Brgy. Sta. Clara, Gonzaga Detailed Estimates (2nd Cycle) Revised
Brgy. Sta. Clara, Gonzaga Detailed Estimates (2nd Cycle) Revised
Brgy. Sta. Clara, Gonzaga Detailed Estimates (2nd Cycle) Revised
Unit Price
Description Quantity Unit
FARMAZ CERAMIC TILES (FLOOR
MELDA MADRID HARDWARE JRDA HARDWARE CENTER WILLYCON PLUS TILES TRADING C. RIGOS CONSTRUCTION SUPPLY Block Taikun
I. Preparatory Works
5mmΦ x 100m Nylon String 1 roll/s 40.00 - - - 40 -
Plumb Bob (400g) 1 pc/s 208.00 265.00 - - 150 -
Level Hose (Green) 1 li.meter 32.00 50.00 21.00 - 23 -
4" CWN 1 kg/s 84.00 90.00 80.00 - 80 -
3" CWN 1 kg/s 83.00 90.00 80.00 - 80 80
2" CWN 1 kg/s 83.00 90.00 80.00 - 80 80
1" CWN 1 kg/s 84.00 90.00 85.00 - 80 80
4” Concrete Nail 1 kg/s 117.00 110.00 120.00 - 120 -
3" Concrete Nail 1 kg/s 117.00 110.00 120.00 - 120 -
2" Concrete Nail 1 kg/s 117.00 110.00 120.00 - 120
1" Concrete Nail 1 kg/s 117.00 110.00 120.00 - 120
II. RSB Works
16mmΦ x 6m corrugated RSB 1 pc/s 410.00 435.00 420.00 - 375
12mmΦ x 6m corrugated RSB 1 pc/s 235.00 250.00 235.00 - 218
10mmΦ x 6m corrugated RSB 1 pc/s 168.00 175.00 162.00 - 150 185
GI Tie Wire #16 1 roll/kg 84.00 80.00 - 80 90
III. Concrete Works
Portland Cement Type 1 (40kg) 1 bag/s 272.00 295.00 270.00 - 250 -
CHB 6" (Machine Built) 1 pc/s 22.00 27.00 21.00 - 16 -
CHB 4" (Machine Built) 1 pc/s 17.00 22.00 18.00 - 13 13
Mixed sand and gravel 1 cu.m 1495.00 1590.00 - - - 1400
Fine Aggregate 1 cu.m 1375.00 1250.00 - - - 1500
Coarse Aggregate 3/4" 1 cu.m 1445.00 1590.00 - - - 1300
IV. Form Works
2" x 6" x 8' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 6" x 10' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 6" x 12' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 4" x 8' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 4" x 10' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 4" x 12' Good Lumber 1 bdft 56.00 60.00 55.00 - 52
2" x 3" x 8' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 3" x 10' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 3" x 12' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 2" x 8' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 2" x 10' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
2" x 2" x 12' Good Lumber 1 bdft 56.00 60.00 55.00 - 52 -
1/4" x 4" x 8" Plywood 1 pc/s 344.00 340.00 392.00 - - 300
1/4" x 4" x 8" Ficem Board 1 pc/s 670.00 670.00 - - -
1/2" x 4" x 8" Marine Plywood 1 pc/s 626.00 595.00 657.00 - - -
3/4" x 4" x 8" Plywood 1 pc/s 1122.00 1145.00 - - 1200 1020
1.2mm x 2" x 6" x 20' C-Purlin 1 pc/s #DIV/0! - - - -
1/4" x 2" x 6m Flat Bar 1 pc/s #DIV/0! - - - -
V. Painting Works
Flat Latex Paint 1 lit/s 195.00 195.00 - - - -
Semi-Gloss Latex Paint 1 lit/s 215.00 215.00 - - - -
Primer Coat Paint 1 lit/s 210.00 210.00 - - - -
Baby Roller 1 pc/s 63.00 55.00 - - 70.00 -
7" Paint Roller 1 pc/s 100.00 100.00 - - - -
4" Paint Brush 1 pc/s 100.00 110.00 - - 90.00 -
3" Paint Brush 1 pc/s 35.00 50.00 - - 20.00 -
Skim Coat 1 bag/s 413.00 525.00 - - 300.00 -
Sand Paper #200 1 li.meter 25.00 25.00 - - - -
Sand Paper #100 1 li.meter 57.00 57.00 - - - -
Wall Putty 1 gal/s 485.00 485.00 - - - -
VI. PPE
Type 2 Class G Heavy duty Hard Hat with strap 1 pc/s 930.00 930.00 - -
Rubberized Palm Hand Gloves 1 pc/s 110.00 70.00 - 150.00 -
Dust Mask 1 pc/s 40.00 30.00 - 50.00 -
Reflectorized Safety Vest 1 pc/s 165.00 165.00 - - - -
VII. Miscellaneous
Blown Asphalt (Expansion joint filler, 20 kg per bag) 1 bag/s 7000.00 7000.00 - - - -
Hacksaw Set 1 pc/s 300.00 300.00 - - -
4" Cutting Disk 1 pc/s 36.00 40.00 32.00 35.00
14" Cutting Disk 1 pc/s 249.00 250.00 244.00 250.00 250
4" Grinding Disk 1 pc/s 45.00 40.00 - - 50
20 Liters - Empty Plastic Container 1 pc/s 400.00 400.00 - - -
Sack Canvas ( 2.4m x 25m) 1 roll/s 2950.00 2950.00 - - -
200 Liters - Empty Drums 1 pc/s 2100.00 2100.00 - - -
Shovel (round tip, tempered) 1 pc/s 750.00 750.00 - - -
Digging Bars (25mmØ x 1.5m, hexagonal section, 1 pc/s 860.00 860.00 - - -
Diagonal Wire Mesh Fence 1350.00 1350.00 - - -
VIII. Tile Works
0.60m x 0.60m Unglazed Granite Tiles 1 pc/s 210.00 215.00 - 229.00 185.00 -
0.60m x 0.60m Glazed Granite Tiles 1 pc/s 200.00 - 189.00 210.00 -
0.60m x 0.60m Non-Skid Ceramic Tiles 1 pc/s 240.00 250.00 - 229.00 - -
0.60m x 0.60m Ceramic Tiles 1 pc/s 212.00 250.00 - 199.00 185.00 -
0.40m x 0.40m Unglazed Granite Tiles 1 pc/s 80.00 - - 89.00 70.00 -
0.40m x 0.40m Glazed Granite Tiles 1 pc/s 109.00 - - 109.00 - -
0.40m x 0.40m Non-Skid Ceramic Tiles 1 pc/s 87.00 100.00 - 99.00 60.00 -
0.40m x 0.40m Ceramic Tiles 1 pc/s 80.00 100.00 - 79.00 60.00 -
0.30m x 0.30m Unglazed Granite Tiles 1 pc/s 62.00 - - 62.00 - -
0.30m x 0.30m Glazed Granite Tiles 1 pc/s 60.00 - - 49.00 70.00 -
0.30m x 0.30m Non-Skid Ceramic Tiles 1 pc/s 56.00 60.00 - 62.00 45.00 -
0.30m x 0.30m Ceramic Tiles 1 pc/s 52.00 60.00 - 49.00 45.00 -
0.20m x 0.20m Unglazed Granite Tiles 1 pc/s 29.00 - - 29.00 - -
0.20m x 0.20m Glazed Granite Tiles 1 pc/s 15.00 - - 15.00 - -
0.20m x 0.20m Non-Skid Ceramic Tiles 1 pc/s 19.00 - - 19.00 - -
0.20m x 0.20m Ceramic Tiles 1 pc/s 19.00 - - 19.00 - -
Tile Adhesive 1 bag/s 305.00 300.00 - 249.00 350.00 320
Tile Grout 1 pack/s 125.00 125.00 - 130.00 120
4” Diamond Tile Rotary Blade 1 pc/s 429.00 485.00 - 500.00 300.00 -
Tile Trim (PVC) 1 pc/s 93.00 95.00 - 90.00 -
Tile Trim (Aluminum) 1 pc/s 210.00 270.00 - 190.00 170
43mm x 1.20m Stair Nosing Trim F-Type 1 pc/s 693.00 705.00 - 680.00 -
IX. Doors and Windows
0.60m x 2.10m PVC Door w/ Door Jamb w/ complete accessorie 1 set 2,220.00 2760.00 - 2000.00 1900
0.90m x 2.10m Wooden Door w/ complete accessories 1 sq.m. 7,534.00 9100.00 - 7000.00 6500
