Republic of the Philippines

Caraga Region XIII

Province of Surigao del Norte

Detailed Estimates

PROJECT TITLE : DESIGN OF ECO-PARK IN SISON WITH RENEWABLE ENERGY (Admin Office)
LOCATION : BRGY. POBLACION, SISON, SURIGAO DEL NORTE

Item 100 - CLEARING AND GRUBBING

Quantity : 75.00 sq.m.

Quantity Computation :
Area (L x W) : 7.50 m x 10.00 m : 75.00 sq.m.
Total : 75.00 sq.m.

Labor Computation :
Capability : 25.00 sq.m. / gang-day (1 gang = 1 Carpenter & 2 Labor)

Using : 1.00 Gang :

No. of days required : 75.00 sq.m.
= 3.00 days
1.00 ( 25.00 ) sq.m. / gang-day
say 3.00 days
DIRECT COST

add freight &

Unit total unit cost
A. Materials handling
853.00 - bd.ft - Coco Lumber, 50 - 2" x 2" x 10' 11 height @ 15.00 /bd.ft. 15.00 - P 12,795.00
14.00 - rolls - Nylon # 70 @ 30.00 /roll 30.00 - P 420.00
60.00 - kgs. - CWN Nails # 4 @ 65.00 /kg 65.00 - P 3,900.00
Material Cost - P 17,115.00

B. Labor
1.00 Construction Foreman x 3.00 day @ 650.00 / day - P 1,950.00
2.00 Laborers x 3.00 day @ 450.00 / day - P 2,700.00
Labor Cost - P 4,650.00

MATERIAL COST - P 17,115.00

LABOR COST - P 4,650.00
DIRECT COST - P 21,765.00
Unit Cost P 290.20 / sq.m.

Unit Cost P Err:520 / cu.m.

ITEM 103 - STRUCTURAL EXCAVATION

Quantity: 32.10 cu.m.

Quantity Computation :
Footing : 1.00 x 1.00 x 1.20 x 8.00 = 9.60 cu.m.
7.50 x 10.00 x 0.30 x 1.00 = 22.50
Septic Vault : 4.00 x 2.00 x 1.50 1.00
Total Volume = 32.10 cu.m.
MATERIAL COST
1.00 Backhoe Rental x 3.00 days @ 6,000 / day - P 18,000.00
DIRECT CO 1.00 Foreman x 3.00 days @ 650.00 / day - P 1,950.00
4.00 Laborer x 3.00 days @ 450.00 / day - P 5,400.00
Labor Cost - P 7,350.00
MATERIAL COST - P 18,000.00
LABOR COST - P 7,350.00
DIRECT COST - P 25,350.00
Unit Cost P 789.72 / cu.m.

ITEM 405 - STRUCTURAL CONCRETE

Quantity : 84.16 cu.m.

Quantity Computation
Footing : 1.00 x 1.00 x 1.20 x 8.00 = 9.60 cu.m.
Area: 38.40
Column 0.30 x 0.30 x 3.00 x 8 = 2.16 cu.m.
Roof Beam (RB-1) 0.30 x 0.30 x 6.00 x 80 Area= 576 = 43.20 cu.m.

Septic Tank (Slab-1) 4.00 x 2.00 x 1.50 x 1 16 12 6 Area= 108 = 12.00 cu.m.

Slab (Roof Deck) Area 75.00 Vol = 7.5 7.50 cu.m.

Slab (Stairs) Area 6.00 Vol = 0.6 0.60 cu.m.
Total: = 8.1 Total Volume = 75.06

Gravel Bed (Footing) 1.00 x 1.00 x 0.20 x 8 = 1.60 cu.m.

Gravel Bed (Floor) 7.50 x 10.00 x 0.10 x 1 = 7.50 cu.m.

Total Volume 9.10 cu.m.
 Material Requirement:
Cement : 75.06 x 9 /cu.m. = 675.54 bags say 676.00 bags
Sand : 75.06 x 0.5 /cu.m. = 37.53 cu.m. say 38.00 cu.m.
Gravel : 75.06 x 1.0 /cu.m. = 75.06 cu.m. say 76.00 cu.m.

Forms
Quantity Computation Form Area Multiplier No. of Sheets Multiplier Bd. Ft.
Footing 38.40 x 0.3 = 13.33 x 25.06 = 334.13
Column 7.20 x 0.3 = 2.50 x 25.06 = 62.65
Roof Beam (RB-1) 576.00 x 0.3 = 200.00 x 25.06 = 5012.00
Septic Tank (Slab-1) 108.00 x 0.3 = 37.50 x 25.06 = 939.75
Slab 81.00 x 0.3 = 28.13 x 25.06 = 704.81

Material Requirement:
1/2 x 4' x 8' ordinary plywood : 810.60 x 0.35 /sheet = 281.46 sheets say 282.00 sheets
2' x 2' x 10' Lumber : 7,053.35 x 0.30 /pcs. = 2,116.00 pcs. say 2,117.00 pcs.
CW Nails # 3 : 810.60 x 0.2 /kg = 162.12 kg say 163.00 kg

Labor Requirement: Fabrication, placing & dismantling of forms & scaffoldings

A. : 5 - Carpenters & 5 - Helpers
Crew : 7.00 cu.m. / day
Capability : 84.16 cu.m.
= 6.01 days say 7.00 days
No. of days 14.00 cu.m./day

- Concreting
B. : 3.00 - Masons & 10 - Helpers
Crew : 6.00 cu.m. / day
Capability : : 84.16 cu.m.
= 7.01 days say 8.00 days
No. of days : 12.00 cu.m./day

DIRECT COST

unit rate/rate per day add freight & handling total unit cost
A. Materials
676.00 bags Cement Type 1 or Type 1P @ 274.00 /bag 274.00 - P 185,224.00
76.00 cu.m. Washed Gravel 3/4" @ 1,000.00 /cu.m. 1,000.00 - P 76,000.00
38.00 cu.m. Washed Sand @ 900.00 /cu.m. 900.00 - P 34,200.00
282.00 pcs Ordinary Plywood, 1/2 x 4' x 8' @ 670.00 /pc 670.00 - P 188,940.00
2,116.00 bd.ft. Coco Lumber, 1800pcs, 2" x 2" x 10' @ 15.00 /bd.ft. 15.00 - P 31,740.06
1,200.00 kgs. CW Nails #1" @ 70.00 /kl 70.00 - P 84,000.00
1,050.00 kgs. CW Nails #2" @ 70.00 /kl 70.00 - P 73,500.00
816.00 kgs. CW Nails #3" @ 70.00 /kl 70.00 - P 57,120.00
700.00 kgs. CW Nails #4" @ 80.00 /kl 80.00 - P 56,000.00
500.00 kgs. CW Nails #5" @ 80.00 /kl 80.00 - P 40,000.00
Material Cost - P 826,724.06
B.
1.00 unit 2 Bagger Mixer 8.00 days 1000.00 P 8,000.00
Concrete Vibrator 8.00 days 400.00 P 71,200.00
100.00 sq.m. Scaffoldings (Rental) 8.00 days 1659.00 P 165,900.00
C. Labor
5.00 Carpenters x 7.00 days @ 600.00 / day - P 21,000.00
3.00 Masons x 8.00 days @ 500.00 / day - P 12,000.00
15.00 Laborers x 8.00 days @ 450.00 / day - P 54,000.00
Labor Cost - P 87,000.00

RENTAL EQUIPMENT - P 8,000.00

MATERIAL COST - P 826,724.06
LABOR COST - P 332,100.00
DIRECT COST - P 1,166,824.06
Unit Cost P 13,864.35 / cu. m.

ITEM 404 - REINFORCING STEEL

: 28,937.91 kgs. Area of CHB 489.6 Sq. m
Quantity
Quantity Computation ### #16 GI Tie
Description Wire Total
Total No. of 12 mm Total No. of 20mm Ø Total No. of 10 mm
12 mm Ø Weight/6m length (kg) Total Weight (kg) Total No. of 16mm Ø RSB 16mm Ø Weight/6m length (kg) Total Weight (kg) 20 mm Ø Weight/6m length (kg) Total Weight (kg) T(kg) RSB Total Weight (kg) #16 G.I. Tie Wire Factor Weight (kg)
Ø RSB RSB 10 mm Weight
Footing 5.37 - 9.47 15,125.36 14.80 - 0.62 15,125.36 0.0125 189.07
Column 5.37 - 240.00 9.47 2,272.80 14.80 180.00 0.62 111.60 2,384.40 0.0125 29.81
Roof Beam 5.37 3,940.77 225.00 9.47 287.88 14.80 190.00 0.62 3,326.98 7,555.63 0.0125 94.45
Suspended Slab (Roof Deck) 140.00 5.37 751.80 9.47 - 14.80 0.62 0.0125
Septic Tank 55.00 5.37 295.35 9.47 - 14.80 - 0.62 - 295.35 -
5.37 - 9.47 14.80 0.62 - -
CHB 4" (Horizontal Bars) 25.00 5.37 134.25 9.47 - 14.80 - 0.62 - 134.25 - -

Total 220.00 5,122.17 465.00 17,686.04 - - 370.00 28,937.91 313.32

Labor Requirement: : 50.00 kls / 1 crew

Capability : 3 Steelman and 9 Laborer
One (1) Crew Composition
9 Crews :
Using 28,937.91 kgs.
: = 21.44 days say 22.00 days
No. of days 3 x 9 x 50.00 kls / 1 crew
DIRECT COST
total unit cost
unit rate/rate per day add freight & handling
A. Materials
220.00 length Deformed Steel Bars, 12 mm Ø x 6.0 m @ 241.90 - P 53,218.00
389.00 length Deformed Steel bars , 10mm Ø x 6.0 m @ 665.82 - P 259,003.98
465.00 length Deformed Steel bars , 16mm Ø x 6.0 m @ 426.06 - P 198,117.90
- Length Deformed Steel bars , 20mm Ø x 6.0 m @ 480.45 - P -
314.00 kilos G.I. Tie Wire, #16 @ 90.00 - P 28,260.00
40.00 pcs. Hacksaw Blade @ 70.00 - P 2,800.00
Material Cost - P 541,399.88
B. Labor
6.00 Steelmen x 22.00 days @ 600.00 / day - P 79,200.00
15.00 Laborers x 22.00 days @ 450.00 / day - P 148,500.00
Labor Cost - P 227,700.00

MATERIAL COST - P 541,399.88

LABOR COST - P 227,700.00
DIRECT COST - P 769,099.88
Unit Cost P 26.58 / kgs.

ITEM 506 - MASONRY WORKS :

Quantity : 169.80 sq.m.
Quantity Computation
Ext. Wall-Front = 45.00 x 1.20 x 1.00 = 54.00 sq.m.
Ext. Wall-Rear = 30.00 x 1.20 x 1.00 = 36.00 sq.m.
Ext. Wall-Left = 30.00 x 1.20 x 1.00 = 36.00 sq.m.
Ext. Wall-Right = 30.00 x 1.20 x 1.00 = 36.00 sq.m.
Roof Deck = 75.00 x 1.20 x 1.00
Septic Tank Wall = 8.00 x 1.50 x 1.00 = 12.00 sq.m.
Total Gross Area 174.00 sq.m.

Less :
D1 = 2.10 x 1.00 x 2.00 4.20 sq.m.
Total Area of Opening 4.20 sq.m.

Net Area 169.80 sq.m.

