You are on page 1of 23

Republic of the Philippines

Province of Misamis Oriental


City of El Salvador
o0o
Office of the City Engineer
Project Title PROPOSED CONSTRUCTION OF NCD
Project Location : ZONE 1, POBLACION, EL SALVADOR C
Date Prepared : 30-Jan-15
Funding Source : ECCD Council Fund (Trust
Total Project Cost P 2,300,000.00
Project Appropriations : P 2,300,000.00
Est. no. of days to finish: 90 working days
Scope of Works : CONSTRUCTION OF EARLY CHILDHOOD GAVE CARE AND DEV'T. CENTER BLDG. W/ AN AR

OF 124 SQUARE METER. COMPLETE AS PER PLANS AND SPECIFICATIONS.

PROGRAM OF WORK
Description Quantity Unit Unit Cost Total Cost
I EARTHWORKS
A.) EARTHFILL 446 cu.m 7,750.00
B) EXCAVATION WORKS 72 cu.m 86.3618 6,200.00
C.) BACK FILLING 25 cu.m 59.01 1,500.00
II STAKE-OUT BLDG. FORM 245 bd.ft 26.3877 6,465.00
III FORMWORKS & SCAFFOLDINGS 4.762 bd.ft 27.6761 131,794.00
IV CONCRETE WORKS 32.271 cu.m 4,825.03 156,580.00
V MASONRY WORKS
A.) LAYING OF CHB 227.077 sq.m 534.069 121,275.00
B.) PLASTERING 348.89 sq.m 260.526 90,895.00
Vl REINF. STEEL BARS 3,088.60 kgs 55.6303 171,820.00
Vll STEEL TRUSS 1 b.u 385,372.00 385,372.00
Vlll ROOFING WORKS 234 sq.m 744.038 174,105.00
IX CEILING WORKS 169 sq.m 536.1508 90,609.50
X DOORS & WINDOWS 1 b.u 148,940.00 148,940.00
Xl TILE WORKS 132.325 sq.m 1,530.85 202,570.00
Xll PAINTING WORKS 695.7596 sq.m 109.8037 76,397.00
Xlll ELECTRICAL WORKS 1 b.u 74,801.00 74,801.00
XIV PLUMBING WORKS 1 b.u 31,745.00 31,745.00
XV SANITARY WORKS 1 b.u 56,841.00 56,841.00
XVI SEPTIC VAULT 1 b.u 50,693.00 50,693.00
XVII STORM DRAINAGE 1 b.u 57,558.00 57,558.00
XVIII TRELLIS 1 b.u 49,434.50 49,434.50
XlX CONSTRUCTION OF BUILT-IN OV 1 b.u 45,483.00 45,483.00
Total 2,138,828.00
Breakdown of Estimated Cost:
% Total
A. Direct Cost
1) Total Cost of Materials 72.00% P 1,656,478.00
2) Total Cost of Labor 21.00% 482,350.00
3) Equipment Cost/Renta 0.00% 0
B. Indirect Cost
1) Price Contingency 3.30% P 76,812.00
2) Engineering and Super 3.02% 69,360.00
3) Others: 0.65% 15,000.00
TOTAL COST OF PROJE 100% P 2,300,000.00

Prepared :

MAURICIO L. TOMARONG
City Engineer

Approved:

Atty. ALFRED
City Mayor

page 2
BILL OF MATERIALS AND COST ESTIMATES
Project : PROPOSED CONSTRUCTION OF NCD
Location: ZONE 1, POBLACION, EL SALVADOR C
Item No. Qty. Unit Articles Unit Price Total Amount
I EARTHWORKS
A.) Earthfill/filling mat'ls:
lot area = 22.0x10.0 220 sq.m V= 220 sq. m x 1.20. m= 264
bldg. area= 15.5x8.0= 124 sq.m V= 124 sq. m x 0.75 m= 93
= 375x1.25 357
= 446.25 cu.m. loose fill earth

a. Materials
446.25 cu.m earthfill (limestone) 0 0

b. Labor Cost:
(spreading, tamping & grading inside
1 leadman 350 per day x 5 1,750.00
6 laborer 200 per day x 5 6,000.00
7,750.00

B.) Excavation works:


1.00x1.00x1.20x17 = 20.4
. 0.60 x 0.40 x 60.5 = 14.52
ault 2.50x3.20x2.15 = 17.2
in 0.70x0.70x0.60x9= 2.646
conc.Pipe drain(storm drainage) 0.30x0.50x49
7.35 =
cu.m 62.116 cu.m
a. Materials
0 0 0

b. Labor
1 Leadman 350 per day x 4 1,400.00
6 Laborer/helper 200 per day x 4 4,800.00
6,200.00