Aluminum Frame with 1/8” thk. Glass 1 sq.m. 3,000.00 - - 3000.00 -
X. Roofing Works
0.66m x 2.44m (26”x8’) Corrugated GI Sheet, Gauge 24 1 pc/s - - - -
0.66m x 2.44m (26”x8’) Corrugated GI Sheet, Gauge 26 1 pc/s 518.00 518.00 - - -
0.66m x 3.05m (26”x10’) Corrugated GI Sheet, Gauge 24 1 pc/s - - - - -
0.66m x 3.05m (26”x10’) Corrugated GI Sheet, Gauge 26 1 pc/s 650.00 650.00 - - -
0.66m x 3.66m (26”x12’) Corrugated GI Sheet, Gauge 24 1 pc/s - - - - -
0.66m x 3.66m (26”x12’) Corrugated GI Sheet, Gauge 26 1 pc/s 780.00 780.00 - - -
0.66m thk. x 2.4m GI Plain Sheet 1 pc/s 1150.00 1150.00 - - -
Umbrella Nail/Roofing Nail 1 kg/s 100.00 100.00 - - -
Vulcaseal 1 lit/s 700.00 700.00 - - -
XI. Plumbing Fixture
Water Closet w/ Flush Tank (complete set) 1 set/s 5375.00 5950.00 - 4800.00 -
Lavatory (complete set w/ faucet) 1 set/s 2900.00 - 2900.00 - -
Floor Drain 100mm x 100mm (metal) 1 pc/s 135.00 135.00 - - -
1/2"Ø x 90° PVC Bend Blue (plain & threated) 1 pc/s 26.00 27.00 25.00 - -
1/2"Ø x 1/2"Ø x 1/2"Ø PVC Plain Tee (blue) 1 pc/s 27.00 29.00 25.00 - -
1/2"Ø GI Coupling (plain and threated) 1 pc/s 55.00 55.00 - - -
1/2"Ø x 8' PVC Plain single hub (blue) 1 pc/s 76.00 127.00 25.00 - -
1/2"Ø Gate Valve (Brass) 1 pc/s 380.00 380.00 - - -
Teflon Tape 1 roll/s 19.00 12.00 25.00 - -
1/2"Ø GI Coupling (plain and threated) 1 pc/s 55.00 55.00 - - -
1" Screened Wire Mesh 1 l.m. 126.00 190.80 85.00 - 100
1/8" Screened Wire Mesh 1 l.m. 99.00 110.00 85.00 - 100
XII. OFFICE SUPPLIES G AND D OFFICE SUPPLIES JO-LEA SCHOOL SUPPLIES TRADING MEAD MARKETING PLUS Q GEN. MERC.
Paper, Multi-purpose (Copy) a4, 70 gsm 1 reams 240.25 235.00 240.00 226.00 260.00
Paper Multi-purpose (Copy) Long, 70 gsm 1 reams 260.00 250.00 260.00 260.00 270.00
Pencil lead with eraser 1 pcs 11.25 10.00 12.00 8.00 15.00
Ballpen, fine point (black, blue & red) 1 pcs 12.00 12.00 14.00 6.00 16.00
Correction Tape 1 pcs 44.25 45.00 50.00 22.00 60.00
Stapler, Standard Type, load cap: 200 staples min 1 pc 236.50 160.00 170.00 441.00 175.00
Staple Wire for heavy duty staplers 1 box 109.75 110.00 125.00 74.00 130.00
Fastener 1 bxs 43.75 45.00 48.00 32.00 50.00
Masking Tape 1 pcs 69.00 80.00 85.00 26.00 85.00
Clear Tape 1 pcs 58.50 60.00 62.00 47.00 65.00
Puncher (big) 1 pc 263.25 280.00 290.00 188.00 295.00
Manila Paper 1 pcs 9.25 8.00 10.00 4.00 15.00
Crayons 1 bxs 35.25 35.00 37.00 29.00 40.00
Paper clip (big) 1 bxs 54.25 60.00 65.00 22.00 70.00
Pentel Pen 1 pcs 57.50 55.00 60.00 45.00 70.00
White Folder (long) 1 pcs 12.00 12.00 15.00 6.00 15.00
Brown Envelope (long) 1 pcs 12.00 8.00 10.00 3.00 27.00
Expandable Envelope (long) 1 pcs 23.25 22.00 25.00 18.00 28.00
Record Book, 300 pages, size: 214mm x 278 mm 1 pcs 126.25 130.00 138.00 92.00 145.00
Plastic Envelope with handle 1 pcs 124.25 120.00 140.00 90.00 147.00
Plastic Cover 1 yrds 1,152.50 1,120.00 1,200.00 1,040.00 1,250.00
Push Pin 1 box 44.50 40.00 50.00 28.00 60.00
Rubber Band, 70mm min lay flat length (#18) 1 box 191.00 180.00 195.00 - 198.00
Rubber Stamp (Paid, Inspected, Received by & Certified True
1 pcs 98.33 90.00 100.00 - 105.00
Copy)
Stamp pad 1 pc 53.00 55.00 62.00 30.00 65.00
Stamp Pad Ink 1 bottle 38.00 30.00 37.00 45.00 40.00
Printer Ink (Black) 1 bottle 435.00 420.00 440.00 430.00 450.00
Printer Ink (Cyan) 1 bottle 435.00 420.00 440.00 430.00 450.00
Printer Ink (Yellow) 1 bottle 435.00 420.00 440.00 430.00 450.00
Printer Ink (Magenta) 1 bottle 435.00 420.00 440.00 430.00 450.00
XIII. FILING CABINET BOMBAY BAZAAR LIGHTHOUSE COOPERATIVE CAGAYAN APPLIANCES
Filing Cabinet 3 Drawers 1 unit 10,233.33 10,900.00 8,500.00 11,300.00
XIV. TARPAULIN CALYN ENTERPRICES RC STICKER AVENUE M SOUVENIR PRINT CENTER
tarpaulin (as per template) 1 sq.ft 33.33 25.00 35.94 39.06
XV. Project Marker DIWA PRINTING PRESS JED ADS ELY'S
600mm (24") x 450mm (18") Brass Plate 1 plate 19,866.67 24000 21,600.00 14000
600mm (24") x 450mm (18") Steel Plate 1 plate 12,000.00 - 19,440.00 10000 12000
XVI. MATERIAL TESTING E.B. TESTING CENTER MEGA TESTING CENTER TERM CONC. & MATERIAL TESTING
Field Density Test (FDT) 1 hole 433.34 400 500.00 400.00 450
Flexural Strength 1 sample 118.33 115 120.00 120.00
Compressive Strength 1 sample 106.67 100.00 120.00 100.00 110
END- USER/ UNIT : Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan
TITLE : Construction of One (1) Unit Classroom
#NAME? HARDWARE MATERIALS and AGGREGATES (Includes freight cost) #NAME? 902,715.23
Competitive
LOT 1 #NAME? #NAME?
Bidding
LOT 4 MATERIALS FOR OFFICE SUPPPLIES (Includes freight cost) SVP 5,327.00
Negotiated
Procurement;Com
LOT 6 PAKYAW LABOR CONTRACT munity 193,775.00
Participation(Organ
ized Group)
#NAME?
KALAHI-CIDSS NATIONAL COMMUNITY-DRIVEN DEVELOPMENT
PAYAPA AT MASAGANANG PAMAYANAN
0.40m x 0.40m Steel Jamb Awning Window with Clear Glass 1.00 set 2,150.00 2,150.00 - - - -
X. Roofing Works
0.80m x 2.44m (32”x8’) Corrugated GI Sheet, Gauge 24 1.00 pc/s 480.00 - - - 480.00 - -
0.80m x 2.44m (32”x8’) Pre-painted Corrugated GI Sheet,
Gauge 24 1.00 pc/s 520.00 520.00 - - 520.00 - -
0.80m x 2.44m (32”x8’) Corrugated GI Sheet, Gauge 26 1.00 pc/s 510.00 464.00 575.00 480.00 520.00 - -
0.80m x 3.05m (32”x10’) Corrugated GI Sheet, Gauge 24 1.00 pc/s 600.00 - - - 600.00 - -
0.80m x 3.05m (32”x10’) Pre-painted Corrugated GI Sheet,
Gauge 24 , (green) 1.00 pc/s 650.00 650.00 - - 650.00 - -
0.80m x 3.05m (32”x10’) Corrugated GI Sheet, Gauge 26 1.00 pc/s 610.00 580.00 - 600.00 650.00 - -
0.80m x 3.66m (32”x12’) Corrugated GI Sheet, Gauge 24 1.00 pc/s 735.00 690.00 - - 780.00 - -
0.80m x 3.66m (32”x12’) Pre-painted Corrugated GI Sheet,
Gauge 24 1.00 pc/s 780.00 780.00 - - 780.00 - -
0.80m x 3.66m (32”x12’) Corrugated GI Sheet, Gauge 26 1.00 pc/s 746.00 - 737.00 720.00 780.00 - -
Pre-fab pre-painted Ridge Roll, Gauge 24 1.00 pc/s 415.00 420.00 - 375.00 450.00 - -
Pre-fab pre-painted Gutter, Gauge 24, 2.4m 1.00 pc/s 435.00 420.00 - - 450.00 - -
Pre-fab pre-painted End Flashing, Gauge 24, 2.40m 1.00 pc/s 420.00 420.00 -
Metal Tex Screw (self-tapping) 1.00 pc/s 4.00 3.00 3.00 3.00 4.00 - -
Blind Rivet 1.00 box/es 398.00 420.00 390.00 400.00 380.00 - -
Umbrella Nail/Roofing Nail 1.00 kg/s 107.00 130.00 95.00 100.00 100.00 - -
Vulcaseal 1.00 lit/s 715.00 720.00 640.00 750.00 750.00 - -
XI. Sanitary and Plumbing Works
Water Closet w/ Flush Tank (complete set) 1.00 set/s 6,500.00 - 6,500.00 - 6,500.00 - -
Lavatory with Faucet (complete set of accessories, ceramic) 2,950.00 2950.00 - - -
Lavatory with Faucet (complete set of accessories, stainless) 1.00 set/s 2,950.00 2950.00 - - - - -
20mmØ (3/4”) x 8’ PVC Plain single hub (blue) 1.00 pc/s 105.00 95.00 105.00 100.00 120.00 - -
15mmØ (1/2”) x 8’ PVC Plain single hub (blue) 1.00 pc/s 83.00 85.00 95.00 70.00 80.00 - -
1/2ӯ x 1/2ӯ PVC Plain Tee (blue) 1.00 pc/s 18.00 16.00 18.00 15.00 20.00 - -
3/4ӯ x 1/2ӯ PVC Reducer (blue) 1.00 pc/s 25.00 25.00 20.00 25.00 30.00 - -
PVC Coupling 15mmØ (1/2”), (plain and threaded) 1.00 pc/s 18.00 16.00 20.00 15.00 20.00 - -
PVC Coupling 15mmØ (1/2”), (plain) 1.00 pc/s 16.00 16.00 15.00 10.00 20.00 - -
15mmØ (1/2”) x 90° PVC Bend (plain and threaded) 1.00 pc/s 20.00 16.00 18.00 18.00 25.00 - -
15mmØ (1/2”) x 90° PVC Bend (plain) 1.00 pc/s 19.00 16.00 18.00 15.00 25.00 - -
1/2ӯ PVC Ball Valve (blue) 1.00 pc/s 85.00 85.00 80.00 75.00 100.00 - -
G.I. Coupling 15mmØ (1/2”) (plain and threaded) 1.00 pc/s 47.00 - 65.00 25.00 50.00 - -
1/2ӯ Brass Gate Valve 1.00 pc/s 284.00 - 250.00 350.00 250.00 - -
100mmØ x 3m Sanitary Pipe, single hub (orange) 1.00 pc/s 465.00 - - 450.00 480.00 - -
75mmØ x 3m Sanitary Pipe, single hub (orange) 1.00 pc/s 397.00 400.00 455.00 350.00 380.00 - -
50mmØ x 3m Sanitary Pipe, single hub (orange) 1.00 pc/s 274.00 295.00 300.00 250.00 250.00 - -
100mmØ x 90° Bend (orange) 1.00 pc/s 137.00 - 120.00 140.00 150.00 - -
75mmØ x 90° Bend (orange) 1.00 pc/s 95.00 100.00 80.00 100.00 100.00 - -
50mmØ x 90° Bend (orange) 1.00 pc/s 54.00 60.00 55.00 45.00 - - -
100mmØ x 45° Bend (orange) 1.00 pc/s 135.00 140.00 180.00 120.00 100.00 - -
75mmØ x 45° Bend (orange) 1.00 pc/s 105.00 100.00 80.00 90.00 150.00 - -
50mmØ x 45° Bend (orange) 1.00 pc/s 49.00 50.00 55.00 40.00 - - -
100mmØ x 100mmØ Wye (orange) 1.00 pc/s 180.00 175.00 180.00 175.00 190.00 - -
