00 ₱ 3,696.00 ₱ 20,496.00
5.02 Portland Cement bag 37.00 ₱ 230.00 ₱ 46.40 ₱ 8,510.00 ₱ 1,716.80 ₱ 10,226.80
5.03 Washed Sand cu.m 5.00 ₱ 600.00 ₱ 142.00 ₱ 3,000.00 ₱ 710.00 ₱ 3,710.00
5.06 10mm x 6m RSB kg 149.00 ₱ 33.20 ₱ 7.05 ₱ 4,946.80 ₱ 1,050.45 ₱ 5,997.25
5.07 G.I. Tie Wire kg 3.00 ₱ 70.00 ₱ 12.00 ₱ 210.00 ₱ 84.00 ₱ 294.00
Plastering sq.m 224.00
5.02 Portland Cement bag 74.00 ₱ 230.00 ₱ 46.40 ₱ 17,020.00 ₱ 3,433.60 ₱ 20,453.60
5.03 Washed Sand cu.m 8.00 ₱ 600.00 ₱ 142.00 ₱ 4,800.00 ₱ 1,136.00 ₱ 5,936.00
Sub-Total ₱ 67,113.65
6.00 Doors and Windows
D-1, Panel Door 0.90m x 2.10m on 150mm
6.03 Wooden Jamb complete with Accessories set 6.00 ₱ 6,800.00 ₱ 1,050.00 ₱ 40,800.00 ₱ 6,300.00 ₱ 47,100.00
(lever type door knob)

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

Blades on JalouPlus Type Silver Colored Frame and
6.35 set 6.00 ₱ 7,450.00 ₱ 980.00 ₱ 44,700.00 ₱ 5,880.00 ₱ 50,580.00
Fixed Clear Glass Transom on 50 x 100 mm Wooden
Jamb complete with Accessories

W-2, (1.3 x 1.6 m) Jalousie Window with Clear Glass

Blades on JalouPlus Type Silver Colored Frame and
6.45 set 6.00 ₱ 4,472.00 ₱ 605.00 ₱ 26,832.00 ₱ 3,630.00 ₱ 30,462.00
Fixed Clear Glass Transom on 50 x 100 mm Wooden
Jamb complete with Accessories

