- ITEM Unit Unit Price

General Requireme
Soil Poisoning Solution gal 2,116.00
Wood Treatment Solution gal 2,116.00
25 pcs.-2"x2"x12' Coco Lumber bd.ft. 22.00
14 pcs.-2"x3"x12' Coco Lumber bd.ft. 22.00
Ordinary Corr. G.I. Sheets Ga. 26 12 ft. long pc. 402.00
Marine Plywood 1/4x4x8 pc. 371.00
Assorted CW Nails kg 100.00
#16 G.I. Tie Wire kg 100.00
2"x2"x12' Good Lumber bd.ft. 20.00

EARTHWORKS Earthfill (loose volume) cu.m. 529.00

Concreting Portland Cement bags 331.00

Sand cu.m. 1,058.00
Gravel cu.m. 1,164.00
STEEL Def. Rebars - 20mm x 6.0m 9.47 kg 59.00
Def. Rebars - 16mm x 6.0m 6.25 kg 59.00
Def. Rebars - 12mm x 6.0m 5.33 kg 59.00
Def. Rebars - 10mm x 6.0m 3.7 kg 59.00
Common Wire and Roofing Nail (Assorted) kg 106.00
#16 GI Tiewire kg 100.00
Hacksaw pcs 413.00
Hacksaw blade pcs 53.00
Disc Cutter (steel) pcs 300.00

-
Formworks & Scaffoldings: -
Marine Plywood 1/4x4x8 pcs. 371.00
2"X4"X12' Gmelina or equivalent bd.ft. 20.00
2"X3"X12' Gmelina or equivalent bd.ft. 20.00
1/4" x 4' x 8' Plywood pcs. 265.00
2"X6"X12' Gmelina or equivalent bd.ft. 20.00
1/4" x 4' x 8' Marine Plywood sht 371.00
2"X2"X12' Gmelina or equivalent bd.ft. 20.00

TRUSSES & ROOFING WORKS

Galvalume corr. sheets 10 ft. sht. 445.00
Galvalume corr. sheets 8 ft. sht. 149.00
2" x 4" x 22' Good Lumber BC bd.ft. 27.00
2" x 4" x 18' Good Lumber TC bd.ft. 27.00
2" x 4" x 16' Good Lumber TC bd.ft. 27.00
2" x 4" x 12' Good lumber Bracing bd.ft. 27.00
2" x 4" x 12' Good lumber WM bd.ft. 27.00
 2" x 6" x 12' Good lumber KP bd.ft. 27.00
2" x 3" x 12' Good lumber Purlins bd.ft. 27.00
2" x 2" x 12' Good lumber Cleats bd.ft. 27.00
5/8" x 10" Machine bolts kgs. 159.00
1" x 12" x 12' Good lumber Fascia bd.ft. 27.00
Umbrella Nails kgs. 127.00
Assorted CW Nails kgs. 106.00
Vulcaseal li. 582.00
Plain G.I. Sheet sht. 424.00

CEILING WORKS
1/4" Thk. Marine Plywood sht. 582.00
2" x 2" x 12' Good Lumber Ceiling Joist bd.ft. 27.00
Assorted CW Nails kgs. 106.00
Vulcaseal li. 582.00
Plain G.I. Sheet sht. 424.00

Roofing pcs. 688.00

Angle Bar 3x50x50mmx6m pcs. 582.00
Angle Bar 3x25x25mmx6m pcs. 477.00
Angle Bar 3x38x38mmx6m kg 127.00
Welding Rod kg 1,587.00
Gusset & Steel Plates & Connectors lm 477.00
Pre Painted Long Span Roofing Sheets pcs 794.00
C -Purlin,50x150x1.8mmx6m pcs 656.00
C Channel Facia support,50x100x1.8mmx6m gal 1,270.00
Vulca Seal pcs. 127.00
Sag Rod 10mm dia.x850mm pcs. 402.00
Tendons 16mm dia.x6.0m set 90.00
Mach. Bolts & Nuts 10mm dia. lm 408.00
Pre-Painted RidgeRoll lm 408.00
Pre-Painted Flashing 200x300mm lm 408.00
Pre-Painted Flashing 300x300mm pcs. 6.00
Tekscrew pcs. 2.00
Blind Rivets Ctrg. 371.00
Silicon Sealant Ctrg. 372.00

DOORS & WINDOWS WORKS

Alu. Glass Sliding window 1.2 x 1.2m set 6,876.00
Alu. Glass Sliding window 1.2 x 1.8m set 8,992.00
Alu. Glass Sliding window 1.2 x 2.4m set 10,579.00
Flash Door 1.00m x 2.10m with Jamb set 5,290.00
PVC Door 0.60 x 2.10m with Jamb set 2,645.00