100mmØ x 50mmØ Wye Reducer (orange) 1.00 pc/s 90.00
50mmØ x 50mmØ Wye (orange) 1.00 pc/s 70.00 75.00 80.00 65.00 60.00 - -
100mmØ x 100mmØ Tee (orange) 1.00 pc/s 182.00 175.00 180.00 180.00 190.00 - -
50mmØ x 50mmØ Tee (orange) 1.00 pc/s 74.00 75.00 80.00 80.00 60.00 - -
100mmØ P-Trap (orange) 1.00 pc/s 170.00 - 180.00 180.00 150.00 - -
50mmØ P-Trap (orange) 1.00 pc/s 94.00 - 100.00 80.00 100.00 - -
100mmØ PVC Cleanout 1.00 pc/s 130.00 150.00 120.00 150.00 100.00 - -
50mmØ x 50mmØ PVC Cleanout 1.00 pc/s 79.00 75.00 85.00 75.00 - - -
Solvent Cement (100cc) 1.00 can/s 118.00 100.00 100.00 120.00 150.00 - -
Floor Drain 100mm x 100mm (metal) 1.00 pc/s 124.00 120.00 - 100.00 150.00 - -
Faucet, Brass 1/2"Ø 1.00 pc/s 245.00 220.00 280.00 180.00 300.00 - -
XIII. Electrical Works
Electrical Conduit uPVC, 20mmØ (orange) 1.00 pc/s 98.00 125.00 95.00 80.00 90.00 - -
Entrance Cap 25mmØ 1.00 pc/s 131.00 130.00 130.00 150.00 100.00 - 144.00
Junction Box, 4” x 4” G.I. 1.00 pc/s 58.00 70.00 45.00 - - - 59.00
Utility Box 2” x 4” G.I. 1.00 pc/s 45.00 40.00 35.00 - - - 59.00
3.5mm2 THHN Wire 1.00 1,193.00 33.00 35.00 29.00 30.00 - - 38.00
8.0mm2 TW (G) Wire 1.00 li.meter 83.00 80.00 - - - - 85.00
3.5mm2 TW (G) Wire 1.00 li.meter 33.00 - 27.00 - - - 38.00
14.0mm2 THHN Wire 1.00 li.meter 137.00 180.00 110.00 140.00 - - 117.00
Single Convenience Outlet, Grounding Type, 15 AMP, 230V
(EF) 1.00 pc/s 124.00 130.00 110.00 90.00 150.00 - 138.00
Duplex Convenience Outlet, Grounding Type, 20A, 250V 1.00 pc/s 198.00 200.00 - - 180.00 - 212.00
Duplex Convenience Outlet, Grounding Type, 20A, 250V (WP) 1.00 pc/s 661.00 - 600.00 - - - 721.00
Single Pole Wall Switch in One Switch Plate (10 AMP, 230V) 1.00 pc/s 111.00 130.00 125.00 90.00 - - 96.00
2 Single Pole Wall Switch in One Switch Plate (10 AMP, 230V) 1.00 pc/s 179.00 200.00 170.00 175.00 190.00 - 159.00
3-Way Switch 1.00 pc/s 107.00 140.00 85.00 130.00 100.00 - 80.00
2 – 18W, 230V, 60 Hz, AC Fluorescent Lighting Fixture, (Box Ty 1.00 set/s 1537.00 - - - - - 1537.00
1 - 18W, 230V, 60Hz AC Fluorescent Lighting Fixture, (Box Typ 1.00 set/s 1272.00 - - - - - 1272.00
Panel Box, Flush Type, 6 Branches 1.00 set/s 790.00 - 850.00 850.00 800.00 - 658.00
Circuit Breaker, 20A 2P 1.00 set/s 434.00 485.00 400.00 375.00 450.00 - 456.00
Circuit Breaker, 40A 2P 1.00 set/s 469.00 520.00 450.00 450.00 - - 456.00
Wall Fan, 60W, 230V, 60Hz 1.00 set/s 2500.00 2500.00 2500.00 - - - -
Electrical Tape 1.00 pcs 64.00 75.00 60.00 55.00 - - -
B. OFFICE SUPPLIES
Noted:
NOTE:
EQUIPMENT RATES Based on DPWH
Per Day (8 hours) Per Hour equipment Rental as
Backhoe with hammer ₱ 15,134.80 ₱ 1,998.10 per ME
Payloader ₱ 13,864.00 ₱ 1,733.00
Dumptruck ₱ 11,360.00 ₱ 1,420.00
Grader ₱ 17,384.00 ₱ 2,173.00
Plate Compactor ₱ 123.00 ₱ 984.00
Concrete Vibrator ₱ 730.00 ₱ 91.25
Road Roller ₱ 13,216.00 ₱ 1,652.00
Single Bagger Mixer ₱ 1,376.00 ₱ 172.00
Transit Mixer ₱ 10,544.00 ₱ 1,318.00
Welding Machine ₱ 2,968.00 ₱ 371.00
Bar Cutter ₱ 1,758.00 ₱ 219.75
Bar Bender ₱ 2,812.00 ₱ 351.50
Water Truck (1000 gal) ₱ 8,520.00 ₱ 1,065.00
Bulldozer ₱ 27,032.00 ₱ 3,379.00
Batching Plant ₱ 9,664.24 ₱ 1,208.03
Concrete Saw, Blade 14" dia.
(7.5hp) ₱ 1,339.04 ₱ 167.38
Concrete Screeder (5.5 Hp)
Pick-up Vehicle - -
3.0 STRUCTURAL EXCAVATION ( Column Footing) Total Excavation Works 32.00 cu.m.
DEPTH WIDTH LENGTH No. of Volume
(meters) (meters) (meters) Footing (cubic meters) Total Concrete Works 28.00 cu.m.
FOOTING 1 1.10 1.00 1.00 8.00 9.00 Total Portland 253 pcs
FOOTING 2 1.10 1.00 1.00 3.00 4.00
TIE BEAM 0.50 0.25 33.950 1.00 5.00
14.00 ok
5.1d #16 G.I. Tie Wire: use 0.40m length: 1kg @ 53m
`
5.4 Tie Beam and Lintel Beam
LENGTH WIDTH HIEGHT Volume (cubic Total Volume
Beam No. No. of Beam
(meters) (meters) (meters) meters) (cubic meters)
Tie Beam 1 33.95 0.25 0.30 1 2.55 3.00
Lintel Beam 1 16.80 0.10 0.20 1 0.34 1.00
Total volume 4.00
LENGTH
BAR
(mm) No. of Total Length No. of bars @ Beam Length splice length bend
DIAMETER No. of Beam say
=Beam size + bars/beam (mm) 6m (mm) (mm) (mm)
(mm)
splice + bend
Roof Beam 1a (Longer side) 16 10100.00 6 2 121200 20.20 6800.00 800 250 24.00 8800 10,100.00
Roof Beam 1a (L/3) 16 1800.00 4 2 14400 1400.00 800 250 6.00 1400 31,200.00 6 pcs
Roof Beam 1a (3L/5) 16 1600.00 2 2 6400 900.00 800 250 3.00 900 12,800.00 3 pcs
Roof Beam 1b (Shorter side) 16 8500.00 6 2 102000 17.00 7200.00 800 250 24.00 7200 8,500.00
Roof Beam 1b (L/3) 16 1500.00 4 2 12000 1100.00 800 250 5.00 1100 26,400.00 5 pcs
Roof Beam 1b (3L/5) 16 1820.00 2 2 7280 700.00 800 250 2.00 700 12,000.00 2 pcs
Roof Beam 2 16 4375.00 6 800
Lintel Beam 12 10100.00 2 2 40400 6.73 8800.00 800 250 16.00
Roof Beam 1a 10 1120 74 2 165760 27.63 250 350 40 100 3-50, 3-75,3-100,rest 150 6800.00 28.00 1120
Roof Beam 1b 10 1120 62 2 138880 23.15 250 350 40 100 3-50, 3-75,3-100,rest 150 7200.00 24.00 1120
Roof Beam 2 10 1020 57 1 58140 9.69 250 300 40 100 3-50, 3-75,3-100,rest 150 4375.00 10.00 1020
Lintel Beam 10 300 74 2 44400 7.40 100 200 40 100 3-50, 3-75,3-100,rest 150 8800.00 8.00
267
Total 10mm Stirrups 70.00 ok
5.3d #16 G.I. Tie Wire: use 0.40m length: 1kg @ 53m
Total
No. of bars No. of bars
No. of Beam Length tie wire in kgs. say
(stirrups) (main)
(meters)
267 6 7 4485.6 84.63 85.00
Total No. of G.I Wire 85.00 ok
LENGTH
BAR
(mm) No. of Total Length No. of bars @ Beam Length splice length bend
DIAMETER No. of Beam say
=Beam bars/beam (mm) 6m (mm) (mm) (mm)
(mm)
size+bend
1 Tie Beam 1a 16 10100.00 4 2 80800 13.47 6800.00 800 250 16.00
2 Tie Beam 1b 16 8500.00 4 2 68000 11.33 7200.00 800 250 8.00
3 Tie Beam 2 16 4375.00 4 1 17500 2.92 800 250
4
14000.00
193 329
Total 10mm Stirrups 53.00 ok
5.4 #16 G.I. Tie Wire: use 0.40m length: 1kg @ 53m
Total
No. of bars No. of bars
No. of Beam Length tie wire in kgs. say
(stirrups) (main)
(meters)
193 4 5 1158 21.85 22.00
Total No. of G.I Wire 22.00 ok
Septic Vault/Tank
Splice length
BAR Longitudinal Longitudinal Splice length No. bars
Trasnverse Transverse no. bars no. bars Total Length of bars Total Length of bars No. bars
DIAMETER Bar No. of slab spacing (transverse) No. of Bars for Splices (longitudin
Bar (meters) spacing (m) (longitudinal (trans) (long) (tranverse) (longitudinal) (tranverse)
(meters) (meters) (meters) mm al)
) meters say
Septic Vault (Bottom Slab) 10 1.630 3.130 1 0.30 0.30 10 6 17.01 18.78 1 3 4 8.00
Septic Vault (Top Slab) 10 1.630 3.130 1 0.20 0.20 16 9 25.51 28.17 1 5 5 11.00
Splice length
BAR Longitudinal Longitudinal Splice length No. bars
Trasnverse Transverse no. bars no. bars Total Length of bars Total Length of bars No. bars
DIAMETER Bar No. of slab spacing (transverse) No. of Bars for Splices (longitudin
Bar (meters) spacing (m) (longitudinal (trans) (long) (tranverse) (longitudinal) (tranverse)
(meters) (meters) (meters) mm al)
) meters say
0 0.00 0.00 1 0.00 0 0 0.00 0.00 0.00 0.00 0 0.00
10 6 1 25.04 0.47245 1
16 9 1 56.34 1.06302 2
Total No. of G.I Wire 3.00 ok
Water: 0.98drums/cu.m of concrete
Volume of total No. of
no. of drums wastage say
Concrete drums
2.00 2.0 0.20 2.2 3.00
Area
Length Height
(square Doors Window total area CHB total say
(meters) (meters)
meters)
Exterior Walls 29.60 3.05 90.28 4.2 9.36 76.72 997.36 998.00
Trianglular Wall 7.30 1.60 11.68 0 0 11.68 151.84 152.00
Comfort Room (up to Top RB-2) 4.35 2.35 10.22 1.3 0.16 8.80 114.43 115.00
Comfort Room (CHB above RB-
1.55 0.63 0.98 0 0 0.98 12.69 13.00
2)
Septic Vault/Tank 10.50 1.80 18.90 0 0 18.90 245.70 246.00
Total No. of 4" CHB 1278.00 ok
Total No. of 6" CHB 246.00 ok
Total Area 117.08
Area of 4" Area of 6" Total MIXTURE FOR MORTAR CEMENT SAND
say
Materials: CHB CHB Quantity
C 0.394 0.0438
Portland Cement (pcs) 98.18 18.90 53.03 54.00 Factor for 6" CHB
Sand (Washed) (cu.m) 98.18 18.90 5.90 6.00 MIXTURE FOR MORTAR CEMENT SAND
C 0.759 0.0844
6.1c WALL BARS (Vertical)
Total No. of Total No. of
Spacing Length of Each Total Length No. of Bars for Total No. of
Bar Diameter Perimeter Vertical Bars with
(meters) Bar (meters) Splicing/bending Bars
Bars splicing
Main Building 12 29.60 0.40 75.00 3.48 260.85 0 44
Comfort Room 12 4.35 0.40 12.00 2.68 32.14 0 6
5.2d #16 G.I. Tie Wire: use 0.40m length: 1kg @ 53m
Total number
Total number of Total Length tie wire in
of Horizontal say
Vertical Bars (meters) kgs.