6.26 Security Grilles sq.m. 449.88 ₱ 70.00 ₱ 8.10 ₱ 31,491.60 ₱ 3,644.03 ₱ 35,135.63
Sub-Total ₱ 163,277.63
9.00 Carpentry Works
Interior Ceiling sq.m 140.00
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 612.00 ₱ 49.50 ₱ 14.85 ₱ 30,294.00 ₱ 9,088.20 ₱ 39,382.20
9.02 Plywood Ordinary, 1/4" x 4' x 8' pc 48.00 ₱ 345.00 ₱ 75.90 ₱ 16,560.00 ₱ 3,643.20 ₱ 20,203.20
9.22 Finishing Nails kg 3.00 ₱ 70.00 ₱ 15.40 ₱ 210.00 ₱ 46.20 ₱ 256.20
9.23 Common Wire Nails kg 12.00 ₱ 50.00 ₱ 11.00 ₱ 600.00 ₱ 132.00 ₱ 732.00
9.42 Wood Preservative, Brown L 2.00 ₱ 900.00 ₱ 198.00 ₱ 1,800.00 ₱ 396.00 ₱ 2,196.00
Exterior Ceiling sq.m 133.12
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 582.00 ₱ 49.50 ₱ 14.85 ₱ 28,809.00 ₱ 8,642.70 ₱ 37,451.70
9.06 Plywood, Marine 1/4" x 4' x 8' pc 46.00 ₱ 370.00 ₱ 78.00 ₱ 17,020.00 ₱ 3,588.00 ₱ 20,608.00
9.22 Finishing Nails kg 3.00 ₱ 70.00 ₱ 15.40 ₱ 210.00 ₱ 46.20 ₱ 256.20
9.23 Common Wire Nails kg 11.00 ₱ 50.00 ₱ 11.00 ₱ 550.00 ₱ 121.00 ₱ 671.00
9.42 Wood Preservative, Brown L 2.00 ₱ 900.00 ₱ 198.00 ₱ 1,800.00 ₱ 396.00 ₱ 2,196.00
9.19 Fascia Board Fiber Cement 10" x 12 pc 16.00 ₱ 350.00 ₱ 78.00 ₱ 5,600.00 ₱ 1,248.00 ₱ 6,848.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 10.00 ₱ 245.00 ₱ 54.00 ₱ 2,450.00 ₱ 540.00 ₱ 2,990.00
Blackboads sq.m 11.52
9.14 S4S Lumber, Kiln Dried, Tranguile bd.ft 74.00 ₱ 49.50 ₱ 14.85 ₱ 3,663.00 ₱ 1,098.90 ₱ 4,761.90
9.43 Lawanit 1/4" thk pc 4.00 ₱ 340.00 ₱ 75.90 ₱ 1,360.00 ₱ 303.60 ₱ 1,663.60
9.22 Finishing Nails kg 1.00 ₱ 70.00 ₱ 15.40 ₱ 70.00 ₱ 15.40 ₱ 85.40
9.23 Common Wire Nails kg 2.00 ₱ 50.00 ₱ 11.00 ₱ 100.00 ₱ 22.00 ₱ 122.00
9.24 Concrete Nails kg 1.00 ₱ 80.00 ₱ 24.00 ₱ 80.00 ₱ 24.00 ₱ 104.00
Sub-Total ₱ 140,527.40
13.00 Painting Works
Concrete Surfaces sq.m 286.35
13.18 Neutralizer gal 4.00 ₱ 150.00 ₱ 45.00 ₱ 600.00 ₱ 180.00 ₱ 780.00
13.01 Latex, Flat gal 12.00 ₱ 467.00 ₱ 140.00 ₱ 5,604.00 ₱ 1,680.00 ₱ 7,284.00
13.02 Latex, Semi-Gloss gal 12.00 ₱ 542.00 ₱ 162.00 ₱ 6,504.00 ₱ 1,944.00 ₱ 8,448.00
13.20 Acri Color qrt 3.00 ₱ 185.00 ₱ 55.00 ₱ 555.00 ₱ 165.00 ₱ 720.00
Wood Surfaces sq.m 273.12
13.04 Enamel, Flatwall gal 14.00 ₱ 532.00 ₱ 160.00 ₱ 7,448.00 ₱ 2,240.00 ₱ 9,688.00
13.05 Enamel, Semi-Gloss gal 14.00 ₱ 550.00 ₱ 164.00 ₱ 7,700.00 ₱ 2,296.00 ₱ 9,996.00
13.16 Paint Thinner gal 7.00 ₱ 286.00 ₱ 85.00 ₱ 2,002.00 ₱ 595.00 ₱ 2,597.00
Sub-Total ₱ 39,513.00
D. THREE CLASSROOMS RP-US BLDG.
2.00 Concreting Works
Slab on Grade and Hallway cu.m 10.20
2.01 Portland Cement bag 92.00 ₱ 230.00 ₱ 46.40 ₱ 21,160.00 ₱ 4,268.80 ₱ 25,428.80
2.05 Crushed Gravel 1" cu.m 10.25 ₱ 925.00 ₱ 142.00 ₱ 9,481.25 ₱ 1,455.50 ₱ 10,936.75
2.03 Washed Sand cu.m 5.25 ₱ 600.00 ₱ 142.00 ₱ 3,150.00 ₱ 745.50 ₱ 3,895.50
Sub-Total ₱ 40,261.05
6.00 Doors and Windows
D-1, Panel Door 0.90m x 2.10m on 150mm
6.03 Wooden Jamb complete with Accessories set 3.00 ₱ 6,800.00 ₱ 1,050.00 ₱ 20,400.00 ₱ 3,150.00 ₱ 23,550.00
(lever type door knob)

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

Blades on JalouPlus Type Silver Colored Frame and
6.35 set 6.00 ₱ 8,944.00 ₱ 1,050.00 ₱ 53,664.00 ₱ 6,300.00 ₱ 59,964.00
Fixed Clear Glass Transom on 50 x 100 mm Wooden
Jamb complete with Accessories