-
Masonry Works
100mm thk CHB (ordinary) pcs. 16.00
150mm thk CHB (ordinary) pcs. 22.00
 Portland Cement bags 334.00
ABC Tile Grout (White Cement) packs 180.00
PVC Edger pcs 196.00
Sand cu.m. 1,058.00
Grab Bar 38mm G.I. Pipe lm 191.00
-
Classroom Movable Partition bd.ft. 48.00
2"x2"x8' S4S bd.ft. 48.00
2"x4"x8' S4S bd.ft. 48.00
1"x2"x8' S4S 1/4x4/8 sheets 339.00
1/4" x 1.2 x 2.4m Ordinary Plywood pcs. 582.00
Rail Tracks: 76mmx3mm -
-
-
Painting:
Neutralizer gals. 402.00
Latex Paint (Flat) Boysen or equivalent gals. 635.00
Latex Paint (Gloss) Boysen or equivalent gals. 688.00
Flat Wall Enamel Bysen or equivalent gals. 635.00
Semi-Gloss Enamel Paint -Boysen or equivalent gals. 635.00
Paint Thinner gals. 339.00
Roller Brush, #7 with pan pcs. 159.00
Paint Brush, 3" pcs. 85.00
Putty gals. 445.00
Sand Paper lm 90.00
Putty knife pcs. 69.00
Rugs kg 69.00
Tinting Color pcs. 159.00
Acri Color pints 159.00
Glazing Putty pints 160.00

-
Carpentry Works sq.m. 1,587.00
Window Glass Jalousie on Aluminum Frame: set 8,463.00
Flush Type Door with knob set 2,116.00
Toilet Cubicle Door: sq.m. 1,058.00
Ceiling (Fiber Cement board with metal furring) 20mmx250mm sq.m. 1,058.00
Fascia Board -
Blackboard bd.ft. 48.00
2" x 2" x 8', kiln dry or equivalent bd.ft. 48.00
1" x 2" x 8', kiln dry or equivalent bd.ft. 48.00
2" x 4" x 8', kiln dry or equivalent pcs. 339.00
1/4" x 4' x 8' Plywood pcs. 371.00
1/4" x 4' x 8' Lawanit bd.ft. 32.00
1" x 4" x 5' Long Plywood chalk rail kgs. 106.00
Assorted CW Nails pcs. 90.00
16 mm dia Anchor bolt l.m. 212.00
Mesh wire (1/8" x 1/8") l.m. 213.00

ELECTRICAL WORKS
 Panel Board, 6 branches set 2,063.00
Breaker (1-60 amp, 2-20, 3-15) pcs. 291.00
Safety switch, 60amp (double through) set 953.00
Fuse 60 amp. pcs. 43.00
Utility Box pcs. 43.00
Plastic Receptacle (4x4) pcs. 53.00
Swith (2 gang) with plate, flat type set 201.00
Convenience outlet (2 gang) with plate pcs. 186.00
Bulb, 23 watts pcs. 201.00
Staple wire No. 1 set 48.00
TW wire 2.0mm box 3,121.00
TW wire 3.5mm box 3,756.00
Electrical tape, big pcs. 43.00
Flexible conduit pipe, 1/2" dia rolls 1,270.00
-
1/2 dia x 3m UPVC Pipe (Electrical) le 174.20
1/2 dia UPVC Elbow (Electrical) pcs 29.00
Junction Box pcs 76.00

PLUMBING & SANITARY WORKS

G.I. Pipe 1/2" dia. Sch. 40 pcs. 477.00
G.I. Elbow 1/2" dia. pcs. 22.00
G.I. Coupling 1/2" dia. pcs. 22.00
G.I. Union 1/2" x 3/4" pcs. 22.00
G.I. Elbow 3/4" dia. pcs. 32.00
G.I. Tee 1/2" dia. pcs. 32.00
G.I. Reducer 1/2" x 3/4" pcs. 32.00
G.I. Coupling 3/4" dia. pcs. 32.00
PVC Pipe 3" pcs. 371.00
PVC Elbow 3" pcs. 32.00
Teflon Tape pcs. 11.00
Floor Drain pcs. 127.00
Water Closet sets 1,587.00
Faucet 1/2" dia pcs. 159.00