Bars
75.00 5.00 112.5000 2.12 3
12.00 4.00 14.4000 0.27 1
Total 4.00 ok
Area
Length Height
(square Doors Window total area Sub total say
(meters) (meters)
meters)
Roof Beam 1 29.60 1.05 31.08 0.00 0.00 31.08 31.08 32.00
Roof Beam 2 4.35 0.75 3.26 0.00 0.00 3.26 3.26 4.00
Column 1 0.90 22.80 20.52 0.00 0.00 20.52 20.52 21.00
Column 2 0.80 7.20 5.76 0.00 0.00 5.76 5.76 6.00
King Post 0.90 3.20 2.88 0.00 0.00 2.88 2.88 3.00
Front Elevation (Main Structure) 8.40 3.05 25.62 4.20 4.68 33.48 33.48 34.00
Right Side Elevation (Main
6.40 3.05 19.52 0.00 0.00 39.04 39.04 40.00
Structure)
Rear Elevation (Main Structure) 8.40 3.05 25.62 1.26 4.68 39.36 39.36 40.00
Left Side Elevation (Main
6.40 3.05 19.52 0.00 0.00 39.04 39.04 40.00
Structure)
Triangular Wall (Main
7.30 1.60 11.68 0.00 0.00 23.36 23.36 24.00
Structure)
Right Side Elevation (CR) 1.30 2.25 2.93 0.00 0.16 5.53 5.53 6.00 240.00 266.00
Rear Elevation (CR) 1.50 2.25 3.38 0.00 0.00 6.75 6.75 7.00
Left Side Elevation (CR) 1.55 2.25 3.49 0.00 0.00 6.98 6.98 7.00
Triangular Wall (CR) 1.55 0.63 0.98 0.00 0.00 1.95 1.95 2.00
Septic Vault/tank (inside only) 12.00 1.80 21.60 0.00 0.00 21.60 21.60 22.00
288.00 ok
Total Area 288.00 ok
8.2a PURLINS
No of 3" x No. of 3" x
Width Spacing Total
Length (meters) 2" Purlins 2"Purlins @ say area
(meters) (meters) Length
location 3.65 meters
12.10 10.00 0.60 18.00 217.80 59.67 121.00
3.63 2.75 0.60 6.00 21.75 5.96 9.97
Total 66.00 66 121.00 ok
Length of Roof Width of Roof No. of GI sheet Effective No. of GI Total G.I. in
say say
(meters) (meters) per Width Width sheet Linear Meters
10.90 5.00 2.0 0.8 15.00 30 60.00 Main Structure
3.625 2.75 1.0 0.8 6.00 6 6.00 CR
Total 66.00 66 ok
INSIDE
Plywood (1/2" x 4' x 8') 8.8 6.8 4 6 24 pcs
Plywood (1/2" x 4' x 8') 1.5 1.55 1 2 2
OUTSIDE
Plywood (1/2" x 4' x 8') 10.9 0.85 5 1 5 pcs
Plywood (1/2" x 4' x 8') 10.9 0.85 5 1 5
Plywood (1/2" x 4' x 8') 12.6 0.8 6 1 6
Plywood (1/2" x 4' x 8') 13 0.8 6 1 6 pcs
48.00 ok
No. of Cement
Area
(square Area By Hundred say Unit
meters) Method CHB
Materials:
Total Area 77.05
Portland Cement 35.00
Sand (Washed) 4.00
Tile Grout 6.00
Tile Adhesive 20.00
bd ft per M
number of height total
Area of Forms Total length total length using 2x3x12 pcs say say
columns (table 5-3) board ft
Fajardo
Vertical 0.00 6.00 6.00 2x3 0 0.00 0 0.00
Horizontal 0.00 4.70 6.00 2x2 0 0.00 0 0.00
Total 0.00 0.00 0.00
PAINTING WORKS
a) Material Cost
Delivered Cost Freight Cost Pick-up Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
Mixed Gravel and Sand cu.m 10.00 31.75 317.46 833.00 8,330.00
Sub-totals 0.00 317.460 8,330.00
Total Material Cost for the Item 8,647.46
c) Equipment Rental
Using plate compactor Volume = 8.10 cu.m
Productivity Output = 50.00 cu.m /day
Planned no. of Equipment= 1.00
Duration= 0.16 say 1.00 day
ITEM 900(1) STRUCTURAL CONCRETE (Column Footing, Column, King Post, Tie Beam, Roof Beam, Slab on Fill, Septic Vault)
Volume= 28.00 cu.m
MATERIAL FACTORS: Class for concrete
cement mixed gravel & sand
A
9 1.215
a) Material Cost
Delivered Cost Freight Cost Pick-up Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
Mixed Gravel and Sand cu.m 35.00 31.75 1,111.11 833.00 29,155.00
Portland Cement Type 1 (40kg) bags 252.00 0.83 208.09 268.00 67,536.00
Sack Canvas ( 2.4m x 25m) roll/s 2.00 0.83 1.65 2,500.00 5,000.00
20 Liters - Empty Plastic Container pc/s 4.00 0.83 3.30 424.00 1,696.00
Sub-totals 0.00 1,324.16 103,387.00
Total Material Cost for the Item 104,711.16
b) Labor Cost
c) Equipment Rental
a) Material Cost
Delivered Cost Freight Cost Pick Up Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
16mmØ Reinforcing Steel Bars pcs 160.00 - - 0.83 132.12 387.00 61,920.00
12mmØ Reinforcing Steel Bars pcs 129.00 0.83 106.52 230.00 29,670.00
10mmØ Reinforcing Steel Bars pcs 288.00 0.83 237.82 163.00 46,944.00
GI Tie Wire #16 kgs 149.00 0.83 123.04 80.00 11,920.00
Sub-totals 0.00 599.50 150,454.00
Total Material Cost for the Item 151,053.50
b) Labor Cost
c) Equipment Rental
a) Material Cost
Delivered Cost Freight Cost Pick-up Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
1/2" x 4" x 8" Marine Plywood pcs 25.00 - - 0.30 7.58 765.00 19,125.00
2" x 2" x 12' Good Lumber bdft 824.00 0.30 249.85 62.00 51,088.00
Common Wire Nail (assorted) kg 19.00 0.38 7.22 88.00 1,672.00
Sub-totals 0.00 264.64 71,885.00
Total Material Cost for the Item 72,149.64
b) Labor Cost
b.1) Formworks
Quantity = 86.05 sq.m
b.1.1) Form Setting
Labor Productivity Output = 25.92 sq.m/gang
Planned no. of gang = 2.00 gang 1.00 skilled 2.00 unskilled/gang
Duration = 1.66 days say: 2.00 days
b.1.2) Form Removal
Labor Productivity Output = 51.84 sq.m/gang
Planned no. of gang = 2.00 gang 2.00 unskilled/gang
Duration = 0.83 days say 1.00 days
Form Seting & Removal
Manpower No. Rate/day No. of Days Req'd Total Amount
Skilled 2.00 550.00 2.00 2,200.00
Unskilled 4.00 450.00 3.00 5,400.00
Sub-total Labor Cost for the Item 7,600.00
a) Material Cost
Delivered Cost Freight Cost Pick up Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
4" thk CHB (Machine Built) pcs 1,278.00 - - 0.38 485.38 15.00 19,170.00
6" thk CHB (Machine Built) pcs 246.00 0.38 93.43 19.00 4,674.00
Portland Cement bags 54.00 0.83 44.59 268.00 14,472.00
Fine Aggregate cu.m 6.00 31.75 190.48 833.00 4,998.00
12mmØ Reinforcing Steel Bars pcs 92.00 0.83 75.97 230.00 21,160.00
GI Tie Wire #16 kgs 4.00 0.83 3.30 80.00 320.00
Sub-totals 0.00 893.15 64,794.00
Total Material Cost for the Item 65,687.15
a) Labor Cost
Productivity Output = 12.00 sq.m/day
Planned no. of Manpower = 3.00 gang 1.00 skilled 2.00 unskilled
Duration = 3.25 days say 3.50 days
Manpower No. Rate/day No. of Days Req'd Total Amount
Skilled 3.00 550.00 3.50 5,775.00
Unskilled 6.00 450.00 3.50 9,450.00
Total Labor Cost for the Item 15,225.00
a) Material Cost
Delivered Cost Freight Cost Pick Up Cost
Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
Portland Cement Type 1 (40kg) pcs 77.00 - - 0.83 63.58 268.00 20,636.00
Fine Aggregate cu.m 8.00 31.75 253.97 833.00 6,664.00
1" Screened Wire Mesh li.m. 3.00 0.38 1.14 134.00 402.00
1/8" Screened Wire Mesh li.m. 6.00 0.38 2.28 105.00 630.00
Sub-totals 0.00 320.97 28,332.00
Total Material Cost for the Item 28,652.97
a) Labor Cost
Productivity Output = 20.00 sq.m/day
Planned no. of Manpower = 3.00 gang 1.00 skilled 2.00 unskilled
Duration = 4.80 days say 5.00 days
Manpower No. Rate/day No. of Days Req'd Total Amount
Skilled 3.00 550.00 5.00 8,250.00
Unskilled 6.00 450.00 5.00 13,500.00
