12

10

0
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
Cagayan de Oro City
PROVINCIAL ENGINEERS OFFICE
ProjectPROPOSED CONSTRUCTION OF ONE STOREY STATE OF THE ART MULTI-PURPOSE BUILDING
Locati D.G Sabal Memorial National High School, Claveria, Misamis Oriental

BILL OF MATERIALS and COST ESTIMATE

ITEM NO. S C O P E OF WORKS QUANTITY UNIT UNIT COST A M O U N T
(Php) (Php)
1 EARTHWORKS:
1.1 Clearing & Grubbing:
A: (20.0m x 12.25m)+(20.0m x 7.0m)= 385 sq.m 20.00 7,700.00
1.2 Structural Excavation: 32.64 CU.M. 200.00 6,527.20
F1C1: 1.1m x 1.1m x 1.0m x 14 pcs= 16.94
WF: 65.4m x 0.4m x 0.6m = 15.70
32.64 cu.m
1.3 Backfilling and Compaction:
Structure Vol.:
F1C1: (1.0m x 1.0m x 1.0m x 14 pcs)+(0.2x0.2x0.7x14)= 14.39
WF: (65.4m x 0.4m x 0.2m) +(65.4m x 0.1m x 0.4)= 7.85
22.24
Excavation Vol.:
F1C1: 1.10m x 1.1m x 1.0m x 14 pcs= 16.94
WF: 65.4m x 0.4m x 0.6m = 15.70
32.64
NET VOL. BACKFILLING: 10.40 cu.m 250.00 2,599.00
1.4 Gravel Bedding:
25.22 CU.M 874.48 22,054.39
F1C1: 1.0m x 1.0m x 0.075m x 14 pcs x 15% allowance for compaction= 1.21
WF: 65.4m x 0.4m x 0.075m x 15% allowance for compaction= 2.26
Ramp: 1.2m x 3.0m x 0.075m x 2 x 15% allowance for compaction= 0.62
Hallway: 1.5m x 20m x 0.075m x 15% allowance for compaction= 2.59
Slabs: [(19.8 x 9.8)+(1.3 x 1.3x2)+(1.3x1.3)+(1.975 x 8.0)] 18.54
x 0.075x 15% allowance for compaction= 25.22

1.5 Select Fill: 375.00 CU.M 150.00 56,250.00

1.6 Soil Poisoning: 252.11 CU.M 15.00 3,781.65

Ramp: 1.2m x 3.0m x 2 7.20
Hallway: 1.5m x 20m 30.00
Slab1= [(19.8 x 9.8)+(1.3 x 1.3x2)+(1.3x1.3)+(1.975 x 8.0)] 214.91
252.11 cu.m
SUB-TOTAL 98,912.24
2 CONCRETE WORKS: 41.88 cu.m
F1: 1.0m x 1.0m x 0.3m x 14 pcs= 4.20
WF: 65.4m x 0.4m x 0.2m= 5.23
C1: 0.2m x 0.2m x (3+0.4+0.7) x 14 pcs= 2.30
Roof Beam: 0.2m x 0.30m x (20+20+10+10)m = 3.60
Grnd Flr. Slab:
[(19.8 x 9.8)+(1.3 x 1.3x2)+(1.3x1.3)+(1.975x8.0)] x 0.1 21.49
Ramp on Fill: (1.2m x 3.0m x 0.1m x 2) 0.72
Hallway: (1.5m x 20m x 0.1) 3.00
Septic Tank Cover & Slab:
(4.2m x 1.6m x 0.1m x 2slabs)= 1.34
41.88 cu.m
a. Materials:
Portland Cement 396.00 BAGS 240.00 95,040.00
Washed Sand 23.00 CU.M 824.48 18,963.04
3/4" Gravel 45.00 CU.M 874.48 39,351.60
Material Cost 153,354.64
b. Equipment:

Washed Sand:
Hauling Distance: 35.00 km
Hauling Location: Tagoloan
b1. Haul Distance: 35.00 km
Loading Time: 3.00 minutes 3.00
Travel Time:
First 800m at 15kph 3.20 minutes 3.20
Last 200m at 20kph 0.60 minutes 0.60
Succeeding kilometer at 30kph 2min.(HD-2) minutes 66.00
Last kilometer at 20kph 3.00 minutes 3.00
72.80
 Unload and Maneuver: 2.00 minutes 2.00
Return Empty:
First kilometer at 30kph 2.00 minutes 2.00
Succeeding kilometer at 40kph 1.5min.(HD-2) minutes 49.50
First 200m at 30kph 0.40 minutes 0.40
Last 800m at 20kph 2.40 minutes 2.40
54.30
Allowance for Delay: 1.66+0.35(HD-2) minutes 13.21
Total Cycle Time 145.31

No.of trips/day= 8 hrs./day x 60mins./hr 3.30 trips/days

145.31 mins.
Volume hauled/day Using 1 D.T= 1 x 11 x 3.30 = 36.34 cu.m/day
No.of days Haul= 23 cu.m = 0.63 say 1.00 day
36.34 cu.m/day

Crushed Gravel:
Hauling Distance: 35.00 km
Hauling Location: Tagoloan
b2. Haul Distance: 35.00 km
Loading Time: 3.00 minutes 3.00
Travel Time:
First 800m at 15kph 3.20 minutes 3.20
Last 200m at 20kph 0.60 minutes 0.60
Succeeding kilometer at 30kph 2min.(HD-2) minutes 66.00
Last kilometer at 20kph 3.00 minutes 3.00
72.80
Unload and Maneuver: 2.00 minutes 2.00
Return Empty:
First kilometer at 30kph 2.00 minutes 2.00
Succeeding kilometer at 40kph 1.5min.(HD-2) minutes 49.50
First 200m at 30kph 0.40 minutes 0.40
Last 800m at 20kph 2.40 minutes 2.40
54.30
Allowance for Delay: 1.66+0.35(HD-2) minutes 13.21
Total Cycle Time 145.31

No.of trips/day= 8 hrs./day x 60mins./hr 3.30 trips/days

145.31mins.
Volume hauled/day Using 1 D.T= 1 x 11 x 3.3 = 36.34 cu.m/day
No.of days Haul= 45 cu.m = 1.24 say 1.00 day
36.34 cu.m/day
2.00 days
say 16.00 hrs
Equipment in Hauling of Gravel & Sand:
1 - Dump Truck 16.00 hrs 1,352.00 21,632.00
Equipment Cost 21,632.00

NOTE: ALL CONCRETE WORKS; 3000 psi CLASS A CONCRETE MIXTURE SUB-TOTAL 174,986.64
3 STEEL WORKS: 3,034.50 kls

3.1 Footing:
16mm. Ø X 6.0m RSB 28.00 PCS
#16 G.I Tie Wire 2.00 KLS
3.2 Wall Footing:

10mm. Ø X 6.0m RSB 36.00 PCS

#16 G.I Tie Wire 2.00 KLS
3.3 Column Grnd Flr:
16mm. Ø X 6.0m RSB 46.00 PCS
10mm. Ø X 6.0m RSB 56.00 PCS
#16 G.I Tie Wire 13.00 KLS
3.4 Roof Beam:
16mm. Ø X 6.0m RSB 79.00 PCS
10mm. Ø X 6.0m RSB 72.00 PCS
#16 G.I Tie Wire 20.00 KLS
3.5 Slab Ground Flr:
12mm. Ø X 6.0m RSB 140.00 PCS
#16 G.I Tie Wire 17.00 KLS

3.6 Septic Tank Cover ,Slab &Catch Basin Cover & Slab:
12mm. Ø X 6.0m RSB 12.00 PCS
#16 G.I Tie Wire 1.00 KLS
 3.7 Ramp & Hallway Railings:
1 1/2" Ø X 6.0m B.I Pipe 4.00 PCS
1" x 1" x 6.0m Square Tube 21.00 PCS

153.00 16mm. Ø X 6.0m RSB x 9.47 = 1,448.91

152.00 12mm. Ø X 6.0m RSB x 5.33 = 809.70
164.00 10mm. Ø X 6.0m RSB x 3.7 = 606.80
4.00 1 1/2" Ø X 6.0m B.I Pipe x 10.51 = 42.04
21.00 1" x 1" x 6.0m Square Tube x 6.05 = 127.05
55.00 #16 G.I Tie Wire
3,034.50

Deformed Round Bars, Grade 40 3,034.50 kls 36.68 111,305.61

1 1/2" Ø X 6.0m B.I Pipe 6.00 pcs 1,140.00 6,840.00
1" x 1" x 6.0m Square Tube 21.00 pcs 445.50 9,355.50
G.I Tie Wire 55.00 kls 77.00 4,235.00