Sub-Total ₱ 83,514.00
9.00 Carpentry Works
Interior Ceiling sq.m 165.00
9.01 Removal of Ceiling sq.m 210.00
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 722.00 ₱ 49.50 ₱ 14.85 ₱ 35,739.00 ₱ 10,721.70 ₱ 46,460.70
9.02 Plywood Ordinary, 1/4" x 4' x 8' pc 57.00 ₱ 345.00 ₱ 75.90 ₱ 19,665.00 ₱ 4,326.30 ₱ 23,991.30
9.22 Finishing Nails kg 4.00 ₱ 70.00 ₱ 15.40 ₱ 280.00 ₱ 61.60 ₱ 341.60
9.23 Common Wire Nails kg 13.00 ₱ 50.00 ₱ 11.00 ₱ 650.00 ₱ 143.00 ₱ 793.00
9.42 Wood Preservative, Brown L 3.00 ₱ 900.00 ₱ 198.00 ₱ 2,700.00 ₱ 594.00 ₱ 3,294.00
Exterior Ceiling sq.m 70.72
9.01 Removal of Ceiling sq.m 70.72
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 310.00 ₱ 49.50 ₱ 14.85 ₱ 15,345.00 ₱ 4,603.50 ₱ 19,948.50
9.06 Plywood, Marine 1/4" x 4' x 8' pc 25.00 ₱ 380.00 ₱ 80.00 ₱ 9,500.00 ₱ 2,000.00 ₱ 11,500.00
9.22 Finishing Nails kg 2.00 ₱ 70.00 ₱ 15.40 ₱ 140.00 ₱ 30.80 ₱ 170.80
9.23 Common Wire Nails kg 6.00 ₱ 50.00 ₱ 11.00 ₱ 300.00 ₱ 66.00 ₱ 366.00
9.42 Wood Preservative, Brown L 1.00 ₱ 900.00 ₱ 198.00 ₱ 900.00 ₱ 198.00 ₱ 1,098.00
9.19 Fascia Board Fiber Cement 10" x 12 pc 21.00 ₱ 350.00 ₱ 78.00 ₱ 7,350.00 ₱ 1,638.00 ₱ 8,988.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 14.00 ₱ 245.00 ₱ 54.00 ₱ 3,430.00 ₱ 756.00 ₱ 4,186.00
Blackboads sq.m 17.28
9.14 S4S Lumber, Kiln Dried, Tranguile bd.ft 110.00 ₱ 49.50 ₱ 14.85 ₱ 5,445.00 ₱ 1,633.50 ₱ 7,078.50
9.43 Lawanit 1/4" thk pc 6.00 ₱ 340.00 ₱ 75.90 ₱ 2,040.00 ₱ 455.40 ₱ 2,495.40
9.22 Finishing Nails kg 1.00 ₱ 70.00 ₱ 15.40 ₱ 70.00 ₱ 15.40 ₱ 85.40
9.23 Common Wire Nails kg 2.00 ₱ 50.00 ₱ 11.00 ₱ 100.00 ₱ 22.00 ₱ 122.00
9.24 Concrete Nails kg 1.00 ₱ 80.00 ₱ 12.00 ₱ 80.00 ₱ 12.00 ₱ 92.00
Sub-Total ₱ 131,011.20
10.00 Electrical Works
Roughing-ins
10.01 Electrical Conduit uPVC, 15mmØ pc 72.00 ₱ 50.00 ₱ 10.00 ₱ 3,600.00 ₱ 720.00 ₱ 4,320.00
10.06 RSC 20mmØ pc 1.00 ₱ 112.50 ₱ 22.50 ₱ 112.50 ₱ 22.50 ₱ 135.00
10.34 Entrance Cap 20mm dia. pc 1.00 ₱ 50.00 ₱ 10.00 ₱ 50.00 ₱ 10.00 ₱ 60.00