Electrical Roughing lm 159.00

25mm dia. RSC Pipe lm 53.00
20mm Flexible Base pcs. 64.00
2x4x1/2 utility box pcs. 64.00
4x4x1-1/2 Junction Box pcs. 64.00
2x4x1-1/2 Square Box pcs. 65.00
-
Panel Board and Wirings set 3,174.00
Panel Board -
Main: 30 AT, 2P, 230V,60 Hz -
 Branch: 2 - 15 AT, 2 - 20 AT, 220V, 2P roll 2,116.00
5.5 mm2 THW Wire roll 1,905.00
3.5 mm2 THW Wire nr. 212.00
One Gang switch nr. 318.00
Duplex Convenient Outlet nr. 64.00
4" dia. Porcelain receptacle nr. 64.00
4" dia. Receptacle with female socket nr. 688.00
1x40 watts flourescent lamp rapid start nr. 85.00
1x40 incandescent lamp nr. 127.00
G.I. Clamps -
-
-
Plumbing pcs. 477.00
12mm dia. X 3m PVC Moldex pcs. 212.00
12mm dia. Gate Valve pcs. 64.00
12mm dia. PVC Elbow 90 pcs. 85.00
12mm dia. PVC Tee pcs. 64.00
12mm dia. PVC Coupling pcs. 64.00
12mm dia. PVC Female adaptor pcs. 64.00
Teflon Tape pcs. 27.00
-
Sewer Line & Fixture
100 mm dia. X 3.0 m PVC Moldex pcs. 1,005.00
100 mm dia. 90 Elbow pcs. 212.00
100 mm dia. PVC Wye pcs. 106.00
100 mm dia. PVC Coupling pcs. 106.00
100 mm dia. PVC C.O. pcs. 159.00
100 mm dia. PVC 1/8 Bend pcs. 159.00
100 mm dia. X 50mm PVC Wye pcs. 159.00
100 mm dia. X50mm PVC Tee pcs. 127.00
50 mm dia. X 3m PVC Pipe pcs. 233.00
50 mm dia. X 3m PVC Elbow pcs. 127.00
50mm PVC Tee pcs. 191.00
50mm PVC Coupling pcs. 127.00
PVC Solvent Cement pcs. 402.00
Water Closet (Diamond Bowl) pcs. 2,645.00
Wall Faucet pcs. 529.00
Floor Drain pcs. 233.00
-
-
Bowl (Buhos Type) set 1,376.00
4"Ø - PVC Elbow pcs 127.00
4"Ø - PVC Pipe S800 lngth 635.00
4"Ø - PVC Coupling pcs 106.00
PVC Solvent can 212.00
2" x 4" - PVC Wye pcs 138.00
2"Ø - PVC Pipe S800 lngth 371.00
4"Ǿ - PVC Clean-out pcs 160.00
4"Ǿ - PVC Wye pcs 143.00
 2"Ǿ - PVC P-trap pcs 127.00
Lavatory set 1,058.00
2"Ǿ - PVC Elbow pcs 59.00
2"Ǿ - PVC Coupling pcs 64.00
-

9 PAINTING WORKS
Flatwall Enamel Paint (White) gals. 572.00
Flat Latex Paint (White) gals. 551.00
Gloss Latex Paint (White) gals. 593.00
Gloss Enamel Paint (White) gals. 614.00
Tinting Color (raw sienna) pints 106.00
Red Lead Primer gals. 508.00
Concrete Neutralizer gals. 508.00
Paint Thinner gals. 371.00
Roof Paint gals. 635.00
Paint Brush 2" pcs. 38.00
Paint Brush 4" pcs. 90.00
Paint Brush 12" pcs. 233.00

Labor
Foreman days 453.00
Carpenters days 330.00
Masons days 330.00
Equipment Operator days 330.00
Steelmen days 330.00
Welder days 330.00
Glass Installers days 330.00
Painters days 330.00
Plumber days 330.00
Electrician days 330.00
Helper days 295.00
Laborers days 236.00
Timekeeper/Materials Controller days 236.00

Equipment
Unit 1-Bagger Concrete Mixer days 1,000.00
Unit Concrete Vibrator days 500.00
Plate Compactor days 500.00
Unit - Welding Machine days 500.00
Unit Bar Cutter days 500.00
Unit Bar Bender days 500.00

CAPISAN
 Gravel base pcs. 1,164.00
2"X2"X12' Gmelina or equivalent bd.ft. 20.00
4X8 Ga# 26 Corr GI Roof sheets sht. 191.00
2"X5"X16' Top Chord Gmelina bd.ft. 20.00
2"X5"X20' Top Chord Gmelina bd.ft. 20.00
2"X5"X20' Bottom Chord Gmelina bd.ft. 20.00
2"X5"X16' Bottom Chord Gmelina bd.ft. 20.00
2"X3"X12' Purlins Gmelina bd.ft. 20.00
1"X12"X12' Fascia Gmelina bd.ft. 20.00

OIL 10 pail 6,000.00

DIESEL FUEL li 64.00

H.E. Operator days 330

H.E Helpers days 295

MANICAAN HEALTH CENTER TOILET

GI Sheet ga.#16 4'x8' pcs 2,000.00

G.I. Pipe 3/4" dia. Sch. 40 pcs 600.00
Flat bar 1/4 x 1 x 1 pcs 300
Enamel Paint White gal 700
Enamel Paint Red gal 800
2"x2"x10' Lumber bdft 30
Toilet Bowl pcs 1000
0.945357143 NET PRICE
2,115.60 2,000.00
2,115.60 2,000.00
21.16 20.00
21.16 20.00
401.96 380.00
370.23 350.00
-
105.78 100.00
19.04 18.00
-
528.90 500.00

330.03 312.00 -
1,057.80 1,000.00 -
1,163.58 1,100.00 -
58.18 55.00 520.85
58.18 55.00 343.75
58.18 55.00 293.15
58.18 55.00 203.50
105.78 100.00
-
264.45 250.00
52.89 50.00
299.36 283.00

-
-
370.23 350.00
19.04 18.00
19.04 18.00
264.45 250.00
19.04 18.00
370.23 350.00
19.04 18.00

444.28 420.00
148.09 140.00
26.45 25.00
26.45 25.00
26.45 25.00
26.45 25.00
26.45 25.00
 26.45 25.00
26.45 25.00
26.45 25.00
158.67 150.00
26.45 25.00
126.94 120.00
105.78 100.00
581.79 550.00
423.12 400.00