NOTE: ALL STEEL WORKS: GRADE 40 (276 Mpa) RSB (Reinforcing Steel Bar) SUB-TOTAL 131,736.11
4 MASONRY WORKS: 306.16 sq.m
4.1 Grnd Flr:
Walling:
Front: (3.8x 20 )= 76.00
Rear: (3.8 x 20 )= 76.00
Interior : (3.8 x 3)+(3.8 x 1.5)= 17.10
Left & Right: (3.8 x 10 x 2)= 76.00
Left/Right [(10 x 1.5)/2] x 2= 15.00
upper wall: 260.10
Comfort Room:
(1.4 x 3.6 x 3)= 15.12
(1.4 x 3.6 x 5)= 25.20
40.32 sq.m
Lobby: (3.0 x 0.6 x 2)+(8.0 x 0.6)+(6 x 0.6 x 2)= 15.6
Area total: 316.02 sq.m
Less:
Window 1: (2.8 x 1.2 x 3)= 10.08
Window 2: (1.4 x 1.2 x 4)= 6.72
Window 3: (0.6 x 0.6 x 3)= 1.08
Door1: (0.9 x 2.1 x 4)= 7.56
Door2: (0.75 x 2.1 x 3)= 4.725
30.165 sq.m
Total Net Area: 285.86 sq.m

a. Materials:
6" CHB 3,444.00 PCS. 12.00 41,328.00
Portland Cement 82.0 BAGS 240.00 19,680.00
Washed Sand 7.00 CU.M 824.48 5,771.36
Portland Cement (Plastering) 78.00 BAGS 240.00 18,720.00
Fined Sand(Plastering) 6.00 CU.M 824.48 4,946.88
10mm. Dia. RSB 347.80 kls 36.68 12,757.30
12mm. Dia. RSB 373.10 kls 36.68 13,685.31
# 16 G.I. Tie Wire 13.00 KGS. 77.00 1,001.00
4.2 Septic Tank:
(4.2 x 1.45 x 2 )= 12.18
(1.4 x 1.45 x 4 )= 8.12
20.30 sq.m
a. Materials:
6" CHB 266.00 PCS. 12.00 3,192.00
Portland Cement 6.0 BAGS 240.00 1,440.00
Washed Sand 0.50 CU.M 824.48 412.24
Portland Cement (Plastering) 7.00 BAGS 240.00 1,680.00
Fined Sand(Plastering) 1.00 CU.M 824.48 824.48
10mm. Dia. RSB 25.90 kls 36.68 950.01
12mm. Dia. RSB 26.65 kls 36.68 977.52
# 16 G.I. Tie Wire 1.00 KGS. 77.00 77.00
Material Cost 127,443.11
b. Equipment:

Washed Sand:
Hauling Distance: 35.00 km
Hauling Location: Tagoloan
Haul Distance: 35.00 km
 Loading Time: 3.00 minutes 3.00

Travel Time:
First 800m at 15kph 3.20 minutes 3.20
Last 200m at 20kph 0.60 minutes 0.60
Succeeding kilometer at 30kph 2min.(HD-2) minutes 66.00
Last kilometer at 20kph 3.00 minutes 3.00
72.80
Unload and Maneuver: 2.00 minutes 2.00
Return Empty:
First kilometer at 30kph 2.00 minutes 2.00
Succeeding kilometer at 40kph 1.5min.(HD-2) minutes 49.50
First 200m at 30kph 0.40 minutes 0.40
Last 800m at 20kph 2.40 minutes 2.40
54.30
Allowance for Delay: 1.66+0.35(HD-2) minutes 13.21
Total Cycle Time 145.31

No.of trips/day= 8 hrs./day x 60mins./hr 3.30 trips/days

145.31mins.
Volume hauled/day Using 1 D.T= 1 x 11 x 3.3= 36.34 cu.m/day
No.of days Haul= 14.5 cu.m = 0.40 say 0.50 day
36.34 cu.m/day
0.50 days
say 4.00 hrs

1 - Dump Truck 4.00 hrs 1,352.00 5,408.00

Equipment Cost 5,408.00

SUB-TOTAL 132,851.11
5 CARPENTRY WORKS: 3,842.31 Bd.ft
Formworks & Scaffolding:
5.1 Column:
C1: P: 2(0.3m+0.3m)+0.2= 1.4 m
A: 1.4m x 4.1m x 4pcs= 22.96 sq.m

C2: P: 2(0.3m+0.3m)+0.2= 1.4 m

A: 1.4m x 5.3m x 1pcs= 7.42 sq.m

1/4"x4'x8' Ordinary Plywood 11.00 PCS. 326.80 3,594.80

2"x2"x10' Coco Lumber 327.00 Bd.ft 14.00 4,578.00
2"x3"x14' Coco Lumber (Scaffolds) 152.00 Bd.ft 14.00 2,128.00
2"x2"x12' Coco Lumber (Scaffolds) 1,067.00 Bd.ft 14.00 14,938.00
4" CWN 34.00 kls 60.00 2,040.00
3" CWN 11.00 kls 60.00 660.00
1" CWN 12.00 kls 60.00 720.00
5.2 Roof Beam:
RB: P1: 2(0.30m)+0.2m+0.1= 0.9 m
b1: 0.9m x 40m = 36.00 sq.m

1/4"x4'x8' Ordinary Plywood 13.00 PCS. 326.80 4,248.40

2"x2"x10' Coco Lumber 326.00 Bd.ft 14.00 4,564.00
2"x3"x14' Coco Lumber (Scaffolds) 240.00 Bd.ft 14.00 3,360.00
2"x2"x12' Coco Lumber (Scaffolds) 280.00 Bd.ft 14.00 3,920.00
4" CWN 60.00 kls 60.00 3,600.00
3" CWN 16.00 kls 60.00 960.00
1" CWN 13.00 kls 60.00 780.00
5.3 Ceiling & Eaves :
Ceiling: (19.8m x 9.8m)+(1.4x1.4 x 3)+(1.85 x 12)= 222.12
Outside wall; (12 x 1.7)/2 = 10.20
Eaves: (1.0m x 22m x 2)+(1.0 x 1.3 x 4)+[(3+1.5)x1.0]+ 93.58
(10.0 x 1.0x2)+(1.85x2x2)+(6.24x1.0x2)= 325.90 sq.m

1/4" x 4' x8' Ordinary Plywood 126.00 PCS. 326.80 41,176.80

1/4" x 4' x8' Hardilite 4.00 PCS. 511.50 2,046.00
2" x 2" x12' S4S Good Lumber 1,450.31 Bd.ft 40.00 58,012.40
9mm x 10" x 12' Fascia Board 25.00 pcs 352.50 8,812.50
1"x12" x 4' Ceiling Vent with Screen 6.00 pcs 245.00 1,470.00
Wood preservative,Brown 4.00 liter 900.00 3,600.00
3" CWN 69.00 kls 60.00 4,140.00
1" CWN 44.00 kls 60.00 2,640.00
5.4 Overhead Cabinet Components:
 Krystal Ivory(Resin)Double w/Glass Door 6.00 sets 4,630.00 27,780.00
(ITEM CODE 63-705870)
SUB-TOTAL 199,768.90

6 ROOFING WORKS: 311.92 Sq.m

A1: (6.1 x 12)/2 x 2= 73.20
A2: [(10+22)/2 x 6.2]- [(12 x 6.2)/2]= 62.00
A3: [(2.85+9.12)/2 x 5.38] x 2= 64.40
A4: [(10+22)/2 x 6.2]- [ (5x2.5)/2] - [(1.8x3.5)/2]= 89.80
A5: [(4.22+1.5)/2 x 2.5x2] + [(3.2+1.5)/2 x 1.75 x 2]= 22.53
311.92 sq.m

Pre-Painted Long Span Color Roofing 440.36 L.m 424.00 186,712.64

Flat Bar 1" x 1/8" 107.67 kls 29.50 3,176.27
Ridge Roll, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk 25.00 pcs 544.00 13,600.00
Valley Gutter 6.00 pcs 544.00 3,264.00
Gutter, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk 40.00 pcs 544.00 21,760.00
Tekscrew 2-1/2" 1,341.00 pcs 1.25 1,676.25
Roof Sealant 5.00 L 239.80 1,199.00
SUB-TOTAL 231,388.16
7 ROOF FRAMING WORKS: 2,361.16 kls
60.00 1.5mm x 15mm x 50mm x 100mm x 6m C-Purlins x 13.92 = 835.20
16.00 1.0mm x 15mm x 50mm x 150mm x 6m C-Purlins(Rafter) x 11.68 = 186.88
25.00 10mm. Ø X 6.0m RSB x 3.70 = 92.50
42.00 1/4"thk.x 2" x 2" Angle Bar x 28.49 = 1,196.58
50.00 Welding Rod x 50.00 = 50.00
2,361.16