No. of 6" CHB = 169.80 x 12.50 pcs/sq.m. = 2,122.50 say 2,123.00

Cement for Plastering = 48.90 bags say 49.00
Cement for Block Laying = 259.11 bags say 260.00
Sand for Plastering = 2.72 cu.m. say 3.00
Sand Block Laying = 14.33 cu.m. say 15.00
:
Labor Requirement :
Crew : 4.00 - Masons & 4 - Helpers
Capabilty : 24.00 sq.m. / day
169.80 sq.m.
= 7.08 days say say 8.00 days
No. of days : 24.00 sq.m

DIRECT COST
total unit cost
unit rate/rate per day add freight & handling
A. Materials
2,123.00 pcs. CHB (4" x 8" x 16") @ 14.00 14.00 - P 29,722.00
309.00 bags Cement Type 1 or Type 1P @ 274.00 274.00 - P 84,666.00
18.00 cu.m. Washed Sand @ 900.00 900.00 - P 16,200.00
Material Cost - P 130,588.00
B. Labor
1.00 Foreman x 8.00 days @ 600.00 / day - P 4,800.00
4.00 2.00 Masons x 8.00 days @ 500.00 / day - P 8,000.00
4.00 3.00 Laborers x 8.00 days @ 450.00 / day - P 10,800.00
Labor Cost - P 23,600.00

MATERIAL COST - P 130,588.00

LABOR COST - P 23,600.00
DIRECT COST - P 154,188.00
Unit Cost P 908.06 / sq.m.

ITEM 1027 - CEMENT PLASTER FINISH :

: 92.22 sq.m.
Quantity
Quantity Computation
Column = 0.30 x 0.3 x 8 = 0.72 sq.m.
Roof Beam 1 = 0.30 x 5.0 x 11 = 16.50 sq.m.
Suspended Slab (Roof Deck) = 75.00 x 1.0 x 1 = 75.00 sq.m.

Total Gross Area 92.22 sq.m.

Material Requirement :
Cement = 92.22 x 0.205 bags/sq.m. = 18.91 bags ; say 19.00 bags
Sand = 92.22 x 0.017 cu.m./sq.m. = 1.57 cu.m. ; say 2.00 cu.m.

Labor Requirement : 1 - Mason & 2 - Helper

One (1) Crew : 5.00 sq.m. / day

Capabilty
 1 Crews :
Using 92.22 sq.m.
= 18.44 days say 19.00 days
: 5.00 x 1 sq.m. / day
No. of days

DIRECT COST
total unit cost
unit rate/rate per day add freight & handling
A. Materials
19.00 bags Cement Type 1 or Type 1P @ 274.00 274.00 - P 5,206.00
2.00 cu.m. Washed Sand @ 900.00 900.00 - P 1,800.00
Material Cost - P 7,006.00
B. Labor
1.00 Masons x 19.00 days @ 500.00 / day - P 9,500.00
6.00 Laborers x 19.00 days @ 450.00 / day - P 51,300.00
Labor Cost - P 60,800.00

MATERIAL COST - P 7,006.00

LABOR COST - P 60,800.00
DIRECT COST - P 67,806.00
Unit Cost P 735.26 / sq.m.

ITEM 1018 - TILEWORKS

Quantity : 100.50 sq.m.

CR Walling :
Total Perimeter : 12.50 m
Height : 1.50 m
Area : 1.5 x 12.50 = 18.75 sq.m.

CR Flooring :
Total Area : 1.50 x 2 + 1.50 x 2.5 = 6.75 sq.m.

Flooring :
Area : 75 sq.m = 75.00 sq.m.

Total Area : = 100.50 sq.m.

Labor Requirement :
One (1) Crew : 2 - Masons & 1 - Laborer
Capabilty : 7.50 sq.m. / day

Using 2 Crews :
days
100.50 sq.m.
= 6.70 days say 7.00 days
No. of days : 2.00 x 7.50 sq.m./day
DIRECT COST
A. Materials
470.00 pcs Ceramic Floor Tiles, 24" x 24" @ 60.00 / pc. - P 28,200.00
158.00 pcs Ceramic Wall Tiles, 12" x 12" @ 30.00 / pc. - P 4,740.00
4.00 kgs. White Cement / Tile Grout @ 65.00 / kg. - P 260.00
4.00 length Tile Trim @ 45.00 / length - P 180.00
24.00 bags Portland Cement Type 1 @ 265.00 / bag - P 6,360.00
2.00 cu.m. Washed Sand @ 1,435.00 / cu.m. - P 2,870.00
Material Cost - P 42,610.00

B. Labor
4.00 Masons x 7.00 days @ 550.00 / day - P 15,400.00
2.00 Laborers x 7.00 days @ 450.00 / day - P 6,300.00
Labor Cost - P 21,700.00

MATERIAL COST - P 42,610.00

LABOR COST - P 21,700.00
DIRECT COST - P 64,310.00
Unit Cost P 639.90 / sq.m.
ITEM 1003 - CARPENTRY AND JOINERY WORKS
Quantity : 314.96 sq.m

Labor Requirement :
One (1) Crew : 4 - Carpenters & 2 - Laborers
Capabilty : 200 sq.m / day

Using 1 Crew :
314.96 sq.m
= 1.57 days say 2.00 days
No. of days : 1 x 200 sq.m / day

DIRECT COST
A. Materials
12.80 sq.m ● Pre-Painted Coloroof Spandrel, 0.40 mm. Thk. @ 400.00 / bdsq.m - P 5,120.00
18.00 shts. ● Hardiflex Board, 4.5 mm. Thk. x 4 ft. x 8 ft. (Lite) @ 380.00 / bdshts - P 6,840.00
49.00 pcs ● Carrying Channel, 0.8 mm. x 5.00 m. @ 140.00 / shpcs - P 6,860.00
49.00 pcs ● Double Furring Channel, 0.4 mm. x 5.00 m. @ 130.00 / shpcs - P 6,370.00
49.00 pcs ● Single Furring Channel, 0.5 mm. x 5.00 m. @ 110.00 / shpcs - P 5,390.00
342.00 pcs ● Double Furring Clip @ 6.00 / shpcs - P 2,052.00
4,230.00 pcs ● Hardflex Board Screw @ 1.00 / shpcs - P 4,230.00
 2.00 packs ● Blind Rivets, 1/8" Dia. x 1/2" (1,000 Pcs/Pack) @ 380.00 / pcs. - P 760.00
245.00 pcs ● Screw with Tox @ 3.50 / pcs. - P 857.50
1.00 pcs Electrical Drill 2.00 days @ 300 / day 600.00
1.00 pcs Electrical Grinder x 2.00 days @ 300 / day 600.00
Material Cost - P 38,479.50

B. Labor
4.00 Carpenters x 2.00 days @ 550.00 / day - P 4,400.00
2.00 Laborers x 2.00 days @ 450.00 / day - P 1,800.00
Labor Cost - P 6,200.00

MATERIAL COST - P 38,479.50

LABOR COST - P 6,200.00
DIRECT COST - P 44,679.50
Unit Cost P 141.86 / ###

ITEM 1032 - PAINTING WORKS

Quantity : 349.50 sq.m.

DIRECT COST
A. Materials
9.00 gals ● Flat Latex Paint @ 650.00 / gal. P 5,850.00
9.00 gals ● Gloss Latex Paint Top Coat @ 750.00 / gal. P 6,750.00
1.00 gals ● Flat Wall Enamel Paint @ 650.00 / gal. P 650.00
2.00 gals ● Quick Drying Enamel Paint @ 750.00 / pc. P 1,500.00
4.00 gals ● Mortaflex Cement Modifier Paint, (Davies) @ 1,200.00 / pc. P 4,800.00
8.00 bags ● Skim Coat Cement, 2- Kgs/Bag @ 498.00 / bags. P 3,984.00
8.00 gals ● Masonry Putty @ 550.00 / gal. P 4,400.00
4.00 pcs ● Body Filler Time-Out @ 560.00 / gal. P 2,240.00
1.00 pcs ● Paint Roller 6" Cotton w/Tray @ 350.00 / sets. P 350.00
1.00 pcs ● Mini Paint Roller 4" Cotton @ 75.00 / pc. P 75.00
1.00 pc ● Paint Brush 2" @ 45.00 / pc. P 45.00
17.00 pc ● Sand Paper # 120 @ 20.00 / pc. P 340.00
1.00 gals ● Paint Thinner @ 400.00 / gal. P 400.00
Material Cost - P 31,384.00
B. Labor
10.00 Painter x 5.00 days @ 550.00 / day - P 27,500.00
15.00 Helper x 5.00 days @ 450.00 / day - P 33,750.00
Labor Cost - P 61,250.00

MATERIAL COST - P 31,384.00

LABOR COST - P 61,250.00
DIRECT COST - P 92,634.00
Unit Cost P 265.05 / -

ITEM 1010 - DOORS AND WINDOWS

Quantity : 25.08 sq.m.

DIRECT COST
A. Materials
2.00 sets Panel Door with Door Jamb, 1.00m. x 2.10m. @ 9,600.00 sets P 19,200.00
2.00 sets Panel Door with Door Jamb, 0.80m. x 2.10m. @ 8,500.00 sets P 17,000.00
2.00 sets PVC Door with Complete Accessories , 0.60m. x 2.10m. @ 3,000.00 sets P 6,000.00
10.00 pairs Loose Pin Hinges,4" x 4" (High Quality) @ 180.00 pairs P 1,800.00
6.00 sets Door knob, Kwikset @ 1,100.00 sets P 6,600.00
7.00 sets Glass Sliding Window Complete with Aluminum Jamb, Frame, Lock and Other Accessories, 1.40m x 1.20m @ 6,720.00 sets P 47,040.00
2.00 sets Glass Sliding Window Complete with Aluminum Jamb, Frame, Lock and Other Accessories, 0.60m x 0.60m @ 1,440.00 sets P 2,880.00
Material Cost - P 100,520.00

B. Labor
2.00 Carpenter x 5.00 days @ 550.00 / day - P ###
3.00 Laborers x 5.00 days @ 450.00 / day - P 6,750.00
Labor Cost - P 12,250.00
MATERIAL COST - P 100,520.00
LABOR COST - P 12,250.00
DIRECT COST - P 112,770.00
Unit Cost P 4,496.41 / sq.m.

ITEM 1002 - PLUMBING WORKS

Quantity : 1.00 lot

DIRECT COST
A. Materials
Plumbing Fixtures
2.00 sets Water Closet w/ complete accessories @ 5,500.00 / set P 11,000.00
2.00 pcs. Stainless Floor Drain, 4" x 4" @ 85.00 / pc. P 170.00
Sewer Line
2.00 length PVC Pipe, 6" dia. X 3.0 m., S-1000 @ 1,185.00 / length P 2,370.00
10.00 length PVC Pipe, 4" dia. X 3.0 m., S-1000 @ 785.00 / length P 7,850.00
3.00 length PVC Pipe, 2" dia. X 3.0m, S-1000 @ 285.00 / length P 855.00
3.00 pcs. PVC Elbow, 2" dia. X 90 deg. Bend @ 30.00 / pc. P 90.00
2.00 pcs. PVC Elbow, 4" dia. X 90 deg. Bend @ 65.00 / pc. P 130.00
4.00 pcs. PVC Elbow, 2" dia. X 45 deg. Bend @ 65.00 / pc. P 260.00
2.00 pcs. PVC Elbow, 4" dia. X 45 deg. Bend @ 65.00 / pc. P 130.00
3.00 pcs. PVC Wye Reducer, 4"Ø x 2"Ø dia. @ 80.00 / pc. P 240.00
4.00 pcs. PVC Wye, 4" x 4" dia. @ 95.00 / pc. P 380.00
6.00 pcs. PVC P-Trap, 2" dia. @ 58.00 / pc. P 348.00
 3.00 pcs. PVC Clean Out Plug, 4" dia. @ 70.00 / pc. P 210.00
Water Line
10.00 length PVC Pipe, 1/2" x 3.0m @ 60.00 / length P 600.00
3.00 pc. Gate Valve, 1/2" dia. @ 250.00 / pc. P 750.00
6.00 pcs. PVC Elbow, 1/2" dia. @ 13.00 / pc. P 78.00
3.00 pcs. PVC Tee, 1/2" dia. @ 18.00 / pc. P 54.00
3.00 pcs. Female Threaded Adoptor, 1/2" dia. @ 17.00 / pc. P 51.00
3.00 pcs. Centerset Faucet @ 300.00 / pc. P 900.00
6.00 pcs. Teflon Tape, 3/4" (big) @ 17.00 / pc. P 102.00
20.00 pints Solvent Cement @ 85.00 / pint P 1,700.00
Downspout
8.00 length PVC Pipe, 3" dia. x 3 m., S-1000 @ 210.00 / length 1,680.00
5.00 pcs PVC Elbow, 3" dia. x 90 deg. bend @ 57.00 / pc. 285.00
Material Cost - P 30,233.00

B. Labor
2.00 Plumber x 6.00 days @ 750.00 / day - P 9,000.00
4.00 Laborers x 6.00 days @ 450.00 / day - P 10,800.00
Labor Cost - P 19,800.00

MATERIAL COST - P 30,233.00

LABOR COST - P 19,800.00
DIRECT COST - P 50,033.00
Unit Cost P / sq.m.