581.79 550.00
26.45 25.00
105.78 100.00
581.79 550.00
423.12 400.00

687.57 650.00
581.79 550.00
476.01 450.00
126.94 120.00
1,586.70 1,500.00
476.01 450.00
793.35 750.00
655.84 620.00
1,269.36 1,200.00
126.94 120.00
401.96 380.00
89.91 85.00
407.25 385.00
407.25 385.00
407.25 385.00
5.29 5.00
1.59 1.50
370.23 350.00
371.29 351.00

6,875.71 6,500.00
8,991.31 8,500.00
10,578.01 10,000.00
5,289.01 5,000.00
2,644.50 2,500.00

15.87 15.00
21.16 20.00
 333.21 315.00
179.83 170.00
195.69 185.00
1,057.80 1,000.00
190.40 180.00
-
47.60 45.00
47.60 45.00
47.60 45.00
338.50 320.00
581.79 550.00
-
-
-

401.96 380.00
634.68 600.00
687.57 650.00
634.68 600.00
634.68 600.00
338.50 320.00
158.67 150.00
84.62 80.00
444.28 420.00
89.91 85.00
68.76 65.00
68.76 65.00
158.67 150.00
158.67 150.00
159.73 151.00

-
1,586.70 1,500.00
8,462.41 8,000.00
2,115.60 2,000.00
1,057.80 1,000.00
1,057.80 1,000.00
-
47.60 45.00
47.60 45.00
47.60 45.00
338.50 320.00
370.23 350.00
31.73 30.00
105.78 100.00
89.91 85.00
211.56 200.00
212.62 201.00
2,062.71 1,950.00
290.90 275.00
952.02 900.00
42.31 40.00
42.31 40.00
52.89 50.00
200.98 190.00
185.12 175.00
200.98 190.00
47.60 45.00
3,120.51 2,950.00
3,755.19 3,550.00
42.31 40.00
1,269.36 1,200.00
-
158.67 150.00
28.56 27.00
75.10 71.00

476.01 450.00
21.16 20.00
21.16 20.00
21.16 20.00
31.73 30.00
31.73 30.00
31.73 30.00
31.73 30.00
370.23 350.00
31.73 30.00
10.58 10.00
126.94 120.00
1,586.70 1,500.00
158.67 150.00

158.67 150.00
52.89 50.00
63.47 60.00
63.47 60.00
63.47 60.00
64.53 61.00
-
3,173.40 3,000.00
-
-
2,115.60 2,000.00
1,904.04 1,800.00
211.56 200.00
317.34 300.00
63.47 60.00
63.47 60.00
687.57 650.00
84.62 80.00
126.94 120.00
-
-
-
476.01 450.00
211.56 200.00
63.47 60.00
84.62 80.00
63.47 60.00
63.47 60.00
63.47 60.00
26.45 25.00
-

1,004.91 950.00
211.56 200.00
105.78 100.00
105.78 100.00
158.67 150.00
158.67 150.00
158.67 150.00
126.94 120.00
232.72 220.00
126.94 120.00
190.40 180.00
126.94 120.00
401.96 380.00
2,644.50 2,500.00
528.90 500.00
232.72 220.00
-
-
1,375.14 1,300.00
126.94 120.00
634.68 600.00
105.78 100.00
211.56 200.00
137.51 130.00
370.23 350.00
95.20 90.00
142.80 135.00
 126.94 120.00
1,057.80 1,000.00
58.18 55.00
63.47 60.00
-

571.21 540.00
550.06 520.00
592.37 560.00
613.52 580.00
105.78 100.00
507.74 480.00
507.74 480.00
370.23 350.00
634.68 600.00
37.02 35.00
89.91 85.00
232.72 220.00
1,163.58 1,100.00
19.04 18.00
190.40 180.00
19.04 18.00
19.04 18.00
19.04 18.00
19.04 18.00
19.04 18.00
19.04 18.00
 Republic of the Philippines
Province of Zamboanga del Sur
MUNICIPALITY OF TABINA

MUNICIPAL ENGINEERING DEPARTMENT

PROJECT NAME : Upgrading of Shell Gasoline station

LOCATION : Brgy Lumbia,pagadian City,Zamboanga del Sur
PROJECT COST : PHP 1,190,311.07
SOURCE OF FUNDS : N/A

PROGRAM OF WORKS
PROJECT DESCRIPTION & SCOPE OF WORKS

Works include Construction of 18.00 m. x 7.00 m. 1-Unit, 2-Cl School Building with 2-CRs with
plumbing.

Total
Item Description Rel. weight Qty Unit Unit Cost
Amount
I SITE WORKS 1.05% 6.03 sq.m. 1,618.64 9,760.40
II CONCRETE WORKS 6.37% 9.62 cu.m. 6,151.39 59,185.00
III REINFORCING STEEL BARS 35.46% 5,161.07 kgs. 63.84 329,465.80
IV FORMWORKS & SCAFFOLDING 4.89% 1,268.00 bd.ft. 35.81 45,411.00
V MASONRY WORKS 16.02% 192.00 sq.m. 775.24 148,846.00
VI ROOFING WORKS 16.67% 225.60 sq.m. 686.40 154,852.00
VII CARPENTRY WORKS 9.06% 180.00 bd ft 467.46 84,142.39
VIII DOORS AND WINDOWS 7.12% 33.60 sq.m. 1,968.69 66,148.00
IX PLUMBING WORKS 1.23% 2.00 units 5,712.00 11,424.00
X ELECTRICAL WORKS 2.15% 2.00 units 9,985.00 19,970.00