Total Labor Cost for the Item 21,750.00
a) Material Cost
Pick up Cost Freight Cost Installation Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
D-1; 1.0m x 2.10m KD and Termite-Treated
set/s 2.00 13,850.00 27,700.00 500.00 1,000.00 1,500.00 3,000.00
Wooden Door w/ complete accessories
D-2; 0.60m x 2.10m PVC Door w/ Door Jamb w/
set 1.00 2,475.00 2,475.00 500.00 500.00 1,500.00 1,500.00
complete accessories
a) Material Cost
Pick up Cost Freight Cost Installation Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
W-1; (1.80m x 1.30m) Steel Jamb Jalousie Window
set/s 2.00 5,300.00 10,600.00 500.00 1,000.00 1,000.00 2,000.00
with Clear Blades
W-2; (2.40m x 1.30m) Steel Jamb Jalousie Window
set/s 1.00 7,000.00 7,000.00 500.00 500.00 1,000.00 1,000.00
with Clear Blades
W-3; (1.20m x 1.30m) Steel Jamb Jalousie Window
set/s 1.00 3,500.00 3,500.00 500.00 500.00 1,000.00 1,000.00
with Clear Blades
W-4; 0.40m x 0.40m Steel Jamb Awning Window
set/s 1.00 2,150.00 2,150.00 - - 1,000.00 1,000.00
with Clear Glass
Sub-totals 23,250.00 2,000.00 5,000.00
Total Material Cost for the Item 30,250.00
a) Material Cost
Delivered Cost Freight Cost Pick-up Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
0.30m x 0.30m Unglazed Granite Floor Tiles
pc/s 754.00 - - 0.38 286.37 50.00 37,700.00
(Classroom)
0.30m x 0.30m Unglazed Granite Floor Tiles (CR) pc/s 36.00 0.38 13.67 50.00 1,800.00
0.30m x 0.30m Glazed Granite Wall Tiles pc/s 123.00 0.38 46.71 50.00 6,150.00
Tile Adhesive bag/s 20.00 0.38 7.60 385.00 7,700.00
Portland Cement (mortar) bag/s 35.00 0.38 13.29 268.00 9,380.00
Tile Grout pack/s 6.00 0.38 2.28 145.00 870.00
Fine Aggregate cu.m 4.00 31.75 126.98 833.00 3,332.00
Tile Trim 8ft. (PVC) pc/s 6.00 0.38 2.28 99.00 594.00
4” Diamond Tile Rotary Blade pc/s 3.00 0.38 1.14 409.00 1,227.00
Sub-totals 0.00 500.32 68,753.00
Total Material Cost for the Item 69,253.32
b) Labor Cost
Productivity Output = 10.92 sq.m /gang-day
Planned no. of gang = 2.00 1 skilled/gang 1 laborers/gang
Duration= 3.53 say 4.00 days
Manpower No. Rate/day No. of Days Req'd Total Amount
Skilled 2.00 550.00 4.00 4,400.00
Unskilled 2.00 450.00 4.00 3,600.00
Total Labor Cost for the Item 8,000.00
b) Labor Cost
b.1) Ceiling Works
Quantity = 65.77 sq.m
A) Material Cost
Delivered Cost Freight Cost Pick-up Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
CHB WALLS/ CONCRETE AND CEILING- 2 Coats
Paint Flat Latex - White Primer gals 23.00 - - 0.38 8.74 705.00 16,215.00
Semi-gloss Latex Paint - color gals 22.00 0.38 8.36 805.00 17,710.00
varies on actual
Skim Coat bag/s 6.00 0.38 2.28 595.00 3,570.00
7" Paint Roller with Pan set 5.00 0.38 1.90 120.00 600.00
4" Paint Brush pcs 5.00 0.38 1.90 122.00 610.00
3" Paint Brush pcs 5.00 0.38 1.90 89.00 445.00
Gasa Tape pcs 5.00 0.38 1.90 53.00 265.00
Putty knife pair 3.00 0.38 1.14 35.00 105.00
Sandpaper #200 l.m. 4.00 0.38 1.52 81.00 324.00
Sandpaper #100 l.m. 4.00 0.38 1.52 81.00 324.00
Sub-totals 0.00 31.14 40,168.00
Total Material Cost for the Item 40,199.14
B) Labor Cost
Productivity Output = 50.00 sq.m/gang-day
Planned no. of gang = 1.00 2.00 skilled/gang 4.00 Laborer/gang
Duration = 7.54 days say 8.00 days
Description Quantity Days Rate / Day Total Amount
Skilled Laborers 2.00 8.00 550.00 8,800.00
Unskilled Laborers 4.00 8.00 450.00 14,400.00
Total Labor Cost for the Item 23,200.00
b) Labor Cost
a) Material Cost
Delivered Cost Freight Cost Pick-up Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
Electrical Conduit uPVC, 20mmØ (orange) pcs 28.00 1.41 39.55 98.00 2,744.00
20mmØ x 90 deg. Elbow (orange) pcs 30.00 1.41 42.37 25.00 750.00
Entrance Cap 25mmØ pcs 1.00 1.41 1.41 131.00 131.00
Junction Box, 4” x 4” G.I. pcs 5.00 1.41 7.06 58.00 290.00
Utility Box 2” x 4” G.I. pcs 7.00 1.41 9.89 45.00 315.00
Single Pole Wall Switch in One Switch Plate (10 1.00
pcs 1.41 1.41 111.00 111.00
AMP, 230V)
2 Single Pole Wall Switch in One Switch Plate (10 1.00
pcs 1.41 1.41 179.00 179.00
AMP, 230V)
3.5mm2 THHN Wire li.m. 240.00 1.41 338.98 33.00 7,920.00
8.0mm2 TW (G) Wire li.m. 20.00 1.41 28.25 83.00 1,660.00
Duplex Convenience Outlet, Grounding Type, 20A,
pcs 5.00 1.41 7.06 198.00 990.00
250V
1 - 18W, 230V, 60Hz AC Fluorescent Lighting
sets 4.00 1.41 5.65 1,272.00 5,088.00
Fixture, (Box Type)
Light Bulb, 24 Watts set 1.00 1.41 1.41 297.00 297.00
Ceiling Receptacle 4-1/4", 6A, 250V pcs 1.00 1.41 1.41 37.00 37.00
Panel Box, Flush Type, 6 Branches sets 1.00 1.41 1.41 790.00 790.00
Circuit Breaker, 20A 2P sets 2.00 1.41 2.82 434.00 868.00
Circuit Breaker, 40A 2P sets 2.00 1.41 2.82 469.00 938.00
Electrical Tape pcs 5.00 1.41 7.06 64.00 320.00
0.00 500.00 23,428.00
Total Material Cost for the Item 23,928.00
b) Labor Cost
Qty. 5 outlet
Productivity Output = 4.00 outlet/ gang
Planned no. of gang = 1.00 gang 2.00 skilled 2.00 unskilled/gang
Duration = 1.25 days say: 2.00 days
Manpower No. Rate/day No. of Days Req'd Total Amount
Skilled 2.00 550.00 2.00 2,200.00
Unskilled 2.00 450.00 2.00 1,800.00
Sub-total Labor Cost for the Item 4,000.00
a) Material Cost
Delivered Cost Freight Cost Pick-up Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
SEWER LINE WORKS
PVC Pipes
100mmØ Sanitary Pipe, single hub (orange) lm 9.00 - 1.75 15.73 155.00 1,395.00
50mmØ Sanitary Pipe, single hub (orange) lm 6.00 - 1.75 10.49 91.33 548.00
Elbow 45
100mmØ x 45° Bend (orange) pc 7.00 - 1.75 12.24 135.00 945.00
50mmØ x 45° Bend (orange) pc 6.00 - 1.75 10.49 49.00 294.00
Wye
100mmØ x 100mmØ Wye (orange) pc 2.00 - 1.75 3.50 180.00 360.00
Wye Reducer
100mmØ x 50mmØ Wye Reducer pc 2.00 1.75 3.50 90.00 180.00
Tee Reducer
100mmØ x 50mmØ Tee Reducer pc 1.00 - 1.75 1.75 90.00 90.00
P-trap
50mmØ P-Trap (orange) pc 1.00 - 1.75 1.75 94.00 94.00
Clean-out
100mmØ PVC Cleanout pc 2.00 - 1.75 3.50 130.00 260.00
Drains
Floor Drain 100mm x 100mm (metal) pc 1.00 - 1.75 1.75 124.00 124.00
VENT SYSTEMS
PVC Pipes and Fittings
PVC Pipes
50mmØ x 3m Sanitary Pipe, single hub (orange) lm 3.00 - 1.75 5.24 91.33 274.00
PVC Fittings
50mmØ x 90° Bend (orange) pc/s 1.00 - 1.75 1.75 54.00 54.00
STORM DRAINAGE SYSTEMS
75mm diameter lm 27.00 - 1.75 47.20 133.00 3,591.00
PVC Fittings
75mmØ x 90° Bend (orange) pc 21.00 - 1.75 36.71 95.00 1,995.00
WATERLINE SYSTEMS
PVC Pipes and Fittings
PVC Pipes
15mmØ (1/2") PVC Plain single hub (blue) lm 12.00 - 1.75 20.98 34.58 415.00
Elbow 90
15mmØ (1/2”) x 90° PVC Bend (plain) pc/s 6.00 - 1.75 10.49 19.00 114.00
15mmØ (1/2”) x 90° PVC Bend (plain and threaded) 3.00 1.75 5.24 18.00 54.00