ITEM 1100 - ELECTRICAL WORKS

Quantity : 1.00 lot

DIRECT COST
A. Materials
1.00 sets Circuit Breaker Panel Board 1 - Main and 6 - Branches @ 7,500.00 / set P 7,500.00
2.00 boxes Stranded Wire, THW # 14 @ 2,900.00 / box P 5,800.00
2.00 boxes Stranded Wire, THW # 12 @ 3,200.00 / box P 6,400.00
1.00 box Stranded Wire, THW # 10 @ 3,800.00 / box P 3,800.00
1.00 box Stranded Wire, THW # 6 @ 6,000.00 / box P 6,000.00
12.00 sets Luminaire 24" x 48" 2-18 Watts, LED Tube @ 1,950.00 / set P 23,400.00
12.00 sets LED Pinlight, Downlight Type @ 450.00 / set P 5,400.00
3.00 sets Switch 1-Gang Classic Series with LED Set, 10A/250V @ 320.00 / set P 960.00
2.00 sets Switch 3-Gang Classic Series with LED Set, 10A/250V @ 350.00 / set P 700.00
6.00 sets Convenience Outlet 3-Gang Classic Series 10A/250V @ 200.00 / set P 1,200.00
70.00 lghts PVC Electrical Pipe, 1/2" Dia. x 3.00 m. @ 140.00 / lght P 9,800.00
30.00 pcs. PVC Utility Box, 2" x 4" Orange @ 48.00 / pc. P 1,440.00
15.00 pcs. PVC Octagonal Junction Box 4" x 4" with Cover and Screws @ 48.00 / pc. P 720.00
6.00 lgths PVC Electrical Pipe, 1" Dia. x 3.00 m. @ 280.00 / lght P 1,680.00
1.00 pc. Entrance Cap 1" @ 150.00 / pc. P 150.00
15.00 rolls Elecrical Tape @ 65.00 / roll P 975.00
2.00 pcs. Convenience Outlet 3-Pin Flash Mounted for Aircon @ 300.00 / pc. P 600.00
75.00 pcs. Cable Tie @ 5.00 / pc P 375.00
2.00 kgs Tie Wire # 16 @ 80.00 / kg P 160.00
Material Cost - P 77,060.00

B. Labor
6.00 Electrician x 6.00 days @ 750.00 / day - P 27,000.00
9.00 Electrician x 6.00 days @ 450.00 / day - P 24,300.00
Labor Cost - P 51,300.00

MATERIAL COST - P 77,060.00

LABOR COST - P 51,300.00
DIRECT COST - P 128,360.00
Unit Cost P / sq.m.

CALENDAR DAYS - 94 DAYS

12,795.00
420.00
3,900.00
17,115.00

1,950.00
2,700.00
4,650.00

18,000.00
1,950.00
5,400.00
7,350.00
 BILL OF MATERIALS AND COST ESTIMATES

Name of project: (Admin Office) Design of Eco-Park In Sison With Renewable Energy
Location: Brgy. Poblacion, Sison, Surigao del Norte
RATE PER
No. of DAY/
ACTIVITIES/MATERIALS DESCRIPTION QUANTITY UNIT Crew/
Labor UNIT
COST
A. DIRECT COST
SPL I - CLEARING AND LAY-OUT 24 sq.m.
A1. MATERIALS
Coco Lumber, 50 - 2" x 2" x 10' 50 bd.ft 15.00
Nylon # 70 3 rolls 30.00
CWN Nails # 4 5 kg 60.00
MATERIAL COST
A2. EQUIPMENT EXPENSES
A3. LABOR COST 5 450.00
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST

B.3 VAT 5%
TOTAL FOR CLEARING AND LAY-OUT

ITEM 103 - STRUCTURAL EXCAVATION 0 cu.m.

A1. MATERIALS
MATERIAL COST
A2. EQUIPMENT EXPENSES
Backhoe Rental 0 days 1 6,000.00
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR STRUCTURAL EXCAVATION

ITEM 405 - STRUCTURAL CONCRETE 0 cu.m.

A1. MATERIALS
Portland Cement Type 1 0 bags 274.00
Screened Gravel 3/4" 0 cu.m. 1,000.00
Washed Sand 0 cu.m. 900.00
Marine Plywood, 5.50 mm x 4' x 8' 0 sheets 670.00
Coco or Lawaan Lumber, 100 pcs 2" x 2" x 12' 0 bd.ft. 15.00
CW Nails #1" 0 kgs. 70.00
CW Nails #2" 0 kgs. 70.00
CW Nails #4" 0 kgs. 80.00
MATERIAL COST
A2. EQUIPMENT EXPENSES
Bagger Mixer 0 days 2 1,000.00
Porta Lift 0 days 1 2,000.00
Concrete Vibrator 0 days 1 300.00
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%
TOTAL FOR STRUCTURAL CONCRETE
 ITEM 404 - REINFORCING STEEL 6,147 kgs.
A. Materials
Deformed Steel Bars, 16 mm Ø x 6.0 m 0 length 426.06
Deformed Steel Bars , 12mm Ø x 6.0 m 0 length 241.90
Deformed Steel Bars , 10mm Ø x 6.0 m 15 length 665.82
G.I. Tie Wire, #16 0 kg 90.00
MATERIAL COST
A2. EQUIPMENT EXPENSES
Electrical Metal Saw 5 days 1 400.00
Bar Bender 5 days 1 500.00
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR REINFORCING STEEL

ITEM 506 - MASONRY WORKS 108 sq.m.

A. Materials
CHB (4" x 8" x 16") 900 pcs. 14.00
Cement Type 1 or Type 1P 72 bags 274.00
Washed Sand 4 cu.m. 900.00
MATERIAL COST
A2. EQUIPMENT EXPENSES
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR MASONRY WORKS

108 sq.m.
ITEM 1027 - CEMENT PLASTER FINISH
A. Materials
Cement Type 1 or Type 1P 28 bags 274.00
Washed Sand 3 cu.m. 900.00
MATERIAL COST
A2. EQUIPMENT EXPENSES
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR CEMENT PLASTER FINISH

ITEM 1018 - TILEWORKS 36 sq.m.

A. Materials
Ceramic Floor Tiles, 24" x 24" 100 pcs 60.00
Ceramic Wall Tiles, 12" x 12" 702 pcs 30.00
White Cement / Tile Grout 36 kgs. 65.00
Tile Trim 16 length 45.00
Portland Cement Type 1 3 bags 265.00
Washed Sand 1 cu.m. 1,435.00
MATERIAL COST
A2. EQUIPMENT EXPENSES
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR TILEWORKS

ITEM 1003 - CARPENTRY AND JOINERY WORKS 315 sq.m

A. Materials
● Pre-Painted Coloroof Spandrel, 0.40 mm. Thk. 0 sq.m 400.00
● Hardiflex Board, 4.5 mm. Thk. x 4 ft. x 8 ft. (Lite) 0 bd.ft. 380.00
● Carrying Channel, 0.8 mm. x 5.00 m. 0 shts. 140.00
● Double Furring Channel, 0.4 mm. x 5.00 m. 0 kgs. 130.00
● Single Furring Channel, 0.5 mm. x 5.00 m. 0 kgs. 110.00
● Double Furring Clip 0 gals. 6.00
● Hardflex Board Screw 0 0.00 1.00
● Blind Rivets, 1/8" Dia. x 1/2" (1,000 Pcs/Pack) 0 kgs. 380.00
● Screw with Tox 0 kgs. 3.50
MATERIAL COST
A2. EQUIPMENT EXPENSES
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR CARPENTRY AND JOINERY WORKS

ITEM 1010 - DOORS AND WINDOWS 12 lot

A. Materials
Panel Door with Door Jamb, 1.00 m. x 2.10 m. 0 sets 9,600.00
Panel Door with Door Jamb, 0.80 m. x 2.10 m. 0 sets 8,500.00
PVC Door with Complete with Accessories 0.60 m. x 6 sets 3,000.00
Loose Pin Hinges, 4" x 4" 0 pairs 180.00
Door Knob, Kwikset 0 sets 1,100.00
Glass Sliding Window Complete with Aluminum
0 sets 6,720.00
Lock and Other Accessories, 1.40 m. x 1.20 m.
Glass Sliding Window Complete with Aluminum
6 sets 1,440.00
Lock and Other Accessories, 0.60 m. x 0.60 m.
MATERIAL COST
A2. EQUIPMENT EXPENSES
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR DOORS AND WINDOWS

ITEM 1002 - PLUMBING WORKS 3 lot

A. Materials
Plumbing Fixtures
Water Closet w/ complete accessories 0 sets 5,500.00
Stainless Floor Drain, 4" x 4" 0 pcs. 85.00
Sewer Line
PVC Pipe, 4" dia. X 3.0 m., S-1000 6 length 1,185.00
PVC Pipe, 2" dia. X 3.0m, S-1000 6 length 785.00
PVC Elbow, 2" dia. X 90 deg. Bend 6 pcs. 285.00
PVC Pipe, 6" dia. X 3.0 m., S-1000 6 length 30.00
PVC Elbow, 2" dia. X 45 deg. Bend 6 pcs. 65.00
PVC Elbow, 4" dia. X 90 deg. Bend 6 pcs. 65.00
PVC Elbow, 4" dia. X 45 deg. Bend 0 pcs. 65.00
 PVC Wye Reducer, 4"Ø x 2"Ø dia. 6 pcs. 80.00
PVC Wye, 4" x 4" dia. 6 pcs. 95.00
PVC P-Trap, 2" dia. 6 pcs. 58.00
PVC Clean Out Plug, 4" dia. 6 pcs. 70.00
Water Line
PVC Pipe, 1/2" x 3.0m 6 length 60.00
Gate Valve, 1/2" dia. 6 pc. 250.00
PVC Elbow, 1/2" dia. 6 pcs. 13.00
PVC Tee, 1/2" dia. 6 pcs. 18.00
Female Threaded Adoptor, 1/2" dia. 6 pcs. 17.00
Centerset Faucet 6 pcs. 300.00
Teflon Tape, 3/4" (big) 6 pcs. 17.00
Solvent Cement 6 pints 85.00
Downspout
PVC Pipe, 3" dia. x 3 m., S-1000 6 length 210.00
PVC Elbow, 3" dia. x 90 deg. bend 6 pcs 57.00
MATERIAL COST
A2. EQUIPMENT EXPENSES
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR PLUMBING WORKS

ITEM 1100 - ELECTRICAL WORKS 1 lot

A. Materials
Circuit Breaker Panel Board 1 - Main and 6 - Branches 1 sets 7,500.00
Stranded Wire, THW # 14 1 boxes 2,900.00
Stranded Wire, THW # 12 1 boxes 3,200.00
Stranded Wire, THW # 10 1 box 3,800.00
Stranded Wire, THW # 6 1 box 6,000.00
Luminaire 24" x 48" 2-18 Watts, LED Tube 1 sets 1,950.00
LED Pinlight, Downlight Type 1 sets 450.00
Switch 1-Gang Classic Series with LED Set, 10A/250V 1 sets 320.00
Switch 3-Gang Classic Series with LED Set, 10A/250V 1 sets 350.00
Convenience Outlet 3-Gang Classic Series 10A/250V 1 sets 200.00
PVC Electrical Pipe, 1/2" Dia. x 3.00 m. 1 lgths 140.00
PVC Utility Box, 2" x 4" Orange 1 pcs. 48.00
PVC Octagonal Junction Box 4" x 4" with Cover and 1 pcs. 48.00
PVC Electrical Pipe, 1" Dia. x 3.00 m. 1 lgths 280.00
Entrance Cap 1" 1 pc. 150.00
Elecrical Tape 1 rolls 65.00
Convenience Outlet 3-Pin Flash Mounted for Aircon 1 pcs. 300.00
Cable Tie 1 pcs. 5.00
Tie Wire # 16 1 kgs 80.00
MATERIAL COST
A2. EQUIPMENT EXPENSES
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR ELECTRICAL WORKS

ITEM 1032 - PAINTING WORKS 36 sq.m.