10.16 Junction Box, 4" x 4" G.I. pc 18.00 ₱ 15.00 ₱ 3.00 ₱ 270.00 ₱ 54.00 ₱ 324.00
10.17 Utility Box, 2" x 4" G.I. pc 12.00 ₱ 30.00 ₱ 6.00 ₱ 360.00 ₱ 72.00 ₱ 432.00
10.37 Grounding Rod, 2.4m x 16mm dia. pc 1.00 ₱ 150.00 ₱ 30.00 ₱ 150.00 ₱ 30.00 ₱ 180.00
Wires and Fixtures
10.11 3.5 mm2 THW Wire, Stranded m 648.00 ₱ 33.00 ₱ 6.60 ₱ 21,384.00 ₱ 4,276.80 ₱ 25,660.80
10.12 5.5 mm2 THW Wire, Stranded m 10.00 ₱ 38.00 ₱ 7.20 ₱ 380.00 ₱ 72.00 ₱ 452.00
10.28 Duplex C.O. with Plate pc 6.00 ₱ 264.00 ₱ 42.00 ₱ 1,584.00 ₱ 252.00 ₱ 1,836.00
10.25 3-Gang Switch with Plate pc 3.00 ₱ 350.00 ₱ 42.00 ₱ 1,050.00 ₱ 126.00 ₱ 1,176.00
10.23 Single Switch with Plate pc 3.00 ₱ 110.00 ₱ 19.00 ₱ 330.00 ₱ 57.00 ₱ 387.00
10.21 FL 1 x 40W Industrial Type set 15.00 ₱ 490.00 ₱ 98.00 ₱ 7,350.00 ₱ 1,470.00 ₱ 8,820.00
10.48 Panel Box, Flush Type, 4 Branches set 1.00 ₱ 1,300.00 ₱ 180.00 ₱ 1,300.00 ₱ 180.00 ₱ 1,480.00
10.40 Circuit Breaker, 40A 2P set 1.00 ₱ 441.00 ₱ 62.00 ₱ 441.00 ₱ 62.00 ₱ 503.00
10.38 Circuit Breaker, 20A 2P set 3.00 ₱ 313.00 ₱ 62.00 ₱ 939.00 ₱ 186.00 ₱ 1,125.00
10.58 Electrical Tape pc 3.00 ₱ 38.00 ₱ 6.00 ₱ 114.00 ₱ 18.00 ₱ 132.00
Sub-Total ₱ 47,022.80
13.00 Painting Works
Concrete Surfaces sq.m 403.14
13.18 Neutralizer gal 6.00 ₱ 150.00 ₱ 45.00 ₱ 900.00 ₱ 270.00 ₱ 1,170.00
13.01 Latex, Flat gal 17.00 ₱ 467.00 ₱ 140.00 ₱ 7,939.00 ₱ 2,380.00 ₱ 10,319.00
 13.02 Latex, Semi-Gloss gal 17.00 ₱ 542.00 ₱ 162.00 ₱ 9,214.00 ₱ 2,754.00 ₱ 11,968.00
13.20 Acri Color qrt 5.00 ₱ 185.00 ₱ 55.00 ₱ 925.00 ₱ 275.00 ₱ 1,200.00
Wood Surfaces sq.m 253.00
13.04 Enamel, Flatwall gal 13.00 ₱ 532.00 ₱ 160.00 ₱ 6,916.00 ₱ 2,080.00 ₱ 8,996.00
13.05 Enamel, Semi-Gloss gal 13.00 ₱ 550.00 ₱ 164.00 ₱ 7,150.00 ₱ 2,132.00 ₱ 9,282.00
13.16 Paint Thinner gal 7.00 ₱ 286.00 ₱ 85.00 ₱ 2,002.00 ₱ 595.00 ₱ 2,597.00
Sub-Total ₱ 45,532.00
E. ONE CLASSROOM AGBAYANI
6.00 Doors and Windows
D-1, Panel Door 0.90m x 2.10m on 150mm
6.03 Wooden Jamb complete with Accessories set 2.00 ₱ 6,800.00 ₱ 1,050.00 ₱ 13,600.00 ₱ 2,100.00 ₱ 15,700.00
(lever type door knob)