1.5mm x 15mm x 50mm x 100mm x 6m C-Purlins 60.00 pcs 630.00 37,800.00

1.0mm x 15mm x 50mm x 150mm x 6m C-Purlins(Rafter) 16.00 pcs 1,018.00 16,288.00
10mm. Ø X 6.0m RSB 92.50 pcs 36.68 3,392.90
1/4"thk.x 2" x 2" Angle Bar (Main Truss & member) 42.00 pcs 968.00 40,656.00
Welding Rod 50.00 kls 67.00 3,350.00
Primer,Zinc Chromate 6.00 gal 537.00 3,222.00
SUB-TOTAL 104,708.90
8 DOORS & WINDOWS: 16.00 Sets
8.1 D1: 0.90 x 2.10 M Single Glass Door on 6mm thk.Bronze Glass w/Analok Aluminum Frame 4.00 sets 8,500.00 34,000.00
D2: 0.75 x 2.10 M PVC Door on 150mm Jamb w/complete Accessories 3.00 sets 1,600.00 4,800.00
W1: 2.8m x 1.2m -6mm thk Bronze Glass Sliding Window w/ Analok Aluminum Frame 3.00 sets 14,550.00 43,650.00
w2: 1.4m x 1.2m -6mm thk Bronze Glass Sliding Window w/ Analok Aluminum Frame 4.00 sets 7,250.00 29,000.00
w3: 0.6m x 0.6m - 6mm thk Bronze Glass Sliding Window w/ Analok Aluminum Frame 2.00 sets 2,500.00 5,000.00
SUB-TOTAL 116,450.00
9 TILEWORKS: 28.38 SQ.M.
9.1 CR:
A wall: [(1.4m x 4sides x 3CR)-(0.6m x 3CR)] x 1.5m = 22.5
Afloor: (1.4m x 1.4m x 3CR)= 5.88
28.38 sq.m

20cm x 20cm Unglazed Tiles( Floor) 154.00 PCS 12.00 1,848.00

20cm x 20cm Glazed Tiles( Wall) 591.00 PCS 14.00 8,274.00
Tile Trim 7.00 PCS 97.75 684.25
Tile Grout 3.00 Bags 150.00 450.00
Portland Cement 7.00 Bags 240.00 1,680.00
Washed Sand 0.50 cu.m 824.48 412.24
Grout Sealer(250ml) 1.00 bottle 150.00 150.00
Muriatic acid 1.00 gal 58.50 58.50
SUB-TOTAL 13,556.99
10 PAINTING WORKS: 866.41 sq.m
Concrete Walling:
Front: (3.8x 20 )= 76.00
Rear: (3.8 x 20 )= 76.00
Interior : (3.8 x 3)+(3.8 x 1.5)= 17.10
Left & Right: (3.8 x 10 x 2)= 76.00
Left/Right [(10 x 1.5)/2] x 2= 15.00
upper wall: 260.10
Comfort Room:
(1.4 x 3.6 x 3)= 15.12
(1.4 x 3.6 x 5)= 25.20
40.32 sq.m
Area total: 300.42 sq.m
Less:
 Window 1: (2.8 x 1.2 x 3)= 10.08
Window 2: (1.4 x 1.2 x 4)= 6.72
Window 3: (0.6 x 0.6 x 3)= 1.08
Door1: (0.9 x 2.1 x 4)= 7.56
Door2: (0.75 x 2.1 x 3)= 4.725
30.165 sq.m

x2 Faces: 270.26
Total Net Area: 540.51 sq.m

Ceiling & Eaves :

Ceiling: (19.8m x 9.8m)+(1.4x1.4 x 3)+(1.85 x 12)= 222.12
Outside wall; (12 x 1.7)/2 = 10.20
Eaves: (1.0m x 22m x 2)+(1.0 x 1.3 x 4)+[(3+1.5)x1.0]+ 93.58

(10.0 x 1.0x2)+(1.85x2x2)+(6.24x1.0x2)= 325.90 sq.m

Concrete Surfaces:
Neutralizer 2.00 gals 458.00 916.00
Latex,Flat 27.00 gals 542.00 14,634.00
Masonry Putty 45.00 gals 310.00 13,950.00
Latex,Semi Gloss 44.00 gals 640.00 28,160.00
Acri Color 4.00 qrt 181.50 726.00
Wood Surfaces:
Enamel,Flatwall 19.00 gals 610.00 11,590.00
Glazing Putty 26.00 gals 310.00 8,060.00
Enamel,Semi Gloss 26.00 gals 640.00 16,640.00
Paint Thinner 13.00 gals 388.00 5,044.00
Sand Paper #120 40.00 sq.ft 98.00 3,920.00
Sand Paper #100 30.00 sq.ft 98.00 2,940.00
Sand Paper #36 20.00 sq.ft 430.00 8,600.00
Body Filler 2.00 gals 610.00 1,220.00
Patching Compound 4.00 kls. 425.10 1,700.40
Paint Roiller #9 5.00 set 120.00 600.00
Paint Brush #4 4.00 pcs 80.00 320.00
Paint Brush #3 4.00 pcs 80.00 320.00
Paint Brush #2 3.00 pcs 80.00 240.00
Paint Brush #1 1/2 3.00 pcs 80.00 240.00
Masonry Neutralizer 5.00 gals 495.00 2,475.00
SUB-TOTAL 122,295.40
11 ELECTRICAL WORKS: 1.00 Lot
Panel Board 6 Branches & Accessories 1.00 pcs 1,800.00 1,800.00
14mm² THW Copper Wire Stranded 20.00 meters 78.00 1,560.00
3.5mm² THHN Copper Wire Stranded 2.00 rolls 3,520.00 7,040.00
5.5mm² THW Copper Wire Stranded 1.00 roll 5,340.00 5,340.00
2.0mm² THHN Copper Wire Stranded 2.00 rolls 2,425.00 4,850.00
Convenience Outlet Duplex Flush Type 6.00 pcs 160.00 960.00
Two Gang Switch Flush Type 3.00 pcs 114.00 342.00
Single Gang Switch Flush Type 3.00 pcs 89.00 267.00
Flourescent Lamp 1x40watts Industrial Type w/ Mirrorized Aluminum Refle 18.00 pcs 820.00 14,760.00
Compact Flourescent Lamp (2U, 11W) 3.00 pcs 158.00 474.00
Circuit Breaker 60Amp 1.00 pcs 485.00 485.00
Circuit Breaker 30Amp 3.00 pcs 325.00 975.00
Circuit Breaker 15Amp 2.00 pcs 240.00 480.00
Electrical Tape Big 6.00 pcs 32.00 192.00
Electrical Conduit uPVC 15mm Ø 60.00 rolls 68.00 4,080.00
Rigid Steel Conduit,20mm Ø 6.00 lengths 115.00 690.00
Entrance Cap 20mm dia. 1.00 pc 58.00 58.00
Connector 20mm dia. 8.00 pcs 36.00 288.00
LV 20mm dia. 2.00 pc 45.00 90.00
Junction Box 4x4 G.I 20.00 pcs 28.50 570.00
Utility Box 2" x 4" G.I 15.00 pcs 26.00 390.00
Elbow 20mm dia. 2.00 pcs 64.00 128.00
SUB-TOTAL 45,819.00
12 PLUMBING FIXTURES: 6.00 Units
Water Closet 1.6gpf w/ complete accessories 3.00 SETS 5,500.00 16,500.00
Urinal 0.8 gpf 1.00 SET 5,900.00 5,900.00
Stainless Steel Worktable:
a. Fixed Structure w/ Stainless Plain Preparation Table w/Bottom Shelves 1.00 set 38,000.00 38,000.00
b. Dishwashing Stainless Sink Double(33 cm x 22cm) 8092700-738262 1.00 set 29,400.00 29,400.00
SUB-TOTAL 89,800.00
13 PLUMBING WORKS: 1.00 Lot
Sanitary Pipes and Fittings:
 uPVC Pipes-4" dia. 6.00 lngths 560.00 3,360.00
uPVC Pipes-2" dia. 3.00 lngths 200.00 600.00
Sanitary Tee-4" dia. 6.00 pcs 247.00 1,482.00
Sanitary Tee-2" dia. 2.00 pcs 123.50 247.00
Elbow,45 deg -4" dia. 3.00 pcs 84.00 252.00
Elbow,45 deg -2" dia. 3.00 pcs 29.00 87.00
Reducer Tee- 2"dia x 4" dia 3.00 pcs 248.00 744.00
Coupling-4" dia. 2.00 pcs 73.00 146.00
Coupling-2" dia. 2.00 pcs 18.50 37.00
Floor Drain Trap- 2" dia 4.00 pcs 85.00 340.00
Clean-out w/plug 4" dia. 4.00 pcs 85.00 340.00

GI Pipes and Fittings, Schedule 40.