A. Materials
Flat Latex Paint 1 gals 650.00
Gloss Latex Paint Top Coat 1 gals 750.00
Flat Wall Enamel Paint 1 gals 650.00
Quick Drying Enamel Paint 1 gals 750.00
 Mortaflex Cement Modifier Paint, Davies 1 bags 1,200.00
Skim Coat Cement, 2Kgs/BaG 1 gals 498.00
Masonry Putty 1 gals 550.00
Body Filler Time Out 1 gals 560.00
Paint Roller 6" Cotton w/Tray 1 sets 350.00
Mini Paint Roller 4" Cotton 1 pcs 75.00
Paint Brush 2" 1 pcs 45.00
Sand Paper #120 1 pcs 20.00
Paint Thinner 1 gals 400.00
MATERIAL COST
A2. EQUIPMENT EXPENSES
A3. LABOR COST
TOTAL ESTIMATED DIRECT COST ( A1 + A2 + A3 )
B. INDIRECT COST
B1. OCM 12%
B2. CP 8%
TOTAL INDIRECT COST
B.3 VAT 5%

TOTAL FOR PAINTING WORKS

TOTAL FOR DIRECT COST

TOTAL INDIRECT COST
TOTAL VAT 5%
TOTAL ESTIMATED PROJECT COST

Research Team:
Project Leader : David, Kharry G.
Co - Researcher : Macabodbod, Roy Richard C.
: Fijo, Demster

Co - Author : Engr. Virne P. Portugues

ES

TOTAL COST

₱750.00
₱90.00
₱300.00
₱1,140.00

₱2,250.00
₱3,390.00

₱406.80
₱271.20
₱678.00

₱203.40
₱4,271.40

₱0.00
₱0.00
₱0.00

₱0.00
₱0.00
₱0.00
₱0.00

₱0.00

₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00

₱0.00
₱0.00
₱0.00
₱0.00
₱0.00

₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
 ₱0.00
₱0.00
₱9,987.30
₱0.00
₱9,987.30

₱0.00
₱0.00
₱0.00
₱9,987.30

₱1,198.48
₱798.98
₱1,997.46
₱599.24

₱12,584.00

₱12,600.00
₱19,728.00
₱3,150.00
₱35,478.00

₱15,000.00
₱50,478.00

₱6,057.36
₱4,038.24
₱10,095.60
₱3,028.68

₱63,602.28

₱7,672.00
₱2,250.00
₱9,922.00

₱10,000.00
₱19,922.00

₱2,390.64
₱1,593.76
₱3,984.40
₱1,195.32

₱25,101.72

₱6,000.00
₱21,060.00
₱2,340.00
₱720.00
₱795.00
₱717.50
₱31,632.50

₱15,000.00
₱46,632.50
 ₱5,595.90
₱3,730.60
₱9,326.50
₱2,797.95

₱58,756.95

₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00
₱0.00

₱0.00
₱0.00
₱0.00
₱0.00

₱0.00

₱0.00
₱0.00
₱18,000.00
₱0.00
₱0.00
₱0.00

₱8,640.00
₱26,640.00

₱7,500.00
₱34,140.00

₱4,096.80
₱2,731.20
₱6,828.00
₱2,048.40

₱43,016.40

₱0.00
₱0.00

₱7,110.00
₱4,710.00
₱1,710.00
₱180.00
₱390.00
₱390.00
₱0.00
 ₱480.00
₱570.00
₱348.00
₱420.00

₱360.00
₱1,500.00
₱78.00
₱108.00
₱102.00
₱1,800.00
₱102.00
₱510.00

₱1,260.00
₱342.00
₱22,470.00

₱10,000.00
₱32,470.00

₱3,896.40
₱2,597.60
₱6,494.00
₱1,948.20

₱40,912.20

₱7,500.00
₱2,900.00 1608175
₱3,200.00
₱3,800.00
₱6,000.00
₱1,950.00
₱450.00
₱320.00
₱350.00
₱200.00
₱140.00
₱48.00
₱48.00
₱280.00
₱150.00
₱65.00
₱300.00
₱5.00
₱80.00
₱27,786.00

₱10,000.00
₱37,786.00

₱4,534.32
₱3,022.88
₱7,557.20
₱2,267.16

₱47,610.36

₱650.00
₱750.00
₱650.00
₱750.00
 ₱1,200.00
₱498.00
₱550.00
₱560.00
₱350.00
₱75.00
₱45.00
₱20.00
₱400.00
₱6,498.00

₱10,000.00
₱16,498.00

₱1,979.76
₱1,319.84
₱3,299.60
₱989.88

₱20,787.48

₱251,303.80
₱1,658,435.93
₱47,884.83
₱1,957,624.56

: David, Kharry G.
: Macabodbod, Roy Richard C.
: Fijo, Demster

: Engr. Virne P. Portugues

 SURIGAO STATE COLLEGE OF TECHNOLOGY
04206 Narciso Street, Surigao City

BUILDINGS AND ESTATES DIVISION

INDIVIDUAL PROJECT OF PROGRAM OF WORKS

NAME AND LOCATION OF PROJECT: SOURCE OF FUNDS APPROPRIATION:

(Admin Office) DESIGN OF ECO PARK IN SISON WITH RENEWABLE

₱2,247,028.56
ENERGY

C.D. TO COMPLETE
Brgy. Poblacion, Sison, Surigao del Norte
120 Calendar Days

PROJECT DESCRIPTION: IMPLEMENTATION

PROCEDURE

TECHNICAL PERSONNEL REQUIRED EQUIPMENT:

1 - Construction Foreman
10 - Skilled Workers Labor Intensive
15 - Unskilled Workers
SCOPE OF WORKS % WEIGHT AMOUNT (P)
SPL I CLEARING AND LAY-OUT 0.22% ₱4,271.40
103 STRUCTURAL EXCAVATION 0.00% ₱0.00
405 STRUCTURAL CONCRETE 0.00% ₱0.00
404 REINFORCING STEEL 0.65% ₱12,584.00
506 MASONRY WORKS 3.30% ₱63,602.28
1027 CEMENT PLASTER FINISH 1.30% ₱25,101.72
1018 TILE WORKS 3.05% ₱58,756.95
1003 CARPENTRY WORKS 0.00% ₱0.00
1010 DOORS AND WINDOWS 2.23% ₱43,016.40
1012 PLUMBING WORKS 2.13% ₱40,912.20
1100 ELECTRICAL WORKS 2.47% ₱47,610.36
1032 PAINTING WORKS 1.08% ₱20,787.48
TOTAL 100.00% ₱1,924,817.96

BREAKDOWN OF ESTIMATED EXPENDITURES

I. ESTIMATED CONTRACT COST
A. DIRECT COST ₱ 251,303.80
B. INDIRECT COST ₱ 1,658,435.93
C. VAT 5 % ₱ 47,884.83
TOTAL ESTIMATED CONTRACT COST ₱ 1,957,624.56
II. ESTIMATED GOVERNMENT EXPENSES AND OTHER
₱ 293,643.68
CONTINGENCIES AND MISCELLANEOUS

TOTAL ESTIMATED PROJECT WORK ₱2,247,028.56

PREPARED BY:

KHARRY G. DAVID
Researcher

ROY RICHARD C. MACABODBOD

Researcher

DEMSTER FIJO
Researcher
1608175

4%
PROJECT: DESIGN OF ECO PARK IN SISON WITH RENEWABLE ENERGY (Admin Office)
LOCATION: Brgy. Poblacion, Sison, Surigao del Norte

390 CALENDAR DAYS

30 DAYS 30 DAYS 30 DAYS 30 DAYS 30 DAYS 30 DAYS 30 DAYS 30 DAYS 30 DAYS 30 DAYS 30 DAYS 30 DAYS 30 DAYS

ITEM # DESCRIPTION AMOUNT WEIGHT(%) 0 30 60 90 120 150 180 210 240 270 300 330 360 390
SPL I CLEARING AND LAYOUT 4,271.40 0.22%
103 STRUCTURAL EXCAVATION 0.00 0.00%
405 STRUCTURAL CONCRETE 0.00 0.00%
404 REINFORCING STEEL 12,584.00 0.64%
506 MASONRY WORKS 63,602.28 3.25%
1027 CEMENT PLASTER FINISH 25,101.72 1.28%
1018 TILE WORKS 58,756.95 3.00%
1003 CARPENTRY WORKS 0.00 0.00%
1010 DOORS AND WINDOWS 43,016.40 2.20%
1012 PLUMBING WORKS 40,912.20 2.09%
1100 ELECTRICAL WORKS 47,610.36 2.43%
1032 PAINTING WORKS 20,787.48 1.06%
TOTAL AMOUNT ₱1,957,624.56 100.00%

WEEKLY PROGRESS (%) 4.82% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.07% 0.00% 0.00% 2.78% 4.28% 6.58%
WEEKLY PROGRESS (Php) 94,366.96 1,635.92 1,573.00 1,573.00 1,573.00 1,573.00 1,573.00 1,573.00 - - 54,392.69 25,101.72 161,312.29
COMMULATIVE PROGRESS (%) 4.82% 4.90% 4.98% 5.06% 5.15% 5.23% 5.31% 5.38% 5.38% 5.38% 8.16% 12.44% 19.02%
COMMULATIVE PROGRESS (Php) ₱94,366.96 ₱96,002.88 ₱97,575.88 ₱99,148.88 ₱100,721.88 ₱102,294.88 ₱103,867.88 ₱105,440.88 ₱105,440.88 ₱105,440.88 ₱159,833.57 ₱184,935.29 ₱346,247.58

Legend:
Schedule CASH FLOW PROJECTION
S-Curve
PROJECT: THREE STOREY PARKING FACILITY COMPLIANT WITH THE GREEN CODE
LOCATION: PARRUCHO STREET, SURIGAO CITY, SURIGAO DEL NORTE

391 CALENDAR DAYS

78 DAYS 78 DAYS 78 DAYS 78 DAYS 79 DAYS

WEIGHT(
ITEM # DESCRIPTION AMOUNT 0 78 156 234 312 391
%)
SPL I CLEARING AND LAYOUT 4,271.40 0.22%
103 STRUCTURAL EXCAVATION 0.00 0.00%
405 STRUCTURAL CONCRETE 0.00 0.00%
404 REINFORCING STEEL 12,584.00 0.64%
506 MASONRY WORKS 63,602.28 3.25%
1027 CEMENT PLASTER FINISH 25,101.72 1.28%
1018 TILE WORKS 58,756.95 3.00%
1003 CARPENTRY WORKS 0.00 0.00%
1010 DOORS AND WINDOWS 43,016.40 2.20%
1012 PLUMBING WORKS 40,912.20 2.09%
1100 ELECTRICAL WORKS 47,610.36 2.43%
1032 PAINTING WORKS 20,787.48 1.06%
TOTAL AMOUNT ₱1,957,624.56 100.00%

WEEKLY PROGRESS (%) 5.00% 0.32% 0.06% 1.62% 9.17%

WEEKLY PROGRESS (Php) 56,915.36 1,616,792.04 291,792.15 31,801.14 179,463.69
COMMULATIVE PROGRESS (%) 5.00% 9.14% 9.20% 10.83% 19.99%
COMMULATIVE PROGRESS (Php) ₱56,915.36 ₱1,673,707.40 ₱1,965,499.55 ₱1,997,300.69 ₱2,176,764.38

Legend:
Schedule CASH FLOW PROJECTION
S-Curve
 ENHANCED PLANNED COMMUNITY PROCUREMENT PACKAGING

Date Prepared : February 1, 2011 Name of Proposed Sub-Project : Construction of One(1) Unit Two(2) Classroom Building
Barangay : BALIT Total Cash (Php) : Err:520
Municipality : SAN LUIS Sub-project Duration : 80 C.D .