100.00% 929,204.59

A. DIRECT COST
1. Total Material Cost #REF!
2. Total Labor Cost #REF!
B. INDIRECT COST(AS PER DPWH DO. 22 SERIES OF 2015)
1. OCM - ( 12% OF DC), 111,504.55
2. Contractor's Profit - ( 10% OF DC) 92,920.46
3. VAT 5% OF (DC+OCM+CP) 56,681.48

TOTAL PROJECT COST 1,190,311.07

Prepared by: Checked & Verified:

RONALD L. CHAVEZ, CE ENGR. REY P. RUBIO,MPA

Administrative Officer-IV CAO IV

Recommending Approval: Approved by:

ENGR. EDEN V. JAVAR HON. GREG A. DAYONDON, CPA

OIC-Municipal Engineer MUNICIPAL MAYOR
 PAGADIAN CITY
ZAMBOANGA DEL SUR
PHILIPPINES

RAMONA CONSTRUCTION AND ENTERPRISES

PROJECT : Upgrading of Shell Gasoline station
LOCATION : Brgy Lumbia,pagadian City,Zamboanga del Sur
SOURCE OF FUNDS : N/A

DETAILED ENGINEERING ESTIMATES

Item
Description Qty. Unit Unit Cost Amount
No.

I SITE WORKS 6.03 sq.m. 1,618.64 9,760.40

I-1 (Clearing & Lay-out)
Volume
No. of
Structure area Depth
Structure

lot area Layed-out 6.03 1.00 6.03 sq.m.

TOTAL 6.03 sq.m.

12-2"x2"8' Form Lumber 20.00 bd.ft. 20.00 400.00

# 16 Nylon 1.00 roll 15.00 15.00
ASSORTED CW Nails 6.00 kgs. 90.00 540.00
0.00
SUB-TOTAL 955.00

1 Carpenter 1.00 days 330.00 330.00

2 Laborers 1.00 days 236.00 472.00
SUB-TOTAL 802.00
I-3 (EMBANKMENT:Filling, Grading and Compaction)
Volume
No. of
Structure Area Depth Structure
Volume to be fill and
41.52 0.20 1.00 8.30 cu.m.
compacted

Factor of Wastage: 15%

Loose Vol. 8.30 1.15 9.55 cu.m.
TOTAL 17.85 cu.m.

Filling Materials 17.85 cu.m. 250.00 4,463.40

SUB-TOTAL 4,463.40
Using-3.0 cu.m./man/day
3 Laborers 5.00 day/s 236.00 3,540.00
SUB-TOTAL 3,540.00
TOTAL FOR SITE WORKS 9,760.40
 Item
Description Qty. Unit Unit Cost Amount
No.
II CONCRETE WORKS 9.62 cu.m. 6,151.39 59,185.00
Volume
No. of
Structure Width Length Depth
Structure
Wall Footing(zocalo) 0.30 10.30 0.20 1.00 0.62 cu.m.
Column Footing-1 0.80 0.80 0.25 9.00 1.44 cu.m.
Column Footing-2 1.00 1.00 0.25 4.00 1.00 cu.m.
Column-1 0.16 0.40 4.20 9.00 2.42 cu.m.
Column-2 0.16 0.40 4.20 4.00 1.08 cu.m.
Door Jamb 0.15 22.00 0.08 1.00 0.26 cu.m.
Window Jamb 0.15 70.00 0.06 1.00 0.63 cu.m.
Tie Beam 0.15 58.00 0.25 1.00 2.18 cu.m.
TOTAL 9.62 cu.m.
Using Class "A" Mixture:
Cement-9.08 bags/cum. Of concrete+5% wastage
Sand-0.58 cu.m. of concrete+10% wastage
Gravel-0.77 cu.m. of concrete+10% wastage

Portland Cement 87.00 bags 331.00 28,797.00

Washed Sand 6.00 cu.m. 1,050.00 6,300.00
Washed Gravel 8.00 cu.m. 1,100.00 8,800.00
SUB-TOTAL 43,897.00
Using C.O. Concrete Pouring 2.5 cu.m./man/day
1 gang: 2 Masons, 10 Laborers

3 Mason 4.00 day/s 330.00 3,960.00

12 Laborer 4.00 day/s 236.00 11,328.00
SUB-TOTAL 15,288.00
TOTAL FOR CONCRETE WORKS 59,185.00

III REINFORCING STEEL BARS 5,161.07 kgs. 63.84 329,465.80

Number of RSB
16mm dia- 12mm 10mm 8mm dia-
Structure 6m RSB dia-6m dia-6m 6m RSB
(pcs) RSB (pcs) RSB (pcs) (pcs)
Wall Footing 38.00
Masonry wall (vert.&hor.) 120.00
Column Footing-1 9.00
Column Footing-2 6.00
Column-1 38.00 55.00
Column-2 14.00 28.00
Class Room Area 250.00
Corridor 60.00
Roof Beam 72.00 38.00
Tie Beam 118.00 48.00
Door Jamb 6.00
Window Jamb 22.00
Tie Beam 68.00 38.00
207.00 118.00 681.00 22.00

KGS. PER 6.00 METERS 9.47 5.33 3.70 2.37

TOTAL KGS. 1960.29 628.94 2519.7 52.14 5,161.07 kgs.