Water Closet Flange 2.00 set 262.50 525.00
Faucet, Plain Bibb,Brass 1/2"Ø 2.00 set 136.00 272.00
S.S Floor Drain 4" x 4" 3.00 pcs 97.50 292.50
S.S Grab Rail 1-1/2"Ø 1.00 pcs 2,900.00 2,900.00
Gate Valve, 1/2"Ø 1.00 pcs 250.00 250.00
G.I Pipe 1/2"Ø Sch.40 5.00 pcs 260.00 1,300.00
G.I Elbow 1/2"Ø x 90deg 7.00 pcs 11.00 77.00
G.I Tee 1/2"Ø 4.00 pcs 17.75 71.00
G.I Coupling Reducer 1/2"Ø x 3/4Ø 2.00 pcs 40.00 80.00
Teflon Tape Big 4.00 roll 35.00 140.00
SUB-TOTAL 13,542.50

Summary:
1 EARTHWORKS:
1.1 Clearing & Grubbing: 7,700.00
1.2 Structural Excavation: 6,527.20
1.3 Backfilling and Compaction: 2,599.00
1.4 Gravel Bedding: 22,054.39
1.5 Select Fill: 56,250.00
1.6 Soil Poisoning: 3,781.65
2 CONCRETE WORKS: 153,354.64
3 STEEL WORKS: 131,736.11
4 MASONRY WORKS: 127,443.11
5 CARPENTRY WORKS: 199,768.90
6 ROOFING WORKS: 231,388.16
7 ROOF FRAMING WORKS: 104,708.90
8 DOORS & WINDOWS: 116,450.00
9 TILEWORKS: 13,556.99
10 PAINTING WORKS: 122,295.40
11 ELECTRICAL WORKS: 45,819.00
12 PLUMBING FIXTURES: 89,800.00
13 PLUMBING WORKS: 13,542.50
DIRECT COST: 1,428,168.08
LABOR COST: ( 35% Direct Cost ) 499,858.83
Equipment cost for Concrete Works: 21,632.00
Equipment cost for Masonry Works: 5,408.00
Clearing & Grubbing: 7,700.00
Structural Excavation: 6,527.20
Backfilling and Compaction: 2,599.00
Soil Poisoning: 3,781.65
1,975,674.76

Contractor's Profit (10% of DC): 197,567.48

CONTINGENCY ( 12% Direct Cost ): 237,080.97
434,648.45
VAT 12%(DC+IC) 289,238.79

TOTAL PROJECT COST: 2,699,562.00

Prepared by:

MICHELLE J. CASTINO
Engineering Assistant

Reviewed by: Checked by:

REBECCA ROYO BANAN ALFREDO N. OLMILLO

Architect II Engineer IV

Recommending Approval: Approved by:

JULITO L. TAC-AN YEVGENY VINCENTE B. EMANO
Provincial Engineer Provincial Governor
 WF:
4.70 X 8.00 37.60
4.70 X 4.00 18.80
0.90 X 5.00 4.50
1.50 X 3.00 4.50
3.00 X 0.00
3.50 X 0.00
3.93 X 0.00
3.85 X 0.00
1.50 X 0.00
65.4

3.025 x 1.00 = 3.03

3.825 x 1.00 3.83
4.00 x 3.00 = 12.00
3.85 x 3.00 = 11.55
3.85 4.58 x 1.00 = 4.58
#REF!

Roof Beam:(B3)
4.6 x 2.00 = 9.20
3.5 x 2.00 = 7.00
396 3.85 x 2.00 = 7.70
23 23.90
45

35
Terrace A1= 3.325 x 6
3.325/0.996= 3.34 say 4.00 x 6
Masters BR: A2= 4.6 x 7.55
Stairwell A3= 2.4 x 3.375
slab 3.375/0.996= 3.39 say 4.00 x 6
Bed rooms A4= 4 x 5.775
5.775/0.996= 5.80 say 6.00 x 6

8mm x 0.996m x 6m Steel Deck:

Welding Rod: 3.00 boxes 2,300.00

 #VALUE! 2"x 4" Rectangular 10/4= #VALUE! say #VALUE!

L3= 5/1 5 say

= 36.9
= 6.709091 say 7

L4: 5.42 m
= say 1 lengths
10mm. Dia. RSB 94.00 x 3.7 = 347.80 kls
12mm. Dia. RSB 70.00 x 5.33 = 373.10 kls

10mm. Dia. RSB 7.00 x 3.7 = 25.90 kls

12mm. Dia. RSB 5.00 x 5.33 = 26.65 kls
 216912
84,060.89

4.1
 15.00 pcs x 7.18 = 107.67 kls

433.75

10mm. Dia. RSB 25.00 x 3.7 = 92.50 kls

28.49 1,196.58

172,274.89 67,565.99
Finish na
Fixed Glass: 63/sq.ft Glass only

179.4716288 x 200.00 = 35,894.33 3.49648

sq.ft

0.6097560976
 wala pa

Finish na

Note : From DEP ED Estimate

 L= 24.24 8.08
L= 37.2 12.4

98,912.24

(2,699,562.00)

1m #VALUE! pesos

Frame:
D-head 21' 6.402 m 1606.5 per 21' 6.402 2.4 x=
L: 1.2x2pcs 2.4 m 1606.5 x
D-jamb 21' 6.402 m 1362.9 per 21' 6.402 2.4 x=
L: 1.2x2pcs 2.4 m 1362.9 x
D-sill 21' 6.402 m 1399.02 per 21' 6.402 2.4 x=
L: 1.2x2pcs 2.4 m 1399.02 x

Inter locker: 1572.48 per 21'

Lockstile: 1267.35 per 21'
Bottom Rail: 1697.01 per 21'
TopRail: 1044.33 per 21'

Bottom Rail: 6.402 m 1697.01 per 21' 6.402 1.2 x=

L: 1.2 m 1697.01 x
TopRail: 6.402 m 1044.33 per 21' 6.402 1.2 x=
 L: 1.2 m 1044.33 x
Inter locker: 6.402 m 1399.02 per 21' 6.402 2.4 x=
L: 2.4 m 1399.02 x
Lockstile: 6.402 m 1399.02 per 21' 6.402 2.4 x=
L: 2.4 m 1399.02 x

Total:
Net Total:
FIXED GLASS:
Areas: Transom
A1: (0.5x0.9)= 0.45
A2: (0.5x1.5)= 0.75 W1: Fixed Clear Glass and Transom on A
A3: (0.5x1.2x2)= 1.2 SET

Sidings: 3.6
A4: (0.5x3.25)+(0.5x2.5x2) 4.125 3.25
A5: [(0.5x2.4)+(0.5x2.5x2)]x2 7.4
A6: (0.5x3.6)+(0.5x2.5x2) 4.3
A7: (0.5x3) 1.5
A8:
19.725 sq.m
Glass:
19.725 sq.m ( 3.28 ) ²ft = 212.20944 sq.ft
1m 19,098.85 pesos
Siding: Snap on based & Cover:
L: (0.5*2)+(0.9*2)+(0.5*3)+(1.5*2)+(0.5*6)+(3.25*2)+(2.5*4)+(0.5*2)+ 71.2 m
(0.5*5)+(2.4*2)+(2.5*4)+(0.5*2)+(0.5*3)+(1.2*2)+(3.6*2)+(0.5*6)+(2.5*4)
+(0.5*2)
SOBC 21' 6.402 m 550 per length 21'
L: 71.2 m
#of PCS: 11.1207619 say 12 pcs
6,600.00 pesps

Awning Windows: 6 sets

W3: 0.4m x 0.6m Clear Glass Awning Window and Transom 6.00 950.00 5700
on Anodized Alum.Frame

Summary:
Sliding Window:
Glass: #VALUE!
Frame: 3,200.20
#VALUE!
Labor 30%: #VALUE!
each: #VALUE!
2pcs windows #VALUE!
Fixed Glass:
Glass: 19,098.85
Frame: 6,600.00
25,698.85
Labor 30%: 7,709.65
33,408.50
Awning Windows:
0.4m x 0.6m Awning Window
6 pcs 950.00 5,700.00
Labor 30%: 1,710.00
7,410.00

OVER ALL TOTAL: #VALUE!

 m = 24.00 mtrs

m = 24.00 mtrs

m = 36.00 mtrs

total #VALUE! LM

6,900.00
lengths - 2" x 2" Square Tube

6 by 6.15

lengths - 2" x 2" Square Tube

- 2" x 2" Square Tube

x 200.00 = 699.30
sq.ft

Interior
 primer 11
topcoat 24.5
reducer 14.25

Exterior
primer 28.5
topcoat 45.75
 602.208

510.8928

524.43264

318.06816

195.73728
 524.43264

524.43264

3,200.20
#VALUE!