Province : AGUSAN DEL SUR SOURCES OF FUNDS PERCENTAGE WEIGHT LEGEND:

DESCRIPTION TOTAL
KC Grant: LCC: TO KC GRANT TO LCC CASH
1st Tranche (Php) Err:520 - Err:520 Err:520 Err:520
2nd Tranche (Php) Err:520 Err:520 Err:520 Err:520 Err:520
3rd Tranche (Php) Err:520 - Err:520 Err:520 Err:520
Mode of Implementation : Community Force Account (CFA) TOTAL CASH (Php) Err:520 Err:520 Err:520 Err:520 Err:520

QUANTITY
UNIT COST TRANCHES
PACKAGES

No. of Crew/ TOTAL UNIT PROC

PACKAGE ITEMS Unit TOTAL
Labor UNIT RATE/RATE ADD: FREIGHT &
COST METHOD 1st Tranche 2nd Tranche 3rd Tranche SUB-TOTAL
PER DAY HANDLING COST
KC Grant LCC Cash KC Grant LCC Cash KC Grant LCC Cash KC Grant
3" CW Nails Err:520 Err:520 Err:520 48.00 Err:520 Err:520 -
Nylon # 16 Err:520 Err:520 Err:520 Err:520 30.00 Err:520 Err:520 -
3mm thk. 2"x 4"x 20' C- Purlins Err:520 Err:520 Err:520 Err:520 440.00 Err:520 Err:520 Err:520
3mm thk. x 25mm x 25mm x 6m Angular Bar (Fasc Err:520 Err:520 Err:520 Err:520 420.00 Err:520 Err:520 Err:520
1/4"thk.x4'x8' Marine Plywood Err:520 Err:520 Err:520 392.00 Err:520 Err:520 Err:520
1/4x4x8 ord. Plywood Err:520 Err:520 Err:520 360.00 Err:520 Err:520 Err:520
10 mm.dia.x6.0m. Def.steel bars Err:520 Err:520 Err:520 150.00 Err:520 Err:520 Err:520
10mm square bar Err:520 Err:520 Err:520 210.00 Err:520 Err:520 -
12 mm.dia.x6.0m. Def.steel bars Err:520 Err:520 Err:520 210.00 Err:520 Err:520 Err:520
25 mm x 6.0m Flat bar Err:520 Err:520 Err:520 220.00 Err:520 Err:520 -
3-1/2"x3-1/2" Loose pin Hinges (quality brand) Err:520 Err:520 Err:520 30.00 Err:520 Err:520 -
8x8 ceramic glazed tiles Err:520 Err:520 Err:520 12.50 Err:520 Err:520 Err:520
8x8 ceramic unglazed tiles Err:520 Err:520 Err:520 14.00 Err:520 Err:520 Err:520
Blind rivets 1/8" dia. X 2" Err:520 Err:520 Err:520 Err:520 0.50 Err:520 Err:520 Err:520
PACKAGE 1

cwn 1" Err:520 Err:520 Err:520 Err:520 60.00 Err:520 Err:520 Err:520
cwn 2" Err:520 Err:520 Err:520 48.00 Err:520 Err:520 Err:520
CWNail 2-1/2" 55.00 Err:520 Err:520 48.00 2,640.00 2,640.00 2,640.00
CWNails 1" Err:520 Err:520 Err:520 60.00 Err:520 Err:520 Err:520
CWNails 3" Err:520 Err:520 Err:520 45.00 Err:520 Err:520 Err:520
CWNails 4" 95.00 Err:520 Err:520 45.00 4,275.00 4,275.00 4,275.00
Door knob (QUALITY BRAND) Err:520 Err:520 Err:520 280.00 Err:520 Err:520 -
Hacksaw blade Err:520 Err:520 Err:520 30.00 Err:520 Err:520 Err:520
Portland Cement T-1 (40 kgs) 437.00 Err:520 Err:520 235.00 102,695.00 102,695.00 102,695.00
Roof Sealant Err:520 Err:520 Err:520 380.00 Err:520 Err:520 Err:520
Tex Screw 2 1/2" (for steel) Err:520 Err:520 Err:520 Err:520 2.00 Err:520 Err:520 Err:520
Tie wire (#16) Err:520 Err:520 Err:520 63.00 Err:520 Err:520 Err:520
tile frame Err:520 Err:520 Err:520 45.00 Err:520 Err:520 Err:520
tile grout Err:520 Err:520 Err:520 50.00 Err:520 Err:520 Err:520
sub total Err:520 Err:520 Err:520 - - - - Err:520
CHB (4"x8"x16") Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
P-2

sub total Err:520 - Err:520 - - - - - Err:520

25- 2" x 2" x 12' Coco Lumber Err:520 Err:520 Err:520 Err:520 10.00 Err:520 Err:520 -
100 pcs 2x2x12 lumber lawaan Err:520 Err:520 Err:520 Err:520 25.00 Err:520 Err:520 Err:520
100 pcs 2x4x12 lumber lawaan Err:520 Err:520 Err:520 Err:520 25.00 Err:520 Err:520 Err:520
1"x12"x12' yakal facia board Err:520 Err:520 Err:520 Err:520 35.00 Err:520 Err:520 Err:520
2'x6"x 10' Yakal Window jamb Err:520 Err:520 Err:520 Err:520 35.00 Err:520 Err:520 Err:520
2'x6"x 8' Yakal Window jamb Err:520 Err:520 Err:520 Err:520 35.00 Err:520 Err:520 Err:520
PACKAGE 3

2'x6"x8' yakal Door jamb Err:520 Err:520 Err:520 Err:520 35.00 Err:520 Err:520 Err:520
2'x6"x12' yakal Door jamb Err:520 Err:520 Err:520 Err:520 35.00 Err:520 Err:520 Err:520
2"x2"x12' for studs & ceiling joist lawaan Err:520 Err:520 Err:520 Err:520 25.00 Err:520 Err:520 Err:520
2"x3"x12' form lumber lawaan Err:520 Err:520 Err:520 Err:520 25.00 Err:520 Err:520 Err:520
2"x2"x14' form lumber lawaan Err:520 Err:520 Err:520 Err:520 25.00 Err:520 Err:520 Err:520
1"x2"x8' form lumber lawaan Err:520 Err:520 Err:520 Err:520 25.00 Err:520 Err:520 Err:520
1"x1"x8' lawaan for air vent Err:520 Err:520 Err:520 Err:520 25.00 Err:520 Err:520 Err:520
sub total Err:520 - Err:520 Err:520 - - - - Err:520
1.0x2.10m Hard Panel Door (Tugas or Narra)
Err:520 Err:520 Err:520 Err:520 Err:520 Err:520
INSTALLED Err:520 -
PACKAGE 4

Page 28 of 45
 QUANTITY
UNIT COST TRANCHES
PACKAGE 4PACKAGES

No. of Crew/ TOTAL UNIT PROC

PACKAGE ITEMS Unit TOTAL
Labor UNIT RATE/RATE ADD: FREIGHT &
COST METHOD 1st Tranche 2nd Tranche 3rd Tranche SUB-TOTAL
PER DAY HANDLING COST
KC Grant LCC Cash KC Grant LCC Cash KC Grant LCC Cash KC Grant
0.80 x 2.10m Flush Type Door(Narra or Tugas
Err:520 Err:520 Err:520 Err:520 Err:520 Err:520
Framing)INSTALLED Err:520 -
sub total Err:520 - - Err:520 - - - - -
0.60m x 15 blades jalousie glass with alluminum
Err:520 Err:520 Err:520 - Err:520
frame (INSTALLED) Err:520 -
PACKAGE 5

0.60m x 5 blades jalousie glass with alum.frame

Err:520 Err:520 Err:520 - Err:520
(INSTALLED) Err:520 -
sub total Err:520 - - Err:520 - - - - -
Colorib Longspan 0.40mm x 1.10m x 5.5m (Green) Err:520 Err:520 Err:520 Err:520 1,694.55 Err:520 Err:520 Err:520
PACKAGE 6

Colorib No. 24, x 8' Pre formed Side Gutter (Green Err:520 Err:520 Err:520 Err:520 490.62 Err:520 Err:520 Err:520
Colorib No. 24, x 8' Pre formed Ridgeroll (Green) Err:520 Err:520 Err:520 Err:520 352.67 Err:520 Err:520 Err:520
Colorib No. 24, x 8' Pre formed Side End Flashing Err:520 Err:520 Err:520 Err:520 490.62 Err:520 Err:520 Err:520
sub total Err:520 - Err:520 - - - - - Err:520
Water Closet (Royal Tern or equiv.) Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
Lavatory Wall Hung type w/ complete accessories Err:520 Err:520 Err:520 - Err:520
Err:520 Err:520
Stainless Tank (500 liters capacity) Err:520 Err:520 Err:520 Err:520 Err:520 Err:520 Err:520 Err:520
Towel Holder Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
Toilet Paper Holder Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
Soap Holder Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
4x4 Floor strainer steel Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
4"dia.x3.0m. PVC pipe Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
P-Trap 2"dia. PVC Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
2"dia.x3.0m. PVC pipe Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
PACKAGE 7

4"dia. PVC Elbow (90* bend) Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
4"dia. PVC Tee Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
4"dia. Clean Out Plug Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
4"dia.x2"dia. Reducer Tee Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
2"dia.x3.0m. PVC pipe (VTR) Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
2"dia. PVC Coupling Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
PVC Solvent Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
PVCpipe 1/2"x6.0m. Sch.40 Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
1/2" dia. PVC. Coupling sch.40 Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
1/2" dia PVC Tee sch 40 Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
Faucet (1/2") brass ( US Brand) Err:520 Err:520 Err:520 - Err:520 Err:520 Err:520
sub total Err:520 - Err:520 - - - - - Err:520
Panel Board (4 branches) Err:520 Err:520 Err:520 435.00 Err:520 Err:520 Err:520
Circuit breaker (60A, 20A, 15A) Err:520 Err:520 Err:520 540.00 Err:520 Err:520 Err:520
#14 THW Wire (stranded) Err:520 Err:520 Err:520 2,785.00 Err:520 Err:520 Err:520
#12 THW Wire (stranded) Err:520 Err:520 Err:520 3,780.00 Err:520 Err:520 Err:520
#10 THW Wire Err:520 Err:520 Err:520 37.00 Err:520 Err:520 Err:520
PVC Junction box Err:520 Err:520 Err:520 27.00 Err:520 Err:520 Err:520
PVC Utility box Err:520 Err:520 Err:520 20.00 Err:520 Err:520 Err:520
Flash Type Convenience Outlet (3-Gang) Err:520 Err:520 Err:520 180.00 Err:520 Err:520 Err:520
Switch Flush Type(2 gang) Err:520 Err:520 Err:520 135.00 Err:520 Err:520 Err:520
Switch Flush Type(1 gang) Err:520 Err:520 Err:520 95.00 Err:520 Err:520 Err:520
PACKAGE 8