16 mm. dia. X 6.0 m. RSB 207.00 length 521.00 107,847.00

12 mm. dia. X 6.0 m. RSB 118.00 length 344.00 40,592.00
10 mm. dia. X 6.0 m. RSB 681.00 length 204.00 138,924.00
8 mm. dia. X 6.0 m. RSB 22.00 length 131.00 2,882.00
# 16 G.I. Tie Wire 104.00 kgs. 100.00 10,400.00
Hacksaw Blade 12.00 pcs. 100.00 1,200.00
SUB-TOTAL 301,845.00
Using C.O. For Steel Works:Cut,Bend & Places RSB:80kgs.man-day
(1 Gang: 1 Steelman and 1 Labor)

2 Mason 24.40 day/s 330.00 16,104.00

2 Laborer 24.40 day/s 236.00 11,516.80
SUB-TOTAL 27,620.80
TOTAL FOR REINFORCING STEEL BARS 329,465.80
Item
Description Qty. Unit Unit Cost Amount
No.
IV FORMWORKS & SCAFFOLDING 1,268.00 bd.ft. 35.81 45,411.00
TWO USE
120pcs.-2"x3"x10' Form Lumber 600.00 bd.ft. 20.00 12,000.00
200pcs.-2"x2"x10' Form Lumber 668.00 bd.ft. 20.00 13,360.00
1/4 thk. 4'x8' Ordinary Plywood 25.00 shts. 371.00 9,275.00
#4 CWN 18.00 kgs. 100.00 1,800.00
#3 CWN 22.00 kgs. 100.00 2,200.00
#1 CWN 4.00 kgs. 90.00 360.00
SUB-TOTAL 38,995.00
Using C.O. For Fabrication, Placing & dismantling of forms:
(1 Gang: 2-carpenter & 4-Laborers=2.50 cu.m./day)
Volume of Concrete = 9.62 cu.m.

2 Carpenter 4.00 day/s 330.00 2,640.00

4 Laborer 4.00 day/s 236.00 3,776.00
SUB-TOTAL 6,416.00
TOTAL FOR REINFORCING STEEL BARS 45,411.00

V MASONRY WORKS 192.00 sq.m. 775.24 148,846.00

V-1 CHB Laying
WALL AREA
Ext. Wall W1 Area W2 Area D1 Area Area Total
Structure
Area (sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.)
Wall Area 205.20 16.00 8.00 9.60 171.60 sq.m.
Corridor 20.40 20.40 sq.m.
TOTAL AREA 192.00 sq.m.
Using Class "B" Mixture:
Cement-0.525 bags/sq.m. of concrete + 5% wastage
Sand-0.0435 cu.m./sq.m. of concrete + 10% wastage (for 4")
Sand-0.0844 cu.m./sq.m. of concrete + 10% wastage (for 6")
MATERIALS
Portland Cement 101.00 bags. 331.00 33,431.00
Washed Gravel 9.00 cu.m. 1,100.00 9,900.00
Washed Sand 17.00 cu.m. 1,050.00 17,850.00
4"x8"x16" CHB 2,400.00 pcs. 16.00 38,400.00
concrete louver blocks (0.30m.x0.30m.) 24.00 pcs. 18.00 432.00
SUB-TOTAL 100,013.00
Using C.O. Crew: 2men lay 100 pcs./day
2 Mason 12.00 day/s 330.00 7,920.00
2 Laborers 12.00 day/s 236.00 5,664.00
SUB-TOTAL 13,584.00

V-2 Plastering
WALL AREA
Ext. Wall W1 Area W2 Area D1 Area Area Total
Structure
Area (sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.)
Wall Area 182.40 16.00 8.00 9.60 148.80 sq.m.
Corridor 12.24 12.24 sq.m.
TOTAL AREA 161.04 sq.m.
Using Class "A" Mixture:for 20 mm.thick
Cement-0.36 bags/sq.m.+ 5% wastage
Sand-0.020 cu.m./sq.m.+10% wastage