ss and Transom on Anodized Alum. Frame

39,483.76

materials: 25,698.85
Labor: 8,994.60
34,693.45
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
Cagayan de Oro City
PROVINCIAL ENGINEER'S OFFICE
Date:
PROGRAM OF WORKS/BUDGET COST
FOR ALL PROJECTS FOR ROADS AND BRIDGES
Name of Projects PROPOSED CONSTRUCTION OF ONE STOREY Bed Width PROPOSED CO
STATE OF THE ART MULTI-PURPOSE BUILDING Pavement Width Alubijid Nationa
Location D.G Sabal Memorial National High School, Claveria, Bridge Width
Misamis Oriental D.G Sabal Memo
Appropriation P2,699,562.00 Type Bridge Structure
Source of Fund Type of Superstructure
Classification No. of Spans
Proj.Completion Time Starting Date
DESCRIPTION NUMBER
ITEM NO. DESCRIPTION % OF
EQUIPMENT TO BE USED NEEDED AVAILABLE
1 EARTHWORKS:
1.1 Clearing & Grubbing: 0.39%
1.2 Structural Excavation: 0.33%
1.3 Backfilling and Compaction: 0.13%
1.4 Gravel Bedding: 1.12%
1.5 Select Fill: 2.85%
1.6 Soil Poisoning: 0.19%
2 CONCRETE WORKS: 8.86%
3 STEEL WORKS: 6.67%
4 MASONRY WORKS: 6.72%
5 CARPENTRY WORKS: 10.11%
6 ROOFING WORKS: 11.71%
7 ROOF FRAMING WORKS: 5.30%
8 DOORS & WINDOWS: 5.89%
9 TILEWORKS: 0.69%
10 PAINTING WORKS: 6.19%
11 ELECTRICAL WORKS: 2.32%
12 PLUMBING FIXTURES: 4.55%
13 PLUMBING WORKS: 0.69%
14 LABOR 25.30%
TOTAL 100.00%
ITEM NO. DIRECT COST
DESCRIPTION QUANTITY UNIT
UNIT COST TOTAL COST
1 EARTHWORKS:
1.1 Clearing & Grubbing: 385.00 sq.m 20.00 7,700.00
1.2 Structural Excavation: 32.64 CU.M. 200.00 6,527.20
1.3 Backfilling and Compaction: 10.40 cu.m 250.00 2,599.00
1.4 Gravel Bedding: 25.22 CU.M 874.48 22,054.39
1.5 Select Fill: 375.00 CU.M 150.00 56,250.00
1.6 Soil Poisoning: 252.11 CU.M 15.00 3,781.65
2 CONCRETE WORKS: 41.88 cu.m 4,177.99 174,986.64
3 STEEL WORKS: 3034.50 kls 43.41 131,736.11
4 MASONRY WORKS: 306.16 sq.m 433.93 132,851.11
5 CARPENTRY WORKS: 3842.31 Bd.ft 51.99 199,768.90
6 ROOFING WORKS: 311.92 Sq.m 741.81 231,388.16
7 ROOF FRAMING WORKS: 2361.16 kls 44.35 104,708.90
8 DOORS & WINDOWS: 16.00 Sets 7,278.13 116,450.00
9 TILEWORKS: 28.38 SQ.M. 477.70 13,556.99
10 PAINTING WORKS: 866.41 sq.m 141.15 122,295.40
11 ELECTRICAL WORKS: 1.00 Lot 45,819.00 45,819.00
12 PLUMBING FIXTURES: 6.00 Units 14,966.67 89,800.00
13 PLUMBING WORKS: 1.00 Lot 13,542.50 13,542.50
14 LABOR 1.00 lot 499,858.83 499,858.83
TOTAL 1,975,674.76
BREAKDOWN COST OF PROGRAM OF WORKS
% OF
EXPENDITURES (IN PESOS) EXPENDITURES (IN PESO)
TOTAL
LABOR 520,466.68 19.28% DIRECT COST SUB-TOTAL
MATERIALS 1,428,168.08 52.90% QUALITY CONTROL
EQUIPMENT 27,040.00 1.00% PROJ. SUPERENTENDENT
FUELS/OIL/SPAREPAR TOTAL DIRECT COST 1,975,674.76
QUALITY CONTROL CONTINGENCIES 237,080.97
CONTRACTORS PROFI 197,567.48 7.32% CONTRACTOR'S PROFIT 197,567.48
CONTENGENCIES 237,080.97 8.78% VALUE ADDED TAX 289,238.79
VALUE ADDED TAX 289,238.79 10.71% SUB-TOTAL
GOVERNMENT EXPEND GOVERNMENT EXPENDITURES
PBAC HONORARIUM PBAC H ONORARIUM
ENG'G SUPERVISION PROJECT MONITORING
PROJECT MONITORIN ENG'G. SUPERVISION
ESTIMATED COST 2,699,562.00 100.00% TOTAL ESTIMATED COST 2,699,562.00 ###
Prepared by: Checked by;

MICHELLE J. CASTINO ALFREDO N. OLMILLO

Engineering Assistant Engineer IV

Recommending Approval: Approved by:

JULITO L. TAC-AN YEVGENY VINCENTE B. EMANO

Provincial Engineer Provincial Governor
PROPOSED CONSTRUCTION OF ONE STOREY STATE OF THE ART MULT
Alubijid National High School, Alubijid, Misamis Oriental

D.G Sabal Memorial National High School, Claveria, Misamis Oriental

 PROPOSED CONSTRUCTION OF ONE STOREY STATE OF THE ART
MULTI PURPOSE BUILDING AT SALAY NHS D
ITEM 1.3
F
ITEM 1.4
G
SALAY, MISAMIS ORIENTAL 6I6 12I12 20I20

6 8

3 ITEM 1.20

Move-in/
Mobilization ITEM 1.1 ITEM 1.5

A B C
A 3I3
0I0
0I0 10I10
I0 0

3 7 20

ITEM 1.60
8 E
18I18

No. of %
ITEM DESCRITION QTY UNIT UNIT COST AMOUNT 1st Quarter
Days WT
1 MOBILIZATION 3
 1.1 Clearing & Grubbing: 7 385.00 sq.m 61.75 23,773.75 0.93%
1.2 Structural Excavation: 3 32.64 CU.M. 263.76 8,608.14 0.34%
1.3 Backfilling and Compaction: 6 10.40 cu.m 1,340.63 13,937.24 0.55%
1.4 Gravel Bedding: 8 25.22 CU.M 910.21 22,955.49 0.90%
1.5 Select Fill: 20 60.51 CU.M 677.44 40,991.89 1.61%
1.6 Soil Poisoning: 8 252.11 CU.M 73.71 18,583.02 0.73%
2 CONCRETE WORKS: 6 41.88 cu.m 5,673.21 237,611.20 9.31%
3 STEEL WORKS: 6 3,034.50 kls 80.48 244,216.56 9.57%
4 MASONRY WORKS: 20 306.16 sq.m 829.81 254,051.56 9.95%
5 CARPENTRY WORKS: 25 3,842.31 Bd.ft 96.27 369,899.18 14.49%
6 ROOFING WORKS: 25 311.92 Sq.m 1,322.48 412,514.20 16.16%
7 ROOF FRAMING WORKS: 15 2,361.16 kls 83.95 198,219.38 7.76%
8 DOORS & WINDOWS: 8 16.00 SQ.M. 10,926.93 174,830.88 6.85%
9 TILEWORKS: 12 28.38 SQ.M. 2,036.02 57,782.24 2.26%
10 PAINTING WORKS: 27 866.41 sq.m 206.26 178,705.72 7.00%
11 ELECTRICAL WORKS: 20 1.00 Lot 108,941.71 108,941.71 4.27%
12 PLUMBING FIXTURES: 8 6.00 Units 23,456.53 140,739.18 5.51%
13 PLUMBING WORKS: 13 1.00 Lot 46,772.16 46,772.16 1.83%
14 DEMOBILIZATION 3
TOTAL 2,553,133.50 100%
Percent 5.05%
PERIODIC ACCOMPLISHMENT
AMOUNT
Percent(Planned) 5.05%
COMMULATIVE ACCOMPLISHMENT
AMOUNT

1st qtr.
1st Quarter
per day no.of day no.of total %
quarter
### 3,396.25 7 Clearing & Grubbing: 7 23,773.75 0.93% Clearing & Grubbing:
### 2,869.38 3 Structural Excavation: 3 8,608.14 0.34% Structural Excavation:
### 2,322.87 6 Backfilling and Compaction: 6 13,937.24 0.55% Backfilling and Compaction:
### 2,869.44 8 Gravel Bedding: 8 22,955.49 0.90% Gravel Bedding:
### 2,049.59 20 Select Fill: 20 40,991.89 1.61% Select Fill:
### 2,322.88 8 Soil Poisoning: 8 18,583.02 0.73% Soil Poisoning:
- 6 - 0.00% CONCRETE WORKS:
- 6 - 0.00% STEEL WORKS:
- 25 - 0.00% CARPENTRY WORKS:
128,849.53 5.05%