Flourescent assembly (40w) (branded) Err:520 Err:520 Err:520 375.00 Err:520 Err:520 Err:520
Bulb 50 w Err:520 Err:520 Err:520 31.00 Err:520 Err:520 Err:520
PVC Receptacle Err:520 Err:520 Err:520 27.00 Err:520 Err:520 Err:520
Female Plug Screw Type Err:520 Err:520 Err:520 27.00 Err:520 Err:520 Err:520
3/4"dia.x3.0m. PVC pipe Err:520 Err:520 Err:520 98.00 Err:520 Err:520 Err:520
1/2" dia. Flexible hose Err:520 Err:520 Err:520 700.00 Err:520 Err:520 Err:520
3/4"dia. PVC Entrance Cap Err:520 Err:520 Err:520 50.00 Err:520 Err:520 Err:520
1/2" wood screw Err:520 Err:520 Err:520 0.75 Err:520 Err:520 Err:520
3/4" dia. C-clamp 20.00 pcs. Err:520 5.00 100.00 100.00 100.00
Electrical Tape (big) Err:520 rolls Err:520 27.00 Err:520 Err:520 Err:520
sub total Err:520 - - - Err:520 - - - Err:520
Chair wooden Err:520 Err:520 Err:520 - Err:520 Err:520 -
Table wooden Err:520 Err:520 Err:520 - Err:520 Err:520 -
P-9

sub total Err:520 - - Err:520 - - - - -

Page 29 of 45
 QUANTITY
UNIT COST TRANCHES
PACKAGES

No. of Crew/ TOTAL UNIT PROC

PACKAGE ITEMS Unit TOTAL
Labor UNIT RATE/RATE ADD: FREIGHT &
COST METHOD 1st Tranche 2nd Tranche 3rd Tranche SUB-TOTAL
PER DAY HANDLING COST
KC Grant LCC Cash KC Grant LCC Cash KC Grant LCC Cash KC Grant
Concrete Neutralizer Err:520 Err:520 Err:520 460.00 Err:520 Err:520 Err:520
Raw Shienna Tinting Color Latex Err:520 Err:520 Err:520 49.00 Err:520 Err:520 Err:520
Latex Gloss (Choco Brown) Err:520 Err:520 Err:520 390.00 Err:520 Err:520 Err:520
Red Oxide Metal Primer (red) Err:520 Err:520 Err:520 422.00 Err:520 Err:520 Err:520
Rust Converter Err:520 Err:520 Err:520 486.00 Err:520 Err:520 Err:520
Enamel Gloss (Choco Brown) Err:520 Err:520 Err:520 475.00 Err:520 Err:520 Err:520
Flat Wall Latex White Err:520 Err:520 Err:520 515.00 Err:520 Err:520 Err:520
PACKAGE 9

Latex Gloss white Err:520 Err:520 Err:520 605.00 Err:520 Err:520 Err:520
Flatwall enamel white Err:520 Err:520 Err:520 568.00 Err:520 Err:520 Err:520
Gloss enamel white Err:520 Err:520 Err:520 621.00 Err:520 Err:520 Err:520
Paint Thinner Err:520 Err:520 Err:520 233.00 Err:520 Err:520 Err:520
Sand Paper #250 Err:520 Err:520 Err:520 14.00 Err:520 Err:520 Err:520
Putty Pallet Err:520 Err:520 Err:520 17.00 Err:520 Err:520 Err:520
Concrete putty Err:520 Err:520 Err:520 315.00 Err:520 Err:520 Err:520
Wooden Putty Err:520 Err:520 Err:520 620.00 Err:520 Err:520 Err:520
sub total Err:520 - - - Err:520 - Err:520 - Err:520
Supply and Install Community Project Steel
PACKAGE 10

Err:520 Err:520 Err:520 Err:520 10,000.00 Err:520

Billboard Err:520 -
Supply and Install Bronze Building Marker Err:520 Err:520 Err:520 Err:520 Err:520 Err:520 Err:520 -
sub total Err:520 - - Err:520 - - - - -
TOTAL MATERIALS DIRECT COST (cash) Err:520 - Err:520 Err:520 Err:520 - Err:520 - Err:520
Labor:
Skilled 19,800.00 (10,355.00) 30,155.00 19,800.00

CFA
P 11

Unskilled 12,100.00 (18,625.80) 30,312.40 413.40 12,100.00

sub-total 31,900.00 (28,980.80) - 60,467.40 - 413.40 - 31,900.00
TOTAL CASH DIRECT COST Err:520 Err:520 Err:520 Err:520 - Err:520 - Err:520
Indirect Cost
PACKAGE 12

Administrative Cost 40,000.00 40,000.00 -

Material Testing 4,000.00 4,000.00 4,000.00

CFA
Treasurer's Bond 3,375.00 3,375.00 -
Contingency Cost 72,110.00 72,110.00 72,110.00
Sub-Total 119,485.00 4,000.00 43,375.00 - - 72,110.00 - 76,110.00
GRAND TOTAL CASH Err:520 Err:520 Err:520 Err:520 - Err:520 - Err:520
SAY Err:520 Err:520 Err:520 Err:520 Err:520
% Err:520 Err:520 Err:520 Err:520 Err:520 Err:520
Err:520
Workshop output of: Checked by: Err:520 Reviewed by: Err:520 Submitted by: Noted by:

MACRINO L. SUMAG
Procurement Team Head PPT Municipal Engineer Deputy Area Coordinator BSMPC Regional Community Infra

Page 30 of 45
D PLANNED COMMUNITY PROCUREMENT PACKAGING

FUND SOURCE

KC GRANT
TOTAL LCC
LCC - In-kind
LCC - Cash
TOTAL

TRANCHES
TOTAL
SUB-TOTAL
LCC Cash
Err:520 Err:520
Err:520 Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
Err:520 Err:520
- Err:520
Err:520 Err:520
Err:520 Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- 2,640.00
- Err:520
- Err:520
- 4,275.00
Err:520 Err:520
- Err:520
- 102,695.00
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
Err:520 Err:520
- Err:520
- Err:520
Err:520 Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
Err:520 Err:520

Err:520 Err:520

Page 31 of 45
TRANCHES
TOTAL
SUB-TOTAL
LCC Cash

Err:520 Err:520
Err:520 Err:520

Err:520 Err:520

Err:520 Err:520
Err:520 Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520

- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520

- Err:520
- Err:520
Err:520 Err:520
Err:520 Err:520
Err:520 Err:520

Page 32 of 45
TRANCHES
TOTAL
SUB-TOTAL
LCC Cash
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520
- Err:520

Err:520 Err:520
Err:520 Err:520
Err:520 Err:520
Err:520 Err:520

- 19,800.00
- 12,100.00
- 31,900.00
Err:520 Err:520

40,000.00 40,000.00
- 4,000.00
3,375.00 3,375.00
- 72,110.00
43,375.00 119,485.00
Err:520 Err:520
Err:520

MACRINO L. SUMAGANG
Regional Community Infra. Engineer

Page 33 of 45
 Republic of the Philippines
Province of Surigao del Norte

DETAILED ESTIMATES

PROJECT TITLE : THREE STOREY PARKING FACILITY COMPLIANT WITH THE GREEN CODE
LOCATION : P-6 BRGY. CANLANIPA, SURIGAO CITY

SPL I - CLEARING AND LAY-OUT

Quantity : 138.00 sq.m.

CLEARING:
Quantity Computation :
Area (L x W) : 12 m x 12 m : 144.00 sq.m.
Total : 144.00 sq.m.

Labor Computation :
Capability : 48 sq.m. / man-day
Using 2 Laborer :
No. of days required : 144.00 sq.m.
= 1.50 days
2 ( 48 ) sq.m. / man-day
say = 2.00 days

LAY-OUT (STAKING)
Quantity Computation :
80 pcs. 2 x 2 x 12 Coco or Lawaan lumber = 320 bd.ft

Labor Computation :
Capability : 100 bd.ft. / man-day
Using 2 Carpenter :
No. of days required : 320.00 bd.ft
= 1.60 day
2 ( 100 ) bd.ft. / man-day
say = 2.00 day

DIRECT COST
A. Materials
320.00 - bd.ft - Coco or Lawaan Lumber, 40 - 2" x 2" x 12' @ 20.00 /bd.ft. - P 6,400.00
1.00 - kg - Nylon # 30 @ 330.00 /kg - P 330.00
15.00 - kg - CW Nails # 3 @ 70.00 /kg - P 1,050.00
Material Cost - P 7,780.00

B. Labor
2 Carpenter x 2.00 day @ 550.00 / day - P 2,200.00
2 Laborers x 2.00 day @ 450.00 / day - P 1,800.00
Labor Cost - P 4,000.00

MATERIAL COST - P 7,780.00

LABOR COST - P 4,000.00
TOTAL ITEM COST - P 11,780.00
Unit Cost P 85.36 / sq.m.

ITEM 103 - STRUCTURAL EXCAVATION

Quantity : 55.42 cu.m.

Quantity Computation :
Footing : 1.20 x 1.20 x 1.20 x 16.00 = 27.65 cu.m.
Wall Footing : 77.00 x 0.30 x 0.66 = 15.25 cu.m.
Catch Basin 0.60 x 0.60 x 0.60 x 8.00 = 1.73 cu.m.
Septic Vault : 4.00 x 1.50 x 1.80 = 10.80 cu.m.
Total Volume = 55.42 cu.m.

Labor Computation :
Capability : 1.50 cu.m./man-day
Using 6 Laborers :
No. of days required : 55.42 cu.m.
= 6.16 days
6 ( 1.50 ) cu.m./man-day
say = 6.00 days
DIRECT COST
A. Labor
6 Laborers x 6.00 days @ 450.00 / day - P 16,200.00
Labor Cost - P 16,200.00

MATERIAL COST - P -
LABOR COST - P 16,200.00
TOTAL ITEM COST - P 16,200.00
Unit Cost P 292.30 / cu.m.

ITEM 405 - STRUCTURAL CONCRETE

Quantity : 46.21 cu.m.

Quantity Computation
Floor Slab : 12.00 x 11.50 x 0.1 = 13.80 cu.m.
Roof Beam : 0.25 x 0.36 x 103.5 = 9.32 cu.m.
Roof Slab 4.00 x 4.00 x 0.1 x 3 4.80 cu.m.
Footing : 1.20 x 1.20 x 0.18 x 16 = 4.15 cu.m.
Wall Footing : 77.00 x 0.30 x 0.28 = 6.47 cu.m.
Column : 0.30 x 0.30 x 4.50 x 16 = 6.48 cu.m.
Septic Vault : 4.00 x 1.50 x 0.1 x 2 = 1.20 cu.m.
Total Volume = 46.21 cu.m.

Gravel Bed
Floor Slab : 12.00 x 12.00 x 0.1 = 14.40 cu.m.
Footing : 1.20 x 1.20 x 0.1 x 16 = 2.30 cu.m.
Wall Footing : 72.50 x 0.30 x 0.10 = 2.18 cu.m.
Septic Vault : 4.00 x 1.50 x 0.1 = 0.60 cu.m.
Total Volume = 19.48 cu.m.