Portland Cement 59.00 bags 331.00 19,529.00

Screened Sand 4.00 cu.m. 1,100.00 4,400.00
SUB-TOTAL 23,929.00

Using C.O. Crew: for Plain/Fine Finish Crew:2 men plaster 8sq.m./day

2 Mason 10.00 days 330.00 6,600.00

2 Laborer 10.00 days 236.00 4,720.00
SUB-TOTAL 11,320.00
TOTAL FOR MASONRY WORKS 148,846.00
 Item
Description Qty. Unit Unit Cost Amount
No.
VI ROOFING WORKS 225.60 sq.m. 686.40 154,852.00
VI-1 Wooden Roof Framing
60pcs 2"x6"x12' Good Lumber (top & bot. chord) 720.00 bd.ft. 25.00 18,000.00
18pcs 2"x5"x12' Good Lumber (vert. & diagonal strutt) 180.00 bd.ft. 25.00 4,500.00
92pcs 2"x3"x10' Good Lumber (purlins) 460.00 bd.ft. 25.00 11,500.00
48pcs 2"x3"x12' Good Lumber (purlins) 288.00 bd.ft. 25.00 7,200.00
46pcs 1"x10"x12' Good Lumber (fascia board) 460.00 bd.ft. 25.00 11,500.00
#4 CWN 18.00 kgs. 100.00 1,800.00
#3 1/2 CWN 25.00 kgs. 100.00 2,500.00
#3 CWN 12.00 kgs. 100.00 1,200.00
SUB-TOTAL 58,200.00
VI-2 Roof Covering (Baguio Green)
Corrugated G.I. Sheet, 0.40 mm.thk. X 10' (superlum) 118.00 shts. 400.00 47,200.00
Corrugated G.I. Sheet, 0.40 mm.thk. X 8' (superlum) 38.00 shts. 308.00 11,704.00
Fre-Fabricated Ridge Roll, 0.40 mm.thk. X 10' long 8.00 pcs. 300.00 2,400.00
Fre-Fabricated Fascia Cap, 0.40 mm.thk. X 10"width x 10' long 54.00 pcs. 230.00 12,420.00
Roof Sealant 2.00 ltrs. 390.00 780.00
Roof Nails (teks screw 2 1/2) 600.00 pcs. 3.00 1,800.00
Blind Rivets 2.00 box 550.00 1,100.00
SUB-TOTAL 77,404.00
Using C.O. Roof Coverings(G.I. Sheets)=30pcs./man-days
Installation of Ridge Roll = 10 pcs./man-days
Installation of Fascia Cap = 10 pcs./man-days

2 Carpenter 12.00 Day/s 330.00 7,920.00

4 Laborer 12.00 Day/s 236.00 11,328.00
SUB-TOTAL 19,248.00
TOTAL FOR MASONRY WORKS 154,852.00

VII CARPENTRY WORKS 180.00 sq.m. 467.46 84,142.39

VII-1 Air Vent
47pcs. 1" x 2" 10' Wood Strutt Air Vent (GL) 78.34 bd.ft. 25.00 1,958.39
#1 1/2" CWN 5.00 kgs. 90.00 450.00
Mosquito US Screen 10.00 meters 65.00 650.00
SUB-TOTAL 3,058.39
Using C.O. 1-Gang:1-carpenter & 1-laborer:Install 40bd.ft./day

1 Carpenter 3.00 Day/s 330.00 990.00

1 Laborer 3.00 Day/s 236.00 708.00
SUB-TOTAL 1,698.00
VII-2 Ceilling

290pcs. 2"x2"x12' Good Lumber (Ceilling Joist) 1,160.00 bd.ft. 25.00 29,000.00
84pcs. 2"x2"x10' Good Lumber (Hangers) 280.00 bd.ft. 25.00 7,000.00
1/4" thk. X 4' x 8' Ordinary Plywood 70.00 shts. 371.00 25,970.00
#3 1/2" CWN 38.00 kgs. 100.00 3,800.00
#1" CWN 18.00 kgs. 90.00 1,620.00
#3 1/2" Concrete Nails 8.00 kgs. 120.00 960.00
#2 1/2 Concrete Nails 18.00 kgs. 110.00 1,980.00
SUB-TOTAL 70,330.00
Using C.O. Ceilling Joist & Hangers:= 16 sq.m./man-day
Ceilling Boards (4'x8' plywood)= 30 sq.m./man day

1 Carpenters 16.00 day/s 330.00 5,280.00

1 Laborer 16.00 day/s 236.00 3,776.00
SUB-TOTAL 9,056.00
TOTAL FOR CARPENTRY WORKS 84,142.39
 Item
Description Qty. Unit Unit Cost Amount
No.
VIII DOORS AND WINDOWS 33.60 sq.m. 1,968.69 66,148.00
VIII-1 DOORS
D-1, (1.0 M. X 2.10 M.) Solid Panel Door 4.00 sets 4,890.00 19,560.00
Door Stopper (Bumper Type) 4.00 pcs 165.00 660.00
Lockset (High Quality Keyless Doorknobs) 4.00 sets 1,200.00 4,800.00
(4"x4") loose pin hinges 12.00 sets 410.00 4,920.00
SUB-TOTAL 29,940.00
Using C.O. Door Installation= 1pannel/man-day

1 Carpenters 4.00 Day/s 330.00 1,320.00

1 Laborer 4.00 Day/s 236.00 944.00
SUB-TOTAL 2,264.00
VIII-2 WINDOWS
W1:(0.60 M. 1.20 M. X 1/4" THK.clear glass jalousie) 112.00 Blades 95.00 10,640.00
1/4" thk. 0.30m. X 1.20 m. Clear Glass 12.00 Blades 595.00 7,140.00
Double Control "AA" Alum. Frame (14 Bladers) Comp. w/ Screws 20.00 Pairs 695.00 13,900.00
SUB-TOTAL 31,680.00