2nd Quarter
2nd qtr
### 39,601.87 6 CONCRETE WORKS: 6 237,611.20 9.31% CONCRETE WORKS:
### 40,702.76 6 STEEL WORKS: 6 244,216.56 9.57% STEEL WORKS:
 ### 12,702.58 20 MASONRY WORKS: 5 63,512.89 2.49% MASONRY WORKS: 15
### 14,795.97 25 CARPENTRY WORKS: 25 369,899.18 14.49% CARPENTRY WORKS:
### 13,214.63 15 ROOF FRAMING WORKS: 4 52,858.50 2.07% ROOF FRAMING WORKS:
- 25 - 0.00% Carpentry
- 20 - 0.00% ELECTRICAL WORKS:
- 13 - 0.00% PLUMBING WORKS:
968,098.33 37.92%

3rd Quarter 3rd qtr

### 12,702.58 20 MASONRY WORKS: 15 190,538.67 7.46% MASONRY WORKS:
### 16,500.57 25 ROOFING WORKS: 15 247,508.52 9.69% ROOFING WORKS:
### 13,214.63 15 ROOF FRAMING WORKS: 11 145,360.88 5.69% ROOF FRAMING WORKS:
### 21,853.86 8 DOORS & WINDOWS: 8 174,830.88 6.85% DOORS & WINDOWS:
### 5,447.09 20 ELECTRICAL WORKS: 11 59,917.94 2.35% ELECTRICAL WORKS:
### 3,597.86 13 PLUMBING WORKS: 13 46,772.16 1.83% PLUMBING WORKS:
- 13 30 - 0.00% -
864,929.05 33.88%

4rth Quarter
4rt qtr
### 16,500.57 25 ROOFING WORKS: 10 165,005.68 6.46% ROOFING WORKS:
### 4,815.19 12 TILEWORKS: 12 57,782.24 2.26% TILEWORKS:
### 6,618.73 27 PAINTING WORKS: 20 132,374.61 5.18% PAINTING WORKS:
### 5,447.09 20 ELECTRICAL WORKS: 9 49,023.77 1.92% ELECTRICAL WORKS:
### 17,592.40 8 PLUMBING FIXTURES: 8 140,739.18 5.51% PLUMBING FIXTURES:
- 27 - 0.00% -
- 20 - 0.00% -
- 8 - 0.00% -
- 13 - 0.00% -
544,925.48 21.34%

5th QUARTER 5th qtr

### 6,618.73 27 PAINTING WORKS: 7 46,331.11 1.81% PAINTING WORKS:
- 12 8 - 0.00%
- 27 4 - 0.00%
46,331.11 1.81%

Commulati Commulative
% Planned % Actual
0 0.0% 0.00% 0
1 0.00% 0.00% 0%
2 0.00% 0.00% 0%
3 0.00% 0.00% 0%
4 0.00% 0.00% 0%
 ITEM 3.0 I ITEM 2.0 J ITEM 7.0 L ITEM 8.0
36I36 42I42 70 I70

6 6 15 8

ITEM 5.0 ITEM 4.0

H K M
30I30 55 I55 75 I75

25 20

2nd Quarter 3rd Quarter

 37.92% 33.88%
128,849.53 968,098.33
42.96% 76.84%
128,849.53 1,096,947.86
 ITEM 11.0 ITEM 9.0 S
O P
78I78 98 I98 112 I112

20 12

ITEM 6.0 ITEM 10.0 Move-out

Q T U
100 I 100 127 l127 130l130

25 27 3

ITEM 13.0 ITEM 12.0

N R
88 I88 108 I108

13 8

4th Quarter
 21.34% 1.81%
864,929.05 544,925.48
98.19% 100.00%
1,961,876.91 2,506,802.39
130 CALENDAR DAYS

5th Quarter
1.81%
46,331.11
100.00%
2,553,133.50
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
Cagayan de Oro City
Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
Cagayan de Oro City
PROVINCIAL ENGINEERS OFFICE

BILL OF MATERIALS AND COST ESTIMATE

FOR THE PROPOSED 1 CLASSROOM SCHOOL BUILDING @
, MISAMIS ORIENTAL
A. Earth Works:
a1. Clearing & Grubbing:

1 Foreman- 6.87 x
2 labor- 6.87 x

a2. Excavation

Equipment: 2,310.43
- Excavator/Backhoe
32.6 cu.m x 1 hr =
15 cu.m

convert:
Add Rainfull Days:

1 Foreman 4.62 x
3 Laborer 4.62 x

a3. Backfilling and Compaction:

Labor: 2,599.00

1 Foreman- 1.84 x
3 labor- 1.84 x

SLAB PREPARATION:
Backfilling: 1.84

Filling: 9.88
11.72 days
 a4. Gravel Bedding:

Labor: 7,719.03

1 Foreman- 3.87 x
5 labor- 3.87 x

a5. Filling Materials

Labor: 19,687.50

1 Foreman- 9.88 x
5 labor- 9.88 x

a6. Soil Poisoning:

Labor: 3,781.65

1 Foreman- 1.90 x
5 labor- 1.90 x

2 CONCRETE WORKS:

Labor: 53,674.12

1 Foreman- 16.11 x
3 mason- 16.11 x
6 labor- 16.11 x

Add Rainful Days 20

36.11
Footing: 4 days
Column: 12 days
Beam: 10 days
Slab: 3 days
29

3 STEEL WORKS:
 Labor: 46,107.64

1 Foreman- 13.84 x
3 Steelman 13.84 x
6 labor- 13.84 x

a. Bar Cutter/ Bender Cap.= 1000 kg/day

No. of Days= 2865.41
1000

Task rate ( Cut , bend and Tie) 15 kg /hr/MD/day

No. of Days= 2865.41
10(15 kg/hr)(8 hr)(2) Add Rainfull days

Footing: 4 days
WF: 2 days
Column: 5 days
Beam: 5 days
Slab 3 days

4 MASONRY WORKS:

Labor: 44,605.09

1 Foreman- 12.12 x
4 carpentry- 12.12 x
6 labor- 12.12 x

Wall: 10
ST: 2

5 CARPENTRY WORKS:

Labor: 69,919.12

1 Foreman- 29.1 x
2 Carpenter 29.1 x
4 labor- 29.1 x

Formworks & Scaffolding:

Column:
Erecting forms:
30.38 sq.m x 1 hr x
1.86 sq.m
Removing Forms:
30.38 sq.m x 1 hr x
1.86 sq.m
Form oill application:
30.38 sq.ft x 0.6 mh x
100 sq.ft

RB:
Erecting forms:
36.00 sq.m x 1 hr x
1.86 sq.m
Removing Forms:
36 sq.m x 1 hr x
1.86 sq.m
Form oill application:
36 sq.ft x 0.6 mh x
100 sq.ft

Ceiling works:
Framing & Studs:
325.90 sq.m x 1 mday x
 16 sq.m
Installation of Plywood:
325.9 sq.m x 1 mday x
30 sq.m

6 ROOFING WORKS:

Labor: 80,985.85

1 Foreman- 19.00 x
4 Steelman 19.00 x
8 labor- 19.00 x

7 ROOF FRAMING WORKS:

Labor: 36,648.12

1 Foreman- 15.27 x
2 steelman- 15.27 x
4 labor- 15.27 x

8 DOORS & WINDOWS:

Labor: 40,757.50

1 Foreman- 9.56 x
4 Skilled Installer 9.56 x
8 labor- 9.56 x

Doors & Windows:

15 panel x 1 mday x
1 panel
 9 TILEWORKS:

Labor: 4,744.95

1 Foreman- 1.98 x
2 Skilled Installer- 1.98 x
4 labor- 1.98 x

10 PAINTING WORKS:

Labor: 42,803.39

1 Foreman- 17.83 x
2 Painter- 17.83 x
4 labor- 17.83 x

11 ELECTRICAL WORKS:

Labor: 16,036.65

1 Foreman- 6.68 x
2 Electrician- 6.68 x
4 labor- 6.68 x

12 PLUMBING FIXTURES:
PLUMBING WORKS:
Labor: 36,169.88

1 Foreman- 12.13 x
2 Skilled Installer- 12.13 x
6 labor- 12.13 x

Pipes Installation 9.00

Fixtures Installation: 3.00
ICE Foreman- 501.35
mason- 325.2
TE carpentry- 325.2
OOL BUILDING @ welder- 325.2
steelman- 325.2
painter- 325.2