Material Requirement
Cement : 46.21 x 9.02 /cu.m. = 416.82 bags say 417.00 bags
Sand : 46.21 x 0.5 /cu.m. = 23.11 cu.m. say 24.00 cu.m.
Gravel : 65.69 x 1.0 /cu.m. = 65.69 cu.m. say 66.00 cu.m.

Labor Requirement
A. - Fabrication, placing & dismantling of forms & scaffoldings
Crew : 4 - Carpenters & 8 - Laborers
Capability : 4.00 cu.m. / day
No. of days : 46.21 cu.m.
= 2.89 days say 3.00 days
16.00 cu.m./day

B. - Concreting
Crew : 2.00 - Masons & 10 - Laborers
Capability : : 3.50 cu.m. / day
No. of days : : 46.21 cu.m.
= 6.60 days say 7.00 days
7.00 cu.m./day
DIRECT COST
A. Materials
325.00 bags Portland Cement Type 1 @ 265.00 /bag - P 86,125.00
66.00 cu.m. Screened Gravel 3/4" @ 1,310.00 /cu.m. - P 86,460.00
24.00 cu.m. Washed Sand @ 1,435.00 /cu.m. - P 34,440.00
135.00 shts. Ordinary Plywood, 4' x 8' x 1/4" @ 385.00 /sht. - P 51,975.00
1,120.00 bd.ft. Coco or Lawaan Lumber, 100 pcs 2" x 3" x 12' @ 25.00 /bd.ft. - P 28,000.00
5,550.00 bd.ft. Coco or Lawaan Lumber, 100 pcs 2" x 2" x 12' @ 20.00 /bd.ft. - P 111,000.00
10.00 kgs. CW Nails # 1½" @ 70.00 /kl - P 700.00
15.00 kgs. CW Nails # 2½" @ 70.00 /kl - P 1,050.00
40.00 kgs. CW Nails # 4" @ 70.00 /kl - P 2,800.00
Material Cost - P 402,550.00

B. Labor
4 Carpenters x 3.00 days @ 550.00 / day - P 6,600.00
2 Masons x 7.00 days @ 550.00 / day - P 7,700.00
18 Laborers x 7.00 days @ 450.00 / day - P 56,700.00
Labor Cost - P 71,000.00

MATERIAL COST - P 402,550.00

LABOR COST - P 71,000.00
TOTAL ITEM COST - P 473,550.00
Unit Cost P 10,247.74 / cu.m.

ITEM 404 - REINFORCING STEEL

Quantity : 6,147.43 kgs.

Quantity Computation

Total No. 10mm Ø Total 12mm Ø Total Total No. 16mm Ø Total #16 G.I. #16 GI Tie
Total No. of RSB Total
Description of 10mm Ø Weight/6m Weight Weight/6m Weight of 16mm Weight/6m Weight Tie Wire Wire Total
12mm Ø RSB Ø RSB Weight (kg)
RSB length (kg) (kg) length (kg) (kg) length (kg) (kg) Factor Weight (kg)
Footing - - - - - 42.00 9.47 397.74 397.74 0.0215 8.55
Column 130.00 3.70 481.00 - - - 128.00 9.47 ### 1,693.16 0.0215 36.40
Roof Beam 150.00 3.70 555.00 - - - 168.00 9.47 ### 2,145.96 0.0215 46.14
Roof Slab - - - - - - 48.00 9.47 454.56 454.56 0.0215 9.77
Wall Footing 25.00 3.70 92.50 37.00 5.33 197.21 - - - 289.71 0.0215 6.23
Wall Partition 245.00 3.70 906.50 - - - - - - 906.50 0.0215 19.49
Floor Slab - - - 30.00 5.33 159.90 - - - 159.90 0.0215 3.44
Septic T & Catch B 27.00 3.70 99.90 - - - - - - 99.90 0.0215 2.15
Total 577.00 2,134.90 67.00 357.11 338.00 3,655.4 6,147.43 132.17

Labor Requirement :
Capability : 50.00 kg / 1 crew
One (1) Crew Composition : 1 Steelman and 1 Laborer

Using 3 Crews :
6,147.43 kgs.
No. of days : = 40.98 days say 41.00 days
1 x 3 x 50.00 kg / 1 crew

DIRECT COST
A. Materials
338.00 length Deformed Steel Bars, 16 mm Ø x 6.0 m @ 370.00 / length - P 125,060.00
67.00 length Deformed Steel Bars, 12 mm Ø x 6.0 m @ 220.00 / length - P 14,740.00
577.00 length Deformed Steel Bars, 10 mm Ø x 6.0 m @ 160.00 / length - P 92,320.00
133.00 kg G.I. Tie Wire, #16 @ 75.00 / kg. - P 9,975.00
20.00 pcs. Hacksaw Blade @ 70.00 / pc. - P 1,400.00
Material Cost - P 243,495.00

B. Labor
3.00 Steelmen x 41.00 days @ 550.00 / day - P 67,650.00
3.00 Laborers x 41.00 days @ 450.00 / day - P 55,350.00
Labor Cost - P 123,000.00

MATERIAL COST - P 243,495.00

LABOR COST - P 123,000.00
TOTAL ITEM COST - P 366,495.00
Unit Cost P 59.62 / kgs.
 ITEM 506 - MASONRY WORKS :
Quantity : 254.96 sq.m.

Quantity Computation :

Area 1 = 77.00 x 3.3 = 254.10 sq.m.

Septic = 14.80 x 1.4 = 20.72 sq.m.
Catch Basin 2.40 x 0.6 x 10 14.40 sq.m.
Total Gross Area 289.22 sq.m.
Less :
D1 = 2.00 x 2.20 x 1 = 4.40 sq.m.
D2 = 1.00 x 2.20 x 1 = 2.20 sq.m.
D3 = 0.90 x 2.20 x 3 = 5.94 sq.m.
D4 = 0.80 x 2.20 x 4 = 7.04 sq.m.
W1 = 1.80 x 1.20 x 3 = 6.48 sq.m.
W2 = 1.20 x 1.20 x 5 = 7.20 sq.m.
W3 = 0.50 x 0.50 x 4 = 1.00 sq.m.
Total Area of Opening 34.26 sq.m.
Net Area 254.96 sq.m.

No. of 6" CHB = 254.96 x 12.50 pcs/sq.m. = 3,187.00 say 3,187.00

Cement = 258.27 bags say 259.00 (1:3 mix)
Sand = 21.52 cu.m. say 22.00

Labor Requirement :

Crew : 4.00 - Masons & 4 - Helpers

Capabilty : 24.00 sq.m. / day
254.96 sq.m.
= 10.62 days say 11.00 days
No. of days : 24.00 sq.m./day

DIRECT COST
A. Materials
3,187 pcs. CHB (6" x 8" x 16") @ 25.00 / pc. - P 79,675.00
259 bags Portland Cement Type 1 @ 265.00 / bag - P 68,635.00
22 cu.m. Washed Sand @ 1,435.00 / cu.m. - P 31,570.00
Material Cost - P 179,880.00

B. Labor
### 4.00 Masons x 11.00 days @ 550.00 / day - P 24,200.00
### 4.00 Laborers x 11.00 days @ 450.00 / day - P 19,800.00
Labor Cost - P 44,000.00

MATERIAL COST - P 179,880.00

LABOR COST - P 44,000.00
TOTAL ITEM COST - P 223,880.00
Unit Cost P 878.10 / sq.m.
ITEM 1027 - CEMENT PLASTER FINISH :
Quantity : 474.80 sq.m.

Quantity Computation :

Area 1 = 77.00 x 3.3 x 2 = 508.20 sq.m.

Septic = 14.80 x 1.4 x 1 = 20.72 sq.m.
Catch Basin 2.40 x 0.6 x 10 ### 14.40 sq.m.
Total Gross Area 543.32 sq.m.
Less :
D1 = 2.00 x 2.20 x 1 x 2 = 8.80 sq.m.
D2 = 1.00 x 2.20 x 1 x 2 = 4.40 sq.m.
D3 = 0.90 x 2.20 x 3 x 2 = 11.88 sq.m.
D4 = 0.80 x 2.20 x 4 x 2 = 14.08 sq.m.
W1 = 1.80 x 1.20 x 3 x 2 = 12.96 sq.m.
W2 = 1.20 x 1.20 x 5 x 2 = 14.40 sq.m.
W3 = 0.50 x 0.50 x 4 x 2 = 2.00 sq.m.
Total Area of Opening 68.52 sq.m.
Net Area 474.80 sq.m.

Material Requirement :
Cement = 474.80 x 0.240 bags/sq.m. = 113.95 bags ; say 114.00 bags

Sand = 474.80 x 0.020 cu.m./sq.m. = 9.50 cu.m. ; say 10.00 cu.m.

Labor Requirement :

One (1) Crew : 1 - Mason & 1 - Helper

Capabilty : 6.00 sq.m. / day

Using 4 Crews :
474.80 sq.m.
= 19.78 days say 20.00 days
No. of days : 4.00 x 6 sq.m./day

DIRECT COST
A. Materials
114.00 bags Portland Cement Type 1 @ 265.00 / bag - P 30,210.00
10.00 cu.m. Washed Sand @ 1,435.00 / cu.m. - P 14,350.00
Material Cost - P 44,560.00

B. Labor
4.00 Masons x 20.00 days @ 550.00 / day - P 44,000.00
4.00 Laborers x 20.00 days @ 450.00 / day - P 36,000.00
Labor Cost - P 80,000.00

MATERIAL COST - P 44,560.00

LABOR COST - P 80,000.00
TOTAL ITEM COST - P 124,560.00
Unit Cost P 262.34 / sq.m.

ITEM 1018 - TILEWORKS

Quantity : 219.15 sq.m.

CR Walling :
Total Perimeter : 28.00 m
Height : 1.50 m
Area : 1.5 x 28.00 = 42.00 sq.m.

CR Flooring :
Total Area : 1.50 x 2 + 1.50 x 2.5 = 6.75 sq.m.

Kitchen :
Total Perimeter : 22.00 m
Height : 1.20 m
Area : 1.2 x 22.00 = 26.40 sq.m.

Flooring :
Area : 144 sq.m = 144.00 sq.m.

Total Area : = 219.15 sq.m.

Labor Requirement :
One (1) Crew : 2 - Masons & 1 - Laborer
Capabilty : 7.50 sq.m. / day

Using 2 Crews :
219.15 sq.m.
= 14.61 days say 15.00 days
No. of days : 2.00 x 7.50 sq.m./day
DIRECT COST
A. Materials
389.00 pcs Ceramic Floor Tiles, 24" x 24" @ 60.00 / pc. - P 23,340.00
285.00 pcs Ceramic Wall Tiles, 12" x 12" @ 30.00 / pc. - P 8,550.00
72.00 kgs. White Cement / Tile Grout @ 65.00 / kg. - P 4,680.00
4.00 length Tile Trim @ 45.00 / length - P 180.00
13.00 bags Portland Cement Type 1 @ 265.00 / bag - P 3,445.00
1.50 cu.m. Washed Sand @ 1,435.00 / cu.m. - P 2,152.50
Material Cost - P 42,347.50

B. Labor
4.00 Masons x 15.00 days @ 550.00 / day - P 33,000.00
2.00 Laborers x 15.00 days @ 450.00 / day - P 13,500.00
Labor Cost - P 46,500.00

MATERIAL COST - P 42,347.50

LABOR COST - P 46,500.00
TOTAL ITEM COST - P 88,847.50
Unit Cost P 405.42 / sq.m.

ITEM 1003 - CARPENTRY AND JOINERY WORKS

Quantity : 1,249.00 bd.ft.