Sub-Total ₱ 15,700.00
9.00 Carpentry Works
Interior Ceiling sq.m 70.00
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 306.00 ₱ 49.50 ₱ 14.85 ₱ 15,147.00 ₱ 4,544.10 ₱ 19,691.10
9.02 Plywood Ordinary, 1/4" x 4' x 8' pc 24.00 ₱ 345.00 ₱ 75.90 ₱ 8,280.00 ₱ 1,821.60 ₱ 10,101.60
9.22 Finishing Nails kg 2.00 ₱ 70.00 ₱ 15.40 ₱ 140.00 ₱ 30.80 ₱ 170.80
9.23 Common Wire Nails kg 6.00 ₱ 50.00 ₱ 11.00 ₱ 300.00 ₱ 66.00 ₱ 366.00
9.42 Wood Preservative, Brown L 1.00
Exterior Ceiling sq.m 29.12
9.13 Rough Lumber, Sun Dried Tanguile bd.ft 128.00 ₱ 49.50 ₱ 14.85 ₱ 6,336.00 ₱ 1,900.80 ₱ 8,236.80
9.06 Plywood, Marine 1/4" x 4' x 8' pc 10.00 ₱ 380.00 ₱ 75.90 ₱ 3,800.00 ₱ 759.00 ₱ 4,559.00
9.22 Finishing Nails kg 1.00 ₱ 70.00 ₱ 15.40 ₱ 70.00 ₱ 15.40 ₱ 85.40
9.23 Common Wire Nails kg 3.00 ₱ 50.00 ₱ 11.00 ₱ 150.00 ₱ 33.00 ₱ 183.00
9.42 Wood Preservative, Brown L 1.00 ₱ 900.00 ₱ 198.00 ₱ 900.00 ₱ 198.00 ₱ 1,098.00
9.19 Fascia Board Fiber Cement 10" x 12 pc 11.00 ₱ 350.00 ₱ 78.00 ₱ 3,850.00 ₱ 858.00 ₱ 4,708.00
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 6.00 ₱ 245.00 ₱ 54.00 ₱ 1,470.00 ₱ 324.00 ₱ 1,794.00
Blackboads sq.m 5.76
9.14 S4S Lumber, Kiln Dried, Tranguile bd.ft 37.00 ₱ 49.50 ₱ 14.85 ₱ 1,831.50 ₱ 549.45 ₱ 2,380.95
9.43 Lawanit 1/4" thk pc 2.00 ₱ 340.00 ₱ 76.00 ₱ 680.00 ₱ 132.00 ₱ 812.00
9.22 Finishing Nails kg 1.00 ₱ 70.00 ₱ 15.40 ₱ 70.00 ₱ 15.40 ₱ 85.40
9.23 Common Wire Nails kg 1.00 ₱ 50.00 ₱ 11.00 ₱ 50.00 ₱ 11.00 ₱ 61.00
9.24 Concrete Nails kg 1.00 ₱ 80.00 ₱ 12.00 ₱ 80.00 ₱ 12.00 ₱ 92.00
Sub-Total ₱ 54,425.05
13.00 Painting Works
Concrete Surfaces sq.m 196.56
13.18 Neutralizer gal 3.00 ₱ 150.00 ₱ 45.00 ₱ 450.00 ₱ 135.00 ₱ 585.00
13.01 Latex, Flat gal 8.00 ₱ 467.00 ₱ 140.00 ₱ 3,736.00 ₱ 1,120.00 ₱ 4,856.00
13.02 Latex, Semi-Gloss gal 8.00 ₱ 542.00 ₱ 162.00 ₱ 4,336.00 ₱ 1,296.00 ₱ 5,632.00
13.20 Acri Color qrt 2.00 ₱ 185.00 ₱ 55.00 ₱ 370.00 ₱ 110.00 ₱ 480.00
Wood Surfaces sq.m 84.16
13.04 Enamel, Flatwall gal 5.00 ₱ 532.00 ₱ 160.00 ₱ 2,660.00 ₱ 800.00 ₱ 3,460.00
13.05 Enamel, Semi-Gloss gal 5.00 ₱ 550.00 ₱ 164.00 ₱ 2,750.00 ₱ 820.00 ₱ 3,570.00
13.16 Paint Thinner gal 3.00 ₱ 286.00 ₱ 85.00 ₱ 858.00 ₱ 255.00 ₱ 1,113.00
Sub-Total ₱ 19,696.00
I. DIRECT COST ₱ 2,029,896.23
II. INDIRECT COST ₱ 401,546.48
III. TAX ₱ 121,537.46
IV. TOTAL CONSTRUCTION COST (I + II + III) ₱ 2,552,980.17

Prepared by:

ANGELINA T. DIZON CONSTRUCTION & SUPPLY

CONTRACTOR
PROJECT: REPAIR / REHABILITATION OF VARIOUS SCHOOL BUILDING
LOCATION: TAGUDIN ES, MABINI, PANGASINAN

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

DURATION 1ST QTR 2ND QTR 3RD QTR 4TH QTR

Expenditure ₱ 561,655.65 ₱ 638,245.04 ₱ 893,543.06 ₱ 459,536.43

Accumulative Expenditure ₱ 561,655.64 ₱ 1,199,900.68 ₱ 2,093,443.74 ₱ 2,552,980.17
% Accumulative 22.00% 47.00% 82.00% 100.00%

Prepared by:

ANGELINA T. DIZON CONSTRUCTION & SUPPLY

CONTRACTOR