Tee/Tee Reducer
1/2ӯ x 1/2ӯ PVC Plain Tee (blue) pc/s 2.00 - 1.75 3.50 18.00 36.00
Coupling
PVC Coupling 15mmØ (1/2”), (plain) pc/s 5.00 - 1.75 8.74 16.00 80.00
PVC Coupling 15mmØ (1/2”), (plain and threaded) pc/s 2.00 - 1.75 3.50 18.00 36.00
G.I. Coupling 15mmØ (1/2”) (plain and threaded) pc/s 2.00 1.75 3.50 27.00 54.00
End cap
15mmØ (1/2”) GI Male Plug pc/s 2.00 1.75 3.50 28.00 56.00
Valves and Accessories
1/2ӯ Brass Gate Valve pc/s 1.00 - 1.75 1.75 284.00 284.00
1/2ӯ Check Valve pc/s 1.00 - 1.75 1.75 215.00 215.00
Hose Bibb
Faucet, Brass 1/2"Ø pc/s 1.00 - 1.75 1.75 245.00 245.00
PLUMBING FIXTURES
Water Closet w/ Flush Tank (complete set) pc/s 1.00 - 1.75 1.75 6,500.00 6,500.00
Lavatory with Faucet (complete set of accessories,
pc/s 1.00 - 1.75 1.75 2,950.00 2,950.00
stainless)
Solvent Cement (100cc) can/s 5.00 - 1.75 8.74 118.00 590.00
Teflon tape pc/s 10.00 - 1.75 17.48 29.00 290.00
Sub-totals 0.00 250.00 22,123.00
Total Material Cost for the Item 22,373.00
b) Labor Cost
Quantity = 1.0 lot
a) Materials Cost
Pick-up cost Freight Cost Installation Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
3-2" x 3" x 10' good lumber ( Vertical Studs) bdft 15.00 62.00 930.00 3.16 47.47
2-2" x 3" x 8' good lumber ( Horizontal Studs) bdft 8.00 62.00 496.00 3.16 25.32
2" x 3" x 8 (support) bdft 4.00 62.00 248.00 3.16 12.66
3-2" x 2" x 10' (diagonal Support) bdft 10.00 62.00 620.00 3.16 31.65
2" x 2 " x12' (wooden Stake) bdft 4.00 62.00 248.00 3.16 12.66
1/4" plywood (4' x 8') pcs 1.00 448.00 448.00 3.16 3.16
3" CWN kg 2.00 88.00 176.00 3.16 6.33
4" Paint Brush pcs 1.00 122.00 122.00 3.16 3.16
Flat Wall Latex Paint - White Primer lit/s 2.00 176.25 352.50 3.16 6.33
4' x 8' tarpaulin (as per template) sq.ft 32.00 27.00 864.00 3.16 101.27
Sub-totals 4,504.50 250.00 -
Total Material Cost for the Item 4,754.50
b) Labor Cost
Productivity Output = 1.00 lot/ gang
Planned no. of gang = 1.00 1 Carpenter/gang
1 laborers/gang
Duration = 1.00 days say 1.00 days
Manpower No. Rate/day No. of Days Req'd Total Amount
Skilled 1.00 550.00 1.00 550.00
Unskilled 1.00 450.00 1.00 450.00
Total Labor Cost for the Item 1,000.00
Total Item Labor Cost = P 1,000.00
Item Labor Unit Cost = P 1,000.00
Adjusted Item Labor Cost = P 1,000.00
Item Direct Cost = P 5,754.50
Unit Cost = P 5,754.50 lot
a) Materials Cost
Pick-up Cost Freight Cost Manual Hauling Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
600mm(24") x 450mm(18") Steel Plate (as per
unit 1.00 11,000.00 11000.00
template)
Sub-totals 11,000.00 0.00 0.00
Total Material Cost for the Item 11,000.00
a) Office Supplies
Pick-up cost Freight Cost Manual Hauling Cost
Material Description Unit Quantity
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost
Paper, Multi-purpose (Copy) a4, 70 gsm reams 5.00 236.00 1,180.00 3.33 16.67 - -
Paper, Multi-purpose (Copy) Long, 70 gsm reams 5.00 253.00 1,265.00 3.33 16.67 - -
Pencil lead with eraser pcs 10.00 14.00 140.00 3.33 33.33 - -
Ballpen, fine point (black, blue & red) pcs 10.00 15.00 150.00 3.33 33.33 - -
Stapler, Standard Type, load cap: 200 staples min pc 1.00 368.00 368.00 3.33 3.33 - -
Staple Wire for heavy duty staplers box 1.00 65.00 65.00 3.33 3.33 - -
Puncher (big) pc 1.00 233.00 233.00 3.33 3.33 - -
White Folder (long) pcs 10.00 13.00 130.00 3.33 33.33 - -
Brown Envelope (long) pcs 10.00 9.00 90.00 3.33 33.33 - -
Expandable Envelope (long) pcs 10.00 25.00 250.00 3.33 33.33 - -
Record Book, 300 pages, size: 214mm x 278 mm pcs 2.00 113.00 226.00 3.33 6.67 - -
Plastic Envelope with handle pcs 10.00 98.00 980.00 3.33 33.33 - -
5,077.00 250.00
Total Material Cost for the Item 5,327.00
PROGRAM OF WORKS
Sub-Project Title: Construction of One (1) Unit Classroom Date First Prepared:
Location: Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan Monday, April 15, 2024
Category: Public Goods Cycle No.:
Physical Target: 63.00 sq.m. Classroom with 3.20 sq. Comfort Room 1st Revision:
Total Sub-Project Cost: 1,206,750.00 Php 2nd Revision:
Mode of Implementation: By Administration 3rd Revision:
Sub-Project Description: Sub-Project Duration: 57 CD + Proc: 30 CD
Single Bagger Mixer, Plate Compactor,
Equipment Needed: Concrete Vibrator and Various Hands &
Construction of 63.00 sq.m. Classroom with 3.20 sq.m. Comfort Room Power Tools
%
Item No. Scope of Work (Direct Cost) Quantity Unit Unit Price Total
Wt.
ITEM 800(1) CLEARING AND GRUBBING 0.08% 84.63 sq.m 10.63 900.00
ITEM 802(1) STRUCTURE EXCAVATION 1.33% 32.00 cu.m 464.06 14,850.00
ITEM 804(1) EMBANKMENT/BACKFILL 0.27% 13.80 cu.m 216.09 2,982.00
ITEM 804(4) GRAVEL FILL 1.00% 9.75 cu.m 1,151.42 11,221.46
STRUCTURAL CONCRETE (Column Footing, Column, King Post, Tie
ITEM 900(1) 13.69% 28.00 cu.m 5,458.33 152,833.16
Beam, Roof Beam, Slab on Fill, Septic Vault)
ITEM 902(1) REINFORCING STEEL (DEFORMED) 16.35% 3,270.29 kgs 55.82 182,553.50
ITEM 903(2) FORMWORKS AND FALSEWORKS 7.14% 86.05 sq.m 926.81 79,749.64
ITEM 1046(2) CHB NON LOAD BEARING 7.25% 117.08 sq.m 691.09 80,912.15
ITEM 1027 PLASTERING 4.51% 288.00 sq.m 175.01 50,402.97
ITEM 1010(2)a INSTALLATION OF DOOR 3.24% 3.00 sets 12,058.33 36,175.00
ITEM 1008(1)c INSTALLATION OF GLASS WINDOWS 2.71% 5.00 sets 6,050.00 30,250.00
ITEM 1018 TILING WORKS 7.10% 77.05 sq.m. 1,028.66 79,253.32
ITEM 1003(1)a2 CARPENTRY WORKS (CEILING) 6.61% 65.77 sq.m 1,122.71 73,840.62
ITEM 1032(1) PAINTING WORKS 5.68% 377.00 sq.m. 168.17 63,399.14
ITEM 1014 ROOFING WORKS 16.43% 201.30 li.m 911.48 183,481.02
ITEM 1100(10) ELECTRICAL WORKS 2.50% 1.00 lot 27,928.00 27,928.00
ITEM 1001(8) SANITARY AND PLUMBING WORKS 2.57% 1.00 lot 28,673.00 28,673.00
Spl. 1 PROJECT BILLBOARD (As per Design) 0.52% 1.00 lot 5,754.50 5,754.50
Spl. 2 PROJECT MARKER 1.03% 1.00 lot 11,550.00 11,550.00
Total Direct Cost 100.00% 1,116,709.50
PROGRAM OF WORKS
Sub-Project Title: Construction of One (1) Unit Classroom Date First Prepared:
Location: Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan Monday, April 15, 2024
Category: Public Goods Cycle No.:
Physical Target: 42.0 sq.m. Classroom 1st Revision:
Total Sub-Project Cost: #DIV/0! Php 2nd Revision:
Mode of Implementation: Community Force Account 3rd Revision:
Sub-Project Description: Sub-Project Duration: 54 CD
Single Bagger Mixer, Plate Compactor,
Equipment Needed: Concrete Vibrator Various Hands & Power
Construction of 42.0 sq.m. Classroom Tools
Municipal Engineers Staffs, Service Provider
Technical Personnel:
and ACT TF
%
Item No. Scope of Work (Direct Cost) Quantity Unit Unit Price Total
Wt.