Labor Requirement :
One (1) Crew : 4 - Carpenters & 2 - Laborers
Capabilty : 350 bd.ft. / day

Using 1 Crew :
1,249.00 bd.ft.
= 3.57 days say 4.00 days
No. of days : 1 x 350 bd.ft. / day

DIRECT COST
A. Materials
1,204.00 bd.ft. Yakal or Equivalent, 387 - 2" x 2" x 12' Ceiling Joist & Hanger @ 25.00 / bd.ft. - P 30,100.00
45.00 bd.ft. Yakal or Equivalent, 6 - 2" x 6" x 7.5" Door Jamb @ 25.00 / bd.ft. - P 1,125.00
49.00 shts. Marine Plywood, 5.50 mm x 4' x 8' @ 425.00 / sht. - P 20,825.00
7.00 kgs. CW Nails # 1½" @ 70.00 / kg. - P 490.00
30.00 kgs. CW Nails # 3" @ 70.00 / kg. - P 2,100.00
1.00 gals. Anti-Termite @ 1,350.00 / gal. - P 1,350.00
Material Cost - P 55,990.00

B. Labor
4.00 Carpenters x 4.00 days @ 550.00 / day - P 8,800.00
2.00 Laborers x 4.00 days @ 450.00 / day - P 3,600.00
Labor Cost - P 12,400.00

MATERIAL COST - P 55,990.00

LABOR COST - P 12,400.00
TOTAL ITEM COST - P 68,390.00
Unit Cost P 54.76 / bd.ft.
ITEM 1010 - DOORS AND WINDOWS
Quantity : 1.00 lot

DIRECT COST
A. Materials
3.00 unit D-1: Mahogany wood doors (Mechanical Room) @ 10,000.00 / unit P 30,000.00
1.00 unit D-2: Sliding door @ 8,500.00 / unit P 8,500.00
6.00 unit D-3: Main Comfort Room Door(PVC) @ 7,500.00 / unit P 45,000.00
18.00 set D-4: Toliet Stall Cubicle @ 12,000.00 / unit P 216,000.00
3.00 unit W-1: Sliding Glass Window, 1.00m x 1.00m @ 3,500.00 / unit P 10,500.00
3.00 unit W-2: Fixed Glass , 2.00m x 0.50m @ 2,500.00 / unit P 7,500.00
27.00 pc Loose Pin Hinges,4" x 4" (High Quality) @ 180.00 / pc P 4,860.00
6.00 pc Door Knob (Confort Room) @ 900.00 / set P 5,400.00
3.00 pc Door Knob (Mechanical Room) @ 900.00 / set P 2,700.00
Material Cost - P 330,460.00

B. Labor
2.00 Carpenter x 5.00 days @ 550.00 / day - P 5,500.00
2.00 Laborers x 5.00 days @ 450.00 / day - P 4,500.00
Labor Cost - P 10,000.00

MATERIAL COST - P 330,460.00

LABOR COST - P 10,000.00
TOTAL ITEM COST - P 340,460.00
Unit Cost P 340,460.00 / lot

ITEM 1002 - PLUMBING WORKS

Quantity : 1.00 lot

DIRECT COST
A. Materials
Plumbing Fixtures
6.00 sets Water Closet w/ complete accessories @ 5,500.00 / set P 33,000.00
18.00 pcs. Stainless Floor Drain, 4" x 4" @ 85.00 / pc. P 1,530.00
Sewer Line
7.00 length PVC Pipe, 6" dia. X 3.0 m., S-1000 @ 1,185.00 / length P 8,295.00
50.00 length PVC Pipe, 4" dia. X 3.0 m., S-1000 @ 785.00 / length P 39,250.00
12.00 length PVC Pipe, 2" dia. X 3.0m, S-1000 @ 285.00 / length P 3,420.00
24.00 pcs. PVC Elbow, 2" dia. X 90 deg. Bend @ 30.00 / pc. P 720.00
18.00 pcs. PVC Elbow, 4" dia. X 90 deg. Bend @ 65.00 / pc. P 1,170.00
21.00 pcs. PVC Elbow, 2" dia. X 45 deg. Bend @ 65.00 / pc. P 1,365.00
38.00 pcs. PVC Elbow, 4" dia. X 45 deg. Bend @ 65.00 / pc. P 2,470.00
16.00 pcs. PVC Wye Reducer, 4"Ø x 2"Ø dia. @ 80.00 / pc. P 1,280.00
28.00 pcs. PVC Wye, 4" x 4" dia. @ 95.00 / pc. P 2,660.00
6.00 pcs. PVC P-Trap, 2" dia. @ 58.00 / pc. P 348.00
3.00 pcs. PVC Clean Out Plug, 4" dia. @ 70.00 / pc. P 210.00
Water Line
33.00 length PVC Pipe, 1/2" x 3.0m @ 60.00 / length P 1,980.00
6.00 pc. Gate Valve, 1/2" dia. @ 250.00 / pc. P 1,500.00
13.00 pcs. PVC Elbow, 1/2" dia. @ 13.00 / pc. P 169.00
16.00 pcs. PVC Tee, 1/2" dia. @ 18.00 / pc. P 288.00
6.00 pcs. Female Threaded Adoptor, 1/2" dia. @ 17.00 / pc. P 102.00
3.00 pcs. Centerset Faucet @ 300.00 / pc. P 900.00
10.00 pcs. Teflon Tape, 3/4" (big) @ 17.00 / pc. P 170.00
20.00 pints Solvent Cement @ 85.00 / pint P 1,700.00
Downspout
275.00 length PVC Pipe, 3" dia. x 3 m., S-1000 @ 210.00 / length 57,750.00
50.00 pcs PVC Elbow, 3" dia. x 90 deg. bend @ 57.00 / pc. 2,850.00
Material Cost - P 163,127.00

B. Labor
3.00 Plumber x 14.00 days @ 750.00 / day - P 31,500.00
6.00 Laborers x 14.00 days @ 450.00 / day - P 37,800.00
Labor Cost - P 69,300.00

MATERIAL COST - P 163,127.00

LABOR COST - P 69,300.00
TOTAL ITEM COST - P 232,427.00
Unit Cost P 232,427.00 / lot
ITEM 1100 - ELECTRICAL WORKS
Quantity : 1.00 lot

DIRECT COST
A. Materials
150.00 pcs. Utility Boxes PVC, 2" x 4" @ 25.00 / pc. P 3,750.00
90.00 pcs. Junction Boxes PVC, 4" x 4" @ 31.00 / pc. P 2,790.00
405.00 m No.1 1/2" 16 mm Ø PVC Pipe @ 216.00 /m P 87,480.00
200.00 pc Screw Insulator @ 32.00 / pc. P 6,400.00
910.84 m THHN / THWN Stranded Co. Wire, 2.08 mm ² @ 30.00 /m P 27,325.20
230.00 pcs. PVC Clamp @ 5.00 / pc. P 1,150.00
50.00 pcs. Electrical Tape (Big) @ 20.00 / pc. P 1,000.00
301.56 m THHN / THWN Stranded Co. Wire, 3.31 mm² @ 35.00 /m P 10,554.60
207.00 sets Fluorescent Lamp (LED), 18 Watts @ 680.00 / set P 140,760.00
62.00 sets Parking Space Indicator @ 1,250.00 / set P 77,500.00
30.00 pcs. 2-Gang Switch, Flush Type @ 240.00 / pc. P 7,200.00
27.00 pcs. 1-Gang convenience outlet @ 250.00 / pc. P 6,750.00
30.00 pcs. 4" Ø Receptacle, Flat Type @ 80.00 / pc. P 2,400.00
5.00 pcs. Entrance Cap, 3/4" dia. @ 75.00 / pc. P 375.00
1.00 pc. Main Panel Board @ 12,500.00 / pc. P 12,500.00
13.00 pc. Circuit Breaker 20 A @ 3,236.23 / pc. P 42,070.99
37.00 pc. Circuit Breaker 15 A @ 2,996.50 / pc. P 110,870.50
2.00 rolls Service Drop Wire, 8.0 @ 2,970.00 / roll P 5,940.00
1.00 unit KWHR meter w/ Base @ 4,500.00 / unit P 4,500.00
Material Cost - P 551,316.29

B. Labor
6.00 Electrician x 20.00 days @ 750.00 / day - P 90,000.00
9.00 Electrician x 20.00 days @ 450.00 / day - P 81,000.00
Labor Cost - P 171,000.00

MATERIAL COST - P 551,316.29

LABOR COST - P 171,000.00

TOTAL ITEM COST - P 722,316.29
Unit Cost P 722,316.29 / lot

ITEM 1032 - PAINTING WORKS

Quantity : 254.96 sq.m.

DIRECT COST
A. Materials
336.00 gals Boysen Knoxout Paint (4 Liters) @ 1,550.00 / gal. P 520,800.00
42.00 gals Concrete Neutralizer @ 450.00 / gal. P 18,900.00
45.00 gals Boysen Paint Thinner (4 Liters) @ 490.00 / gal. P 22,050.00
15.00 gals Boysen Quick dry Enamel (White) @ 650.00 / pc. P 9,750.00
15.00 gals Boysen Quick dry Enamel (Yellow) @ 650.00 / pc. P 9,750.00
120.00 pcs Assorted Sand Paper @ 50.00 / pc. P 6,000.00
100.00 pcs Masking Tape @ 150.00 / gal. P 15,000.00
10.00 pcs Paint Brush 4" @ 100.00 / pc. P 1,000.00
10.00 pcs Paint Brush 2" @ 125.00 / pc. P 1,250.00
15.00 pc Roller Brush @ 267.00 / pc. P 4,005.00
Material Cost - P 608,505.00
B. Labor
10.00 Painter x 14.00 days @ 550.00 / day - P 77,000.00
15.00 Helper x 14.00 days @ 450.00 / day - P 94,500.00
Labor Cost - P 171,500.00

MATERIAL COST - P 608,505.00

LABOR COST - P 171,500.00
TOTAL ITEM COST - P 780,005.00
Unit Cost P 3,059.32 / sq.m.

164 Calenday Days

Prepared by:

JUSTIN L. FERNANDEZ
BSCE - 5A Student
Approved by:

ENGR. ELMARIO A. PEJAN, MBA

Instructor
 PERT-CPM
DURATION
ACTIVITY
(DAYS)
A CLEARING AND LAYOUT 3
B STRUCTURAL EXCAVATION 3
C STRUCTURAL CONCRETE 8
D REINFORCING STEEL 22
E MASONRY WORKS 8
F CEMENT PLASTER FINISH 19
G TILE WORKS 7
H CARPENTRY WORKS 2
I DOORS AND WINDOWS 5
J PLUMBING WORKS 6
K ELECTRICAL WORKS 6
L PAINTING WORKS 5
TOTAL 94
BEAM CONCRETE Rebar #12 Rebar #16 Rebar #20
3rd Floor 161.52 cum 5717.48 431.35 14367.4
2nd Floor 285.45 cum 7469.51 9851.7 11491.01
Roof top 68.98 cum 3940.77 287.88 10,015.90
Tie Beam 180.14 cum 3739.51 12,352.35

COLUMN 218.87 cum 11956.86 8715 19887

FOOTING 149.16 cum 15,125.36

SLAB 2nd Floor 137.11 cum 12844.27 3247.54

3rd Floor 132.44 cum 14,574.27 761.29
Roof Top 100.94 cum 12,975.30 4077.21
Total 1434.61
Rebar #25 Total Shuttering PCC Excavation Backfilling
1,775.38 22291.61 838.98
8519.73 37331.95 1080.43
3326.98 17571.53 404.88
16091.86 772.02

368 40926.86 1217.53 sq.m

15125.36 211.86 sq.m 87.07 cum 1160.96 cum 879.45

16091.81 836.35 sq.m

15335.56 836.35
17052.51 807.55

7005.95
cum