538.35 3,700.00 Forman

291.00 4,000.00 7,700.00 ( 1x d x 538.4 )
7,700.00 7,700.00 = ( d 538.4 )
7,700.00 = 1120.4 d
6.87 = d

labor- 271

Forman
2.1757333333 hr 6,527.20 ( 1x d x 538.4 )
say 6,527.20 = ( d 538.4 )
2.00 hr 6,527.20 = 1411.4 d
0.25 day 4.62 = d
4.37
4.62 days

538.35 2,489.76
291.00 4,037.44
6,527.20

Forman
538.35 991.37 2,599.00 ( 1x d x 538.4 )
291.00 1,607.63 2,599.00 = ( d 538.4 )
2,599.00 2,599.00 = 1411.4 d
1.84 = d
 Forman
538.35 2,084.70 7,719.03 ( 1x d x 538.4 )
291.00 5,634.33 7,719.03 = ( d 538.4 )
7,719.03 7,719.03 = 1993.4 d
3.87 = d

Forman
538.35 5,317.06 19,687.50 ( 1x d x 538.4 )
291.00 14,370.44 19,687.50 = ( d 538.4 )
19,687.50 19,687.50 = 1993.4 d
9.88 = d

Forman
538.35 1,021.32 3,781.65 ( 1x d x 538.4 )
291.00 2,760.33 3,781.65 = ( d 538.4 )
3,781.65 3,781.65 = 1993.4 d
1.90 = d

Forman
538.35 8,672.24 53,674.12 ( 1x d x 538.4 )
349.20 16,875.71 53,674.12 = ( d 538.4 )
291.00 28,126.18 53,674.12 = 3332.0 d
53,674.12 16.11 = d
 Forman
538.35 7,449.71 46,107.64 ( 1x d x 538.4 )
349.20 14,496.72 46,107.64 = ( d 538.4 )
291.00 24,161.21 46,107.64 = 3332.0 d
46,107.64 13.84 = d

2.87 day

3.98 day
11.86
15.84 days

Forman
538.35 6,523.27 44,605.09 ( 1x d x 538.4 )
349.20 16,925.25 44,605.09 = ( d 538.4 )
291.00 21,156.56 44,605.09 = 3681.2 d
44,605.09 12.12 = d
 0

Forman
538.35 15,678.83 69,919.12 ( 1x d x 538.4 )
349.20 20,340.11 69,919.12 = ( d 538.4 )
291.00 33,900.18 69,919.12 = 2400.8 d
69,919.12 29.12 = d

1 days = 2.00 days

8 hrs

1 days = 2.00 days

8 hrs

1 days = 0.09 days

2 mh
Rainful Days: 8
12.09

1 days = 2.00 days

8 hrs

1 days = 2.00 days

8 hrs

1 days = 0.11 days

2 mh
Rainful Days: 8
12.11

1 days = 3.00 day

6 mday

1 days = 2.00 day

6 mday

Forman
538.35 10,226.88 80,985.85 ( 1x d x 538.4 )
349.20 26,534.61 80,985.85 = ( d 538.4 )
291.00 44,224.36 80,985.85 = 4263.2 d
80,985.85 19.00 = d

Forman
538.35 8,218.06 36,648.12 ( 1x d x 538.4 )
349.20 10,661.27 36,648.12 = ( d 538.4 )
291.00 17,768.78 36,648.12 = 2400.8 d
36,648.12 15.27 = d

Forman
538.35 5,146.85 40,757.50 ( 1x d x 538.4 )
349.20 13,353.99 40,757.50 = ( d 538.4 )
291.00 22,256.66 40,757.50 = 4263.2 d
40,757.50 9.56 = d

1 days = 2.00 day

8 mday days
 Forman
538.35 1,064.02 4,744.95 ( 1x d x 538.4 )
349.20 1,380.35 4,744.95 = ( d 538.4 )
291.00 2,300.58 4,744.95 = 2400.8 d
4,744.95 1.98 = d

Forman
538.35 9,598.34 42,803.39 ( 1x d x 538.4 )
349.20 12,451.90 42,803.39 = ( d 538.4 )
291.00 20,753.16 42,803.39 = 2400.8 d
42,803.39 17.83 = d

Forman
538.35 3,596.10 16,036.65 ( 1x d x 538.4 )
349.20 4,665.21 16,036.65 = ( d 538.4 )
291.00 7,775.35 16,036.65 = 2400.8 d
16,036.65 6.68 = d

Forman
538.35 6,528.22 36,169.88 ( 1x d x 538.4 )
349.20 8,469.04 36,169.88 = ( d 538.4 )
291.00 21,172.61 36,169.88 = 2982.8 d
36,169.88 12.13 = d

Total Labor:
-

#VALUE!

#VALUE!
From Roofing giadjust
 Earth Works:
- = #VALUE!
- = #VALUE!
#VALUE! = x

Forman
#VALUE! ( 1x d x 538.4 )
#VALUE! = ( d 538.4 )
#VALUE! = 3332.0 d
#VALUE! = d

#VALUE!
 Steelman Labor
+ ( 0x dx - ) + ( 2x d x 291.00 )
+ ( d 0 ) + ( d 582 )

Steelman Labor
+ ( x dx ) + ( 3x d x 291.00 )
+ ( d 0 ) + ( d 873 )

Steelman Labor
+ ( x dx ) + ( 3x d x 291.00 )
+ ( d 0 ) + ( d 873 )
 Steelman Labor
+ ( x dx ) + ( 5x d x 291.00 )
+ ( d 0 ) + ( d 1455 )

Steelman Labor
+ ( x dx ) + ( 5x d x 291.00 )
+ ( d 0 ) + ( d 1455 )

Steelman Labor
+ ( x dx ) + ( 5x d x 291.00 )
+ ( d 0 ) + ( d 1455 )

Skilled Labor
+ ( 3x dx 349.20 ) + ( 6x d x 291.00 )
+ ( d 1047.6 ) + ( d 1746 )
 Skilled Labor
+ ( 3x dx 349.20 ) + ( 6x d x 291.00 )
+ ( d 1047.6 ) + ( d 1746 )

Column:
Skilled Labor
+ ( 4x dx 349.20 ) + ( 6x d x 291.00 ) - (
+ ( d 1396.8 ) + ( d 1746 ) - =
- =
- =
Beam:
 - (
- =
- =
Skilled Labor - =
+ ( 2x dx 349.20 ) + ( 4x d x 291.00 )
+ ( d 698.4 ) + ( d 1164 )
 skilled Labor
+ ( 4x dx 349.20 ) + ( 8x d x 291.00 )
+ ( d 1396.8 ) + ( d 2328 )

Steelman Labor Masonry

+ ( 2x dx 349.20 ) + ( 4x d x 291.00 ) + ( #REF!
+ ( d 698.4 ) + ( d 1164 ) + ( d

Steelman Labor
+ ( 4x dx 349.20 ) + ( 8x d x 291.00 )
+ ( d 1396.8 ) + ( d 2328 )
 Steelman Labor
+ ( 2x dx 349.20 ) + ( 4x d x 291.00 )
+ ( d 698.4 ) + ( d 1164 )

Steelman Labor
+ ( 2x dx 349.20 ) + ( 4x d x 291.00 )
+ ( d 698.4 ) + ( d 1164 )

Steelman Labor
+ ( 2x dx 349.20 ) + ( 4x d x 291.00 )
+ ( d 698.4 ) + ( d 1164 )

Steelman Labor
+ ( 2x dx 349.20 ) + ( 6x d x 291.00 )
+ ( d 698.4 ) + ( d 1746 )
 CONCRETE WORKS: STEEL WORKS: MASONRY WORKS:
+ x + 46,107.64 + 44,605.09 +
! + x

mason- Labor
+ ( 3x dx 349.20 ) + ( 6x d x 291.00 )
+ ( d 1047.6 ) + ( d 1746 )
 Forman Skilled
1x d x 538.4 ) + ( 4x
( d 538.4 ) + ( d 1396.8
3681.2 d
d

Forman Skilled
 1x d x 538.4 ) + ( 4x
( d 538.4 ) + ( d 1396.8
3681.2 d
d
 Masonry
x d x #REF! )
#REF! )
CARPENTRY WORKS: ROOFING WORKS: ROOF FRAMING WORKS: DOORS & WINDOWS:
### + 80,985.85 + 36,648.12 + 40,757.50
 Skilled Labor
d x 349.20 ) + ( 6x d x
1396.8 ) + ( d 1746

Skilled Labor
d x 349.20 ) + ( 6x d x
1396.8 ) + ( d 1746
 TILEWORKS: PAINTING WORKS: ELECTRICAL WORKS:
+ 4,744.95 + 42,803.39 + 16,036.65 +
 291.00 )
746 )
 291.00 )
746 )
PLUMBING FIXTURES:
###
 TRUSS 1:
Top & Bottom for 1 truss
# of Truss: 4
L: 46.4 m
# of length 8.507 say 9.00 lengths