ITEM 800(1) CLEARING AND GRUBBING 0.09% 84.63 sq.m 10.63 900.00
ITEM 802(1) STRUCTURE EXCAVATION 1.47% 32.00 cu.m 464.06 14,850.00
ITEM 804(1) EMBANKMENT/BACKFILL 0.30% 13.80 cu.m 216.09 2,982.00
ITEM 804(4) GRAVEL FILL 1.11% 9.75 cu.m 1,151.42 11,221.46
STRUCTURAL CONCRETE (Column Footing, Column, King Post, Tie
ITEM 900(1) 15.15% 28.00 cu.m 5,458.33 152,833.16
Beam, Roof Beam, Slab on Fill, Septic Vault)
ITEM 902(1) REINFORCING STEEL (DEFORMED) 18.10% 3,270.29 kgs 55.82 182,553.50
ITEM 903(2) FORMWORKS AND FALSEWORKS 7.91% 86.05 sq.m 926.81 79,749.64
ITEM 1046(2) CHB NON LOAD BEARING 8.02% 117.08 sq.m 691.09 80,912.15
ITEM 1027 PLASTERING 5.00% 288.00 sq.m 175.01 50,402.97
ITEM 1010(2)a INSTALLATION OF DOOR 3.59% 3.00 sets 12,058.33 36,175.00
ITEM 1008(1)c INSTALLATION OF GLASS WINDOWS 3.00% 5.00 sets 6,050.00 30,250.00
ITEM 1003(1)a2 CARPENTRY WORKS (CEILING) 7.32% 65.77 sq.m 1,122.71 73,840.62
ITEM 1032(1) PAINTING WORKS 6.28% 377.00 sq.m. 168.17 63,399.14
ITEM 1014 ROOFING WORKS 18.19% 201.30 li.m 911.48 183,481.02
ITEM 1100(10) ELECTRICAL WORKS 2.77% 1.00 lot 27,928.00 27,928.00
Spl. 1 PROJECT BILLBOARD (As per Design) 0.57% 1.00 lot 5,754.50 5,754.50
Spl. 2 PROJECT MARKER 1.14% 1.00 lot 11,550.00 11,550.00
Total Direct Cost 100.00% 1,008,783.18
ENGR. REYMEL G. SEDANTES LOUIE S. SUNICO, MD VICSON JAMES T. FRONDA ENGR. RICHMOND A. JUAN
Municipal Engineer Municipal Health Officer ACT Area Coordinator Project Development Officer IV
KALAHI-CIDSS PAMANA
Sta. Clara, Gonzaga, Cagayan
PROGRAM OF WORKS
Sub-Project Title: Construction of One (1) Unit Classroom Date First Prepared:
Location: Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan Monday, April 15, 2024
Category: Public Goods Cycle No.:
Physical Target: 42.0 sq.m. Classroom 1st Revision:
Total Sub-Project Cost: #DIV/0! Php 2nd Revision:
Mode of Implementation: Community Force Account 3rd Revision:
Sub-Project Description: Sub-Project Duration: 54 CD
Single Bagger Mixer, Plate Compactor,
Equipment Needed: Concrete Vibrator Various Hands & Power
Construction of 42.0 sq.m. Classroom Tools
Municipal Engineers Staffs, Service Provider
Technical Personnel:
and ACT TF
%
Item No. Scope of Work (Direct Cost) Quantity Unit Unit Price Total
Wt.
ITEM 800(1) CLEARING AND GRUBBING 0.09% 84.63 sq.m 10.63 900.00
ITEM 802(1) STRUCTURE EXCAVATION 1.47% 32.00 cu.m 464.06 14,850.00
ITEM 804(1) EMBANKMENT/BACKFILL 0.30% 13.80 cu.m 216.09 2,982.00
ITEM 804(4) GRAVEL FILL 1.11% 9.75 cu.m 1,151.42 11,221.46
STRUCTURAL CONCRETE (Column Footing, Column, King Post, Tie
ITEM 900(1) 15.15% 28.00 cu.m 5,458.33 152,833.16
Beam, Roof Beam, Slab on Fill, Septic Vault)
ITEM 902(1) REINFORCING STEEL (DEFORMED) 18.10% 3,270.29 kgs 55.82 182,553.50
ITEM 903(2) FORMWORKS AND FALSEWORKS 7.91% 86.05 sq.m 926.81 79,749.64
ITEM 1046(2) CHB NON LOAD BEARING 8.02% 117.08 sq.m 691.09 80,912.15
ITEM 1027 PLASTERING 5.00% 288.00 sq.m 175.01 50,402.97
ITEM 1010(2)a INSTALLATION OF DOOR 3.59% 3.00 sets 12,058.33 36,175.00
ITEM 1008(1)c INSTALLATION OF GLASS WINDOWS 3.00% 5.00 sets 6,050.00 30,250.00
ITEM 1003(1)a2 CARPENTRY WORKS (CEILING) 7.32% 65.77 sq.m 1,122.71 73,840.62
ITEM 1032(1) PAINTING WORKS 6.28% 377.00 sq.m. 168.17 63,399.14
ITEM 1014 ROOFING WORKS 18.19% 201.30 li.m 911.48 183,481.02
ITEM 1100(10) ELECTRICAL WORKS 2.77% 1.00 lot 27,928.00 27,928.00
Spl. 1 PROJECT BILLBOARD (As per Design) 0.57% 1.00 lot 5,754.50 5,754.50
Spl. 2 PROJECT MARKER 1.14% 1.00 lot 11,550.00 11,550.00
Total Direct Cost 100.00% 1,008,783.18
ENGR. REYMEL G. SEDANTES LOUIE S. SUNICO, MD VICSON JAMES T. FRONDA ENGR. RICHMOND A. JUAN
Municipal Engineer Municipal Health Officer ACT Area Coordinator Project Development Officer IV
Materials (Included
Materials
in Grants)
A GENERAL REQUIREMENTS
ITEM 800(1) CLEARING AND GRUBBING
ITEM 802(1) STRUCTURE EXCAVATION
ITEM 804(1) EMBANKMENT/BACKFILL
ITEM 804(4) GRAVEL FILL 8,330.00 8,330.00
STRUCTURAL CONCRETE
(Column Footing, Column, King 103,387.00 103,387.00
ITEM 900(1)
Post, Tie Beam, Roof Beam, Slab
on Fill, Septic Vault)
REINFORCING STEEL 150,454.00 150,454.00
ITEM 902(1)
(DEFORMED)
FORMWORKS AND 71,885.00 71,885.00
ITEM 903(2)
FALSEWORKS
888,756.50 888,756.50
BGA =
Indirect Cost
Total Amount =
Total LCC=
Difference =
Freigth Cost General
Freight Labor
(Included in Grants) Requirements
-
900.00
14,850.00
2,250.00
317.46 317.46 1,350.00
732.00
1,224.00
15,222.00
2,500.00
2,000.00
3,000.00
24,678.00 - - -
1,116,709.50 - -
Total
9,500.00
DEPARTMENT OF SOCIAL WELFARE AND DEVELOPMENT
KALAHI-CIDSS PAMANA
Republic of the Philippines
PROJECT PROCUREMENT MANAGEMENT PLAN (PPMP)
END- USER/ UN: Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan
TITLE : Construction of One (1) Unit Classroom
3-2" x 3" x 10' good lumber ( Vertical Studs) 15.00 bdft 977.47
2-2" x 3" x 8' good lumber ( Horizontal Studs) 8.00 bdft 521.32
LOT 2 4' x 8' tarpaulin (as per template) 32.00 sq.ft 965.27 SVP
Ballpen, fine point (black, blue & red) 10.00 pcs 183.33
Stapler, Standard Type, load cap: 200 staples
1.00 pc 371.33
min
Staple Wire for heavy duty staplers 1.00 box 68.33
LOT 4 SVP
Puncher (big) 1.00 pc 236.33
ALELIE JOY C. PAULE MARVIN ASCUETA HON. LOUIE P. SAVERDA VICTORIA V. MINES
BAC Sec BAC Chair Brgy. Chairperson CSPMC Chairperson
DEPARTMENT OF SOCIAL WELFARE AND DEVELOPMENT
KALAHI-CIDSS PAMANA
Republic of the Philippines
ANNUAL PROCUREMENT PLAN (APP)
END- USER/ UNIT: Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan
TITLE : Construction of One (1) Unit Classroom
LOT 2 PROJECT BILLBOARD (Includes freight cost) SVP May June June June June June June June June June June June GOP 965.27
LOT 3 PROJECT MARKER SVP May June June June June June June July-Sept. July-Sept. July-Sept. July-Sept. July-Sept. GOP 11,000.00
LOT 4 MATERIALS FOR OFFICE SUPPPLIES (Includes freight cost) SVP May June June June June June June June June June June June GOP 5,327.00
Negotiated
Procurement;
Community
LOT 6 PAKYAW LABOR CONTRACT May June June June June June June July-Sept. July-Sept. July-Sept. July-Sept. July-Sept. GOP 193,775.00
Participation(
Organized
Group)
1,138,460.50
Noted by:
Notes:
* - box culvert, bridge, intake box, reservoir
* * - top slab, bottom slab, walling, etc.
*** - basis of payment for structural concrete pay item
Noted by:
Sub-project Title: Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan Total Estimated Sub-project Cost: 1,206,750.00
Location: Construction of One (1) Unit Classroom Mode/s of Implementation: By Administration
Target Duration: 57 CD Target Start Date: Upon Approval Target Completion Date: Date Started: Actual Completion Date:
ENGR. MARK M. CAMACAM VICTORIA V. MINES HON. LOUIE P. SAVERDA ENGR. RICHMOND A. JUAN
ACT - Technical Facilitator CSPMC Chairperson Barangay Chairperson PDO IV
Note: Attach Material Records Sheet if physical accomplishment lags behind financial disbursements.
SUB-PROJECT PLANNED WORK SCHEDULE
Sub-project Title: Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan Total Estimated Sub-project Cost: 1,206,750.00
Location: Construction of One (1) Unit Classroom Mode/s of Implementation: By Administration
Target Duration: 57 CD Target Start Date: September 1, 2023 Target Completion Date: October 9, 2023 Date Started: Actual Completion Date:
Note: Attach Material Records Sheet if physical accomplishment lags behind financial disbursements.
SUB-PROJECT PLANNED WORK SCHEDULE
Sub-project Title: Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan Total Estimated Sub-project Cost: 1,206,750.00
Location: Construction of One (1) Unit Classroom Mode/s of Implementation: By Administration
Target Duration: 57 CD Target Start Date: September 7, 2023 Target Completion Date: October 14, 2023 Date Started: Actual Completion Date:
Note: Attach Material Records Sheet if physical accomplishment lags behind financial disbursements.