1 Carpenters 4.00 Day/s 330.00 1,320.00

1 Laborer 4.00 Day/s 236.00 944.00
SUB-TOTAL 2,264.00
TOTAL FOR DOORS & WINDOWS 66,148.00

IX PLUMBING WORKS 2.00 units 5,712.00 11,424.00

IX-1 Plumbing Fixtures
Pail Flush Type Toilet Bowl 2.00 Units 780.00 1,560.00
Tissue Holder 2.00 pcs. 245.00 490.00
Soap Holder 2.00 pcs. 195.00 390.00
4" x 4" PVC Floor Drain 2.00 Sets. 98.00 196.00
IX-2 Sewer Line
4" x 3.0 m. dia. PVC Pipe S 100 2.00 length. 780.00 1,560.00
4" x 2.0 m. dia. PVC TEE 2.00 pcs. 90.00 180.00
2" x 3.0 m. dia PVC Pipe S 100 2.00 length. 395.00 790.00
2" dia. X 90 deg. PVC Bend Elbow 2.00 pcs. 20.00 40.00
4" dia. X 90 deg. PVC Bend Elbow 2.00 pcs. 48.00 96.00
4" dia. X 45 deg. PVC Bend Elbow 4.00 pcs. 58.00 232.00
4" x 2" Wye 2.00 pcs. 78.00 156.00
2" dia. PVC P-Trap 2.00 pcs. 30.00 60.00
4" dia. PVC Clean Out Plug 1.00 pcs. 59.00 59.00
4" dia. X dia. PVC Wye 2.00 pcs. 98.00 196.00
2" x 2" PVC TEE 2.00 pcs. 28.00 56.00
Solvent Cement (150 cc) 2.00 pints 85.00 170.00
2" 45 deg. PVC Elbow 2.00 pcs. 33.00 66.00
IX-3 Water Line
Wall Hung Lavatory w/ Faucet, Supply Pipe and Strap Hanger 2.00 pcs. 1,080.00 2,160.00
1/2" x 3.0 m. HDPE Pipe 3.00 length. 60.00 180.00
1/2" dia. Gate Valve 1.00 pcs. 250.00 250.00
1/2" Coupling UPVC Blue 2.00 pcs. 12.00 24.00
1/2" 90 deg. Bend Elbow UPVC Blue 4.00 pcs. 14.00 56.00
1/2" Tee UPVC Blue 3.00 pcs. 17.00 51.00
1/2" Female Threaded Adoptor UPVC Blue 3.00 pcs. 12.00 36.00
1/2" Faucet G.I. Brass 3.00 pcs. 208.00 624.00
Teflon Tape 2.00 Rolls. 24.00 48.00
SUB-TOTAL 9,726.00
Using C.O. 1 Plumber can lay 6.0 length per day

1 Plumber 3.00 Day/s 330.00 990.00

1 Laborer 3.00 Day/s 236.00 708.00
SUB-TOTAL 1,698.00
TOTAL FOR PLUMBING WORKS 11,424.00
Item
Description Qty. Unit Unit Cost Amount
No.
X ELECTRICAL WORKS 2.00 units 9,136.00 18,272.00
XI-1 Interior Rough In
2" x 4" Utility Boxes PVC (orange) 8.00 pcs. 35.00 280.00
4" x 4" Junction Boxes PVC w/cover 6.00 pcs. 35.00 210.00
3/4" dia. RSC Pipe 1.00 length 300.00 300.00
Screw Insulator 1.00 pcs. 21.00 21.00
XI-2 Electrical Wires
5.5 mm2 THW Stranded 30.00 m. 53.00 1,590.00
3.5 mm2 THW Stranded 2.00 boxes 4,100.00 8,200.00
#6 Service Drop Wire 60.00 m. 22.00 1,320.00
PVC Clamp 3/4" 7.00 pcs. 3.00 21.00
Flexible Tube 3/4" dia. 1.00 roll. 1,200.00 1,200.00
Electrical Tape (Big) 3.00 pcs. 30.00 90.00
XI-3 Electrical Fixtures
Compact Flourescent Lamp w/ Tube & Starter 40 Watts 6.00 assy 295.00 1,770.00
CFL 15 Watts 2.00 sets 178.00 356.00
2 Gang Switch with Plate (Flush Type) 3.00 pcs. 102.00 306.00
1 Gang Switch with Plate (Flush Type) 2.00 pcs. 64.00 128.00
2 Gang Con. Outlet (Flush Type) 3.00 pcs. 64.00 192.00
Ligthing Outlet (4" Plastic Receptacle w/Cap) 8.00 pcs. 21.00 168.00
Entrance Cap # 3/4" dia. 1.00 pcs. 53.00 53.00
4B Panel Board w/. Circuit Breaker (1-30A, 1-20A, 1-15A) 1.00 sets. 2,067.00 2,067.00
SUB-TOTAL 18,272.00
Using C.O. /PER AREAS BASES

1 Electrician 3.00 day/s 330.00 990.00

1 Laborer 3.00 day/s 236.00 708.00
SUB-TOTAL 1,698.00
TOTAL FOR ELECTRICAL WORKS 19,970.00
TOTAL COST OF MATERIALS #REF!
TOTAL COST OF LABOR #REF!
TOTAL DIRECT COST #REF!
Prepared by: Checked & Verified:

RONALD L. CHAVEZ, CE ENGR. REY P. RUBIO,MPA

Administrative Officer-IV CAO IV

Recommending Approval:
Approved by:

ENGR. EDEN V. JAVAR

HON. GREG A. DAYONDON, CPA
OIC-Municipal Engineer
MUNICIPAL MAYOR