Total # of lengths for trusses: 36.00 lengths

2" x 2" angle bar
Purlins: TRUSS 1:
L: 195.3 m Top & Bottom for 1 truss
# of length 32.55 say # of Truss: 2
33.00 pcs -2 x 3 c-purlins L: 27.6 m
L: 30.6 m # of length 5.060 say 6.00 lengths
# of length 5.1 say
5.00 pcs -2 x 6 c-purlins Total # of lengths for trusses: 12.00 lengths
Tekscrew:
(linear meter x 3.5)/spacing of purlins
1340.85
Roofing:
L1: 6.1 m effective width:
Fascia Board: L2: 6.67 m
L: 89.88 m L3: 6.1 m

L1: 15 / 0.95
# of length 24.55738 say LM: 97.60 L.m
25.00 pcs
L2: 22.00 / 0.95
Flashing: Ordinary Plain Sheets LM: 160.08 L.m
L: 19.9
L3: 7 / 0.95
# of length 4.522727 say LM: 48.80 L.m
5.00 pcs
Total L.m: 306.48 L.m
Ridge Roll:
L: 53.95

# of length 24.52273 say

25.00 pcs

Valley Gutter:
L: 26.69

# of length 6.065909 say

6.00 pcs

Gutter
L: 89.88

# of length 40.85455 say

41.00 pcs
 Members:
# of Truss: 4
#of space: 28 say 29
Vent:
L: 51.2 m # of vent: 1.00 pcs
# of length: 9.387 say 10.00 lengths L: (4.329x2sides)+4.046+(1.921x2sid
Total # of lengths for trusses: 40.00 lengths
1 1/2" x 1 1/2" angle bar
Members: # of length 3.033 say 3.00
# of Truss: 2
#of space: 16.25 say 17 TOTAL: 3.00 pcs
3/16"x1-1/2"x1-1/2" angle bar
L: 29.6 m
# of length: 5.427 say 6.00 lengths
Total # of lengths for trusses: 12.00 lengths
1 1/2" x 1 1/2" angle bar

effective width: 0.95 m

.
= 15.79 say 16.00 pcs by 6.1 m

= 23.16 say 24.00 pcs by 6.67 m

= 7.37 say 8.00 pcs by 6.1 m

 (22*2)+(1.3*4)+4.5+(10*2)+(1.85*2)+(6.24*2)

Fascia Framing: Center Braces of truss:

L: 219.76 m L: 74.8 m
16.546 m Total L: 219.76 m # of Length 12 pcs - 3/16"x1-1/2"x1-1/2" angle bar

#Of space: 31.16667

lengths # of Length 37 pcs L: 77.5 m
3/16"x1"x1" angle bar # of Length 13 pcs - 3/16"x1"x1" angle bar
Flat Bar:
2"x1-1/2" angle bar L: 89.88 m
#of pcs: 300.6 pcs
#of bars: 15 lengths
1/2" angle bar
1/4"thk.Polycarbonate:
Materials & Accessories:
1/4"thk.x4'x8' Sunshield Polycarbonate: 1700 per sheet
1/4"thk.x4'x8' Sunlight Polycarbonate: 1470 per sheet
ABC silicon sealant 170 per tube
19' H-Clip 900 per piece
19' U-Clip 430 per piece
Tekscrew 1.9 per piece

Square Tubing 2" x 2" x 20' 936 per length

Rectangular Tubing 2" x 3" x 20' 1086 per length
Rectangular Tubing 2" x 4" x 20' 1600 per length

Fixed Glass:
SOBC(Snap on based Cover) 21' 550 /lengths
3/4 HA(Angular) 245 /lengths
 DIRECT TOTAL
Relative
SCOPE OF WORKS QTY COST COST Weight

1 MOBILIZATION
1.1 Clearing & Grubbing: 385 7,700.00 10,521.28 0.39%
1.2 Structural Excavation: 32.64 6,527.20 8,918.77 0.33%
1.3 Backfilling and Compaction: 10.40 2,599.00 3,551.27 0.13%
1.4 Gravel Bedding: 25.22 29,773.42 40,682.40 1.51%
1.5 Select Fill: 375.00 75,937.50 103,761.00 3.84%
1.6 Soil Poisoning: 252.11 3,781.65 5,167.25 0.19%
2 CONCRETE WORKS: 41.88 228,660.76 312,442.07 11.57%
3 STEEL WORKS: 3,034.50 177,843.74 243,005.69 9.00%
4 MASONRY WORKS: 306.16 177,456.19 242,476.14 8.98%
5 CARPENTRY WORKS: 3,842.31 269,688.02 368,501.70 13.65%
6 ROOFING WORKS: 311.92 312,374.01 426,827.85 15.81%
7 ROOF FRAMING WORKS: 2,361.16 141,357.02 193,150.23 7.15%
8 DOORS & WINDOWS: 16.00 157,207.50 214,808.33 7.96%
9 TILEWORKS: 28.38 18,301.94 25,007.77 0.93%
10 PAINTING WORKS: 866.41 165,098.79 225,590.99 8.36%
11 ELECTRICAL WORKS: 1.00 61,855.65 84,519.56 3.13%
12 PLUMBING FIXTURES: 6.00 121,230.00 165,648.67 6.14%
13 PLUMBING WORKS: 1.00 18,282.38 24,981.04 0.93%
 14 DEMOBILIZATION
WEEKLY PHYSICAL ACCOMPLISHMENT (%) 2,699,562.00 Periodic
Cummulative
WEEKLY EQUIVALENT COST (PHP) Periodic
Cummulative
 Structural Excavation
Gravel Beddings(Foot & WF)
2 3.00
4
3.00 9 12
Move-in/ 7 10 Structural Fabr.&Installation Pouring of Concrete
Mobilization Excavation of Reinforcement bar for Footing
Clearing & Grubbing for Footing,WF & Col.
0 1 3 5 6

3 7.00 2.00 11.00 4.00

0 0 3 3 10 10 12 12 23.0 23.0

Fabr.,Installatio
of Forms & Scaff
for Column

Duration 1st Quarter

3.00
7.00
2.00

37.00
19.0
9.0
5.0
19.0
15.0
10.0
 4.0
Periodic
Cummulative
Periodic
Cummulative
 3
Fabr.&Installation
Pouring of Concrete Pouring of Concrete of Reinforcement bar Pouring of Concrete
for Footing for Column for Roof Beams for Roof Beam

9 11
8

4.00 15 5 15

27 27 42 42 47 47
12 12
7 10
Fabr.,Installation & Removal
of Forms & Scaffold
for Column 30 42 59 71

2nd Quarter
 Plumbing Works(Pipe Installation) Construction of Sep
13 16
9
uring of Concrete 62 71 83 86 3
r Roof Beam Masonry Work Fabrication & Installation of
& Concreting of Roof Frame
WF
12 14

9.0 15.0
62.0 62.0 71 71

13
Fabr.,Installation & Removal Backfilling, Filling Works & 15
of Forms & Scaffold Gravel Bedding w/ curing days
71 for Beam 73 86

3rd Quarter
 Construction of Septic Tank Electrical Works

16 18

3 Fabrication & 109 116

Installation of Bars Slab Concreting
Roof Installation for Slab

17 20 22 23

19.0 3 3
86 86 105 105 108 108 111 111

15 18
19
Construction of Ramp & Hallway Painting Works

86 90 105

4th Quarter
 Electrical Works Installation of Plumbing
Fixtures & Tile Works
25

7 121 126 5
b Concreting Installation of Doors Demobilization
Ceiling Works & Windows
130 CALENDAR DAYS
23 24 26 27

5 10 4
116 116 126 126 130 130

18
21
nting Works

108 126

5th Quarter
1st Quarter

1.10 10,521.28
1.20 8,918.77
1.30 3,551.27
1.40 40,682.40
1.50 103,761.00
1.6 5,167.25

2nd Quarter
783 -
312 -
Item 200 -

3rd Quarter
 312 -
3,573 -

4rth Quarter

27,439 -
32362.5618 -
per day no.of day no of days total %

in qrter

1,503.04 7.0 7 10,521.28

4,459.38 2.0 5 22,296.92
#REF! #REF! 27.0 #REF!
#REF! #REF! #REF!
#REF! #REF!

#REF! #REF!

#REF! #REF! 7.0 #REF!

#REF! #REF! 30.00 #REF!
#DIV/0! -
#REF! #REF!
#REF! #REF! 11 #REF!
#REF! #REF! 27 #REF!
#REF! #REF!

#REF! #REF! 9 #REF!

#REF! #REF! 4 #REF!