K
RURAL IN
CONSTRUC
Construction Schedule
Cumulativ Construction Cost JUNE
Item No. Work/Activity Description No. of Cumulative WEEK 1 WEEK 2 WEEK 3
No.e of Start Date Cost
Days Cost D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6
Days
PROCUREMENT July 3, 2023 - -
ITEM 800(1) CLEARING AND GRUBBING 1.00 1.00 September 1, 2023 900.00 900.00
ITEM 803(1) STRUCTURE EXCAVATION 3.00 4.00 September 1, 2023 14,850.00 15,750.00
ITEM 804(1) EMBANKMENT FROM BORROW 0.50 4.50 September 2, 2023 2,982.00 18,732.00
ITEM 804(4) GRAVEL FILL 1.50 6.00 September 4, 2023 11,221.46 29,953.46
STRUCTURAL CONCRETE
(Column Footing, Column, King
ITEM 900(1) 7.00 13.00 September 11, 2023 152,833.16 182,786.62
Post, Tie Beam, Roof Beam, Slab
on Fill, Septic Vault)
REINFORCING STEEL
ITEM 902(1) 5.00 18.00 September 5, 2023 182,553.50 365,340.12
(DEFORMED)
FORMWORKS AND
ITEM 903(2) 3.00 21.00 September 8, 2023 79,749.64 445,089.77
FALSEWORKS
ITEM 1046(2) CHB NON LOAD BEARING 3.50 24.50 September 16, 2023 80,912.15 526,001.92
ITEM 1046(2) PLASTERING 5.00 29.50 September 19, 2023 50,402.97 576,404.89
ITEM 1010(2)a INSTALLATION OF DOOR 29.50 August 19, 2023 36,175.00 612,579.89
INSTALLATION OF GLASS
ITEM 1008(1)c 29.50 August 19, 2023 30,250.00 642,829.89
WINDOWS
ITEM 1018 TILING WORKS 4.00 33.50 February 21, 2023 79,253.32 722,083.21
ITEM
CARPENTRY WORKS (CEILING) 2.50 36.00 September 26, 2023 73,840.62 795,923.83
1003(1)a2
ITEM 1032(1) PAINTING WORKS 8.00 44.00 August 29, 2023 63,399.14 859,322.98
ITEM 1014 ROOFING WORKS 6.00 50.00 September 22, 2023 183,481.02 979,404.86
ITEM 1100(10) ELECTRICAL WORKS 2.00 52.00 October 6, 2023 27,928.00 1,007,332.86
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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Total No. of Days 57.00 1,116,709.50
*List all activities/work description based on Work Breakdown Structure, Indicate estimated no. of days to complete each activity and cumulative number of days, Indicate planned start date, indicate
JULY
WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4
D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3
0.08%
0.27%
0.33% 0.67%
2.38% 2.38%
2.38%
3.62%
0.52%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.60% 0.44% 0.44% 0.44% 0.60% 0.67% 3.27% 3.27% 2.38% 2.38% 1.96% 1.96% 3.27% 3.27% 2.38% 1.96% 1.96% 3.62% 3.27% 1.96% 1.96%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.60% 1.04% 1.48% 1.93% 2.53% 3.20% 6.47% 9.74% 12.12% 14.50% 16.45% 18.41% 21.68% 24.95% 27.33% 29.28% 31.24% 34.86% 38.13% 40.09% 42.04%
ete each activity and cumulative number of days, Indicate planned start date, indicate cost of each activity and cumulative cost. Use data from cumulative schedule and costs to plot the S-Curve. During Project Implementation, reserve an additional row for each activity to plot data based on actual schedule and costs.
AUGUST
WEEK 4 WEEK 5 WEEK 1 WEEK 2 WEEK 3
D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3
1.96%
0.68%
0.68% 0.68%
1.25% 1.25%
1.96% 1.21% 1.21% 1.21% 0.90% 0.90% 0.90% 2.74% 2.74% 0.90% 0.90% 2.74% 2.74% 2.74% 2.74% 3.01% 3.01% 2.88% 1.93% 2.43% 2.37% 1.99% 1.99% 2.16%
44.00% 45.20% 46.41% 47.62% 48.52% 49.42% 50.33% 53.06% 55.80% 56.71% 57.61% 60.35% 63.09% 65.82% 68.56% 71.58% 74.59% 77.47% 79.40% 81.83% 84.20% 86.19% 88.18% 90.35%
0.68%
1.03%
1.29% 0.61% 0.61% 0.71% 0.71% 0.71% 0.71% 1.14% 0.43% 0.86% 0.86% 1.03%
91.63% 92.24% 92.85% 93.56% 94.27% 94.98% 95.69% 96.83% 97.25% 98.11% 98.97% 100.00%
KALAHI-CIDSS PAMANA
RURAL INFRASTRUCTURE COMPONENT
EQUIPMENT SCHEDULE
Name of proposed subproject: Construction of One (1) Unit Classroom
Location : Sitio Bagsang, Brgy. Sta. Clara, Gonzaga, Cagayan
Item No. Work Item/Activity Name Type of Equipment No. of Programmed Man- Schedule of Deployment
Units Days Utilization (Month)
Required Jul Aug Sep Oct Nov Dec
EMBANKMENT FROM Plate Compactor 1.00 0.50
ITEM
STRUCTURE
804(1)A
EXCAVATION
ITEM Plate Compactor 1.00 1.00
GRAVEL FILL
804(4)
1-bagger Concrete Mixer 1.00 7.00
ITEM STRUCTURAL (inclusive of fuel and oil)
900(1)c2 CONCRETE
Concrete Vibrator 1.00 7.00
ITEM REINFORCING STEEL Bar Cutter 1.00 5.00
902(1) (DEFORMED) Bar Bender 4.00 5.00
ITEM 1014 ROOFING WORKS Electric Handrill 1.00 6.00
MANPOWER SCHEDULE
EMBANKMENT FROM
ITEM 804(1)A Unskilled 7.00 3.00 0.50
STRUCTURE EXCAVATION
CONSTR
Construction Schedule
Cumulativ Construction Cost AUGUST
Item No. Work/Activity Description No. of Cumulative WEEK 1 WEEK 2 WEEK 3
No.e of Start Date Cost
Days Cost D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6
Days
PROCUREMENT July 3, 2023 - -
ITEM 800(1) CLEARING AND GRUBBING 1.00 1.00 September 1, 2023 900.00 900.00
ITEM 803(1) STRUCTURE EXCAVATION 3.00 4.00 September 1, 2023 14,850.00 15,750.00
ITEM 804(1) EMBANKMENT FROM BORROW 0.50 4.50 September 2, 2023 2,982.00 18,732.00
ITEM 804(4) GRAVEL FILL 1.50 6.00 September 4, 2023 11,221.46 29,953.46
STRUCTURAL CONCRETE
(Column Footing, Column, Tie
ITEM 900(1) Beam, Roof Beam, Wall Footing, 7.00 13.00 September 11, 2023 152,833.16 182,786.62
SOG, Ramp, Stair, Counter and
Sink, Septic Tank)
REINFORCING STEEL
ITEM 902(1) 5.00 18.00 September 5, 2023 182,553.50 365,340.12
(DEFORMED)
FORMWORKS AND
ITEM 903(2) 3.00 21.00 September 8, 2023 79,749.64 445,089.77
FALSEWORKS
ITEM 1046(2) CHB NON LOAD BEARING 3.50 24.50 September 16, 2023 80,912.15 526,001.92
ITEM 1046(2) PLASTERING 5.00 29.50 September 19, 2023 50,402.97 576,404.89
INSTALLATION OF GLASS
ITEM 1008(1)c 29.50 August 19, 2023 30,250.00 642,829.89
WINDOWS
ITEM
CARPENTRY WORKS (CEILING) 2.50 36.00 September 26, 2023 73,840.62 795,923.83
1003(1)a2
ITEM 1032(1) PAINTING WORKS 8.00 44.00 August 29, 2023 63,399.14 859,322.98
ITEM 1014 ROOFING WORKS 6.00 50.00 September 22, 2023 183,481.02 979,404.86
ITEM 1100(10) ELECTRICAL WORKS 2.00 52.00 October 6, 2023 27,928.00 1,007,332.86
PROJECT BILLBOARD (As per
Spl. 1 1.00 53.00 September 1, 2023 5,754.50 1,013,087.36
Design)
Spl PROJECT MARKER 1.00 54.00 October 9, 2023 11,550.00 1,024,637.36
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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Total No. of Days 54.00 1,088,036.50
*List all activities/work description based on Work Breakdown Structure, Indicate estimated no. of days to complete each activity and cumulative number of days, Indicate planned start date, indic
27.00
Prepared by: Reviewed and Checked by: Noted by:
SEPTEMBER
WEEK 4 WEEK 5 WEEK 1 WEEK 2 WEEK 3 WEEK 4
D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3 D4 D5 D6 D1 D2 D3
0.08%
1.33%
0.27%
0.50% 0.50%
6.84%
6.84%
3.27% 3.27% 3.27%
3.27% 3.27%
3.57%
3.57%
3.62% 3.62%
3.24%
2.71%
2.20%
0.52%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.52% 0.08% 1.33% 0.77% 0.50% 3.27% 3.27% 3.27% 3.57% 6.84% 3.27% 3.27% 3.57% 6.84% 3.62% 3.62% 1.50% 1.50% 1.50% 8.72% 8.19% 5.48% 2.20%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.52% 0.60% 1.93% 2.70% 3.20% 6.47% 9.74% 13.01% 16.58% 23.42% 26.69% 29.96% 33.53% 40.37% 44.00% 47.62% 49.12% 50.63% 52.13% 60.85% 69.03% 74.51% 76.71%
tive number of days, Indicate planned start date, indicate cost of each activity and cumulative cost. Use data from cumulative schedule and costs to plot the S-Curve. During Project Implementation, reserve an additional row for each activity to plot data based on actual schedule and costs.
OCTOBER
WEEK 4 WEEK 1 WEEK 2
D4 D5 D6 D1 D2 D3 D4 D5 D6 D1
2.20% 2.20%
0.95% 0.95% 0.95% 0.95% 0.95% 0.95%
1.25% 1.25%
1.03%
2.20% 2.20% 0.95% 0.95% 0.95% 0.95% 0.95% 2.20% 1.25% 1.03%
78.92% 81.12% 82.07% 83.02% 83.96% 84.91% 85.85% 88.05% 89.30% 90.34%