C.) Backfilling
footing- 0.95x1.00x1.00- [ 0.20x0.30x0.95] 17 = 17.181
wall ftg.- 0.40x0.35x60.5- [0.15x0.35x60.5]= 5.29375
conc. Pipe drain (storm drainage)- 0.30x0.50x49- [3.1416x0.125)2x49]=
4.944718125
25.41946813 cu.m

1. Direct Cost
a. Materials 0 0
b. Labor Cost
1 leadman 350 per day x 2 700
2 laborer 200 per day x 2 800
1,500.00
total cost o 15,450.00

ll STAKE-OUT BLDG. FORM FOR BATTER BOARD:


1. DIRECT COST
a. materials
120 b.f 2"x3"x8' coco lumber 30pcs 17 2,040.00
125 b.f 2'x3'x10 coco lumber 25 pcs 17 2,125.00
2.5 kgs #4 common wire nail 56 140
1 kg # 2 1/2 CWN 60 60
5 rolls nylon/string (linsa) 70 350
4,715.00

b. Labor Cost
1 leadman 350 per day x 1 350
2 carpenter 300 per day x 1 600
4 laborer/helper 200 per day x 1 800
1,750.00
total cost o 6,465.00

page3
lll FORMWORKS & SCAFFOLDINGS
1. Direct Cost
a. Materials
Area= 51.6 sq.m
25 shts 1/2"thk.x4x8 marine ply 750 18,750.00
660 b.f 2x2x10 coco lumber (198 17 11,220.00
staging for columns (1
680 b.f 2x4x12 coco lumber (85 pcs) vert. s 17 11,560.00
1,850 b.f 2x3x10 coco lumber (370 pcs) hor. S 17 31,450.00
860 b.f 2x2x10 coc(285 pcs) diag. brace 17 14,620.00
staging for beams (47.
376 b.f 2x4x12 coco lumber (47 pcs) vert. s 17 6,392.00
336 b.f 2x3x12 coco lumber (56 pcs) hor. Su 17 5,712.00
70 kgs #4 CWN 56 3,920.00
5.5 kgs # 2 1/2 CWN 60 330
1.5 kgs # 1 1/2 CWN 60 90
104,044.00
b. Labor
1 leadman 350 per day x 5 1,750.00
8 carpenter 300 per day x 5 12,000.00
14
laborer/helper 200 per day x 5 14,000.00
27,750.00

total cost o 131,794.00

lV CONCRETE WORKS

footing- 0.25x1.00x1.00x17= 4.25 c 9.08x1.03x32.271= 30


column- 0.20x0.30x4.30x17= 4.386 s 0.58x1.10x32.271= 20.
wall footing- 0.25x0.40x60.5 = 6.05 g 0.64x1.10x32.271= 22
roof beam- 0.15x0.40x47.0= 2.82
conc. Flr. Slab- 0.10x15.50x8.0= 12.4
ramp on fill 0.195
plant box ftg 2.17
cu.m 32.271

Concrete Mix: Class A


1. Direct Cost
a. Materials
302 bags 40 kgs portland cement 245 73,990.00
21 cu.m washed sand 600 12,600.00
34 cu.m crushed gravel, 3/4 850 28,900.00
12 pcs construction pail 70 840
116,330.00

b. Labor Cost
1 leadman 350 per day x 7 2,450.00
8 mason 300 per day x 7 16,800.00
15 laborer/helper 200 per day x 7 21,000.00
40,250.00
total cost o 156,580.00

V MASONRY WORKS
A.) Laying of CHB:
Area of CHB wall

from zocalo to flr. Level :


7.60x2+14.30x2+2.80+3.80= = 61.992 sq.m
from flr. Level to bottom of roof beam
Area of rear wall 7.60x3.20- [0.60x0.60x3+1.0x2.15]
= 21.09
Area of Front Wall 7.60x3.20-2.1 = 23.16
Area of right side wall 15.5- [0.20x6] 3.20- [1.80x1.20x4]
= 37.12 sq.m
Area of left side wall 14.30x3.20+2.9x0.60[1.80x1.20x3]
= 41.02
[0.70x2.15]
Area of Partition wall 8.0x3.20- = 24.095
Area of plant b = 18.6
227.077 sq.m

say: 227.077x12.5=2,838.4625
page 4
a. Materials
2,900 pcs 6"thk.x8"x16 CHB (conc. Hollow bloc 12.5 36,250.00
195 bags 40 kgs portland cement 245 47,775.00
23 cu.m washed sand 600 13,800.00
97,825.00
b. Labor Cost
1 leadman 350 per day x 7 2,450.00
6 mason 300 per day x 7 12,600.00
6 laborer 200 per day x 7 8,400.00
23,450.00
total 121,275.00
B.) Plastering
CHB wall area:

7.60 x 3.20 - [2.15 x 1.60] 3.80 x 0.60 =


Front wall 23.16
Rear wall
7.60 x 2.20-[0.60 x 0.60 x 3+ 1.00 x 2.15] = 21.09
Right Side Wall 15.5 - 0.20 x 6 x 3.20-[1.80 x 1.20 x4] = 37.12
15.5-0.20x3.20+2.90x0.60-[1.80x1.20x3]=
Left Side wall 41.02
interior part'n. wall 8.00 x 3.20-[0.70 x 2.15] = 24.095
146.485 sq.m x 2
= 292.97 sq.m
column area 13.60x3.20 = 43.52
plant box area 15+12+4 = 31x0.40 = 12.4
348.89 sq.m
c 348.89x0.288 = 100.48032
s 348.89x0.016 = 5.58224
Mortar/plaster Mix: Class A
a. Materials
101 bags 40 kgs portland cement 245 24,745.00
8 cu.m washed sand 600 4,800.00
2 mts. 1/4 eyex4 feet width metal sand screen (ayakan 150 300
29,845.00
b. Labor Cost
1 leadman 350 per day x 11 3,850.00
8 mason 300 per day x 11 26,400.00
14 laborer 200 per day x 11 30,800.00
61,050.00
total 90,895.00

total cost o 212,170.00

VI REINF. STEEL BARS


16 mm 12mm 10mm no. 16 G.I. tie wire
footing (17-units) 12 lgths 3 kgs
wall ftg.(60.5 LN.M) 47 lgths 3
column (17 units) 102 87 20.5
roof beam(47 LN.M) 34 57 8
slab on fill (124 sq.m) 124 5
ramp on fill (1.95 sq.m 3 0.25
CHB wall (208.477 sq. 150 6
plant box (18.6 sq.m) 9 0.5
plant box ftg. (31.LN.M 17 175
114 34 494 48

114 lgths- 16 1,079.58


mmx9.47=kgs
34 lgths- 12mmx5.33=
181.22
494 lgths-10mmx3.70=
1827.8
3,088.6 kgs
a. Materials
114 lgths 16mmx6.0m DRB 375 42,750.00
34 lgths 12mmx6.0 m DRB 210 7,140.00
494 lgths 10mmx6.0m DRB 145 71,630.00
48 kgs no. 16 G.I. tie wire 75 3,600.00
5 pcs hacksaw blade 24t 90 450
2 lgths 2"x6.0 m stainless steel pipe s-40 mirror finish 2,500.00 5,000.00
(for ramp- up railings) 130,570.00

page 5
b. Labor
1 leadman 350 per day x 11 3,850.00
6 steelman 300 per day x 11 19,800.00
8 laborers 200 per day x 11 17,600.00
41,250.00
total cost o 171,820.00

VII STEEL TRUSS


6.0mm thk. 6.0mm thk. 6.0mm thk. 4.0mm thk. 5.0mm thk. 3.0mm thk. 5.0mm
65x65mm 50x50mm 38x38mm 50x50mm 38x38mm 38x38mm 25x
Angle Bar Angle Bar Angle Bar Angle Bar Angle Bar Angle Bar Angle Bar

Full Truss 1 26 lgths 15 lgths


(3 units)
Half Truss 1 22 6
( 4 units)
Half Truss 2 8
(2-units)
Stiffiner Girt 4 3
(1-unit)
Full Truss-2 4 2 lgths
(1-unit)
Half Truss-3 8 4
(4-units)
Rafter type Truss 7 4
(7-units)
Purlins Connectory 4 lghts
Cleat
Fascia Hor. Frame 10
Fascia Vert. Frame 16
Hipped roll frame 16
60 46 10 4 10 16 16

a. Materials
60 lgths 6.0mm thk.x65mmx65mmx6.0m angle 1,560.00 93,600.00
46 lgths 6.0mm thk.x50mm x50mmx6.0m angle 945 43,470.00
10 lgths 6.0mm thk.x38mmx38mmx6.0m angle 820 8,200.00
4 lgths 4.0mm thkx50mmx50mmx6.0m angle 630 2,520.00
10 lgths 5.0mmthk.x38mmx38mmx6.0m. Angle 740 7,400.00
16 lgths 3.0mmthk.x38mmx38mmx6.0m. angle 565 9,040.00
16 lgths 5.0mm thk.x25mmx25mmx6.0m. Angle 460 7,360.00
49 lgths LC 75x50x15x1.5mm thk. C- 625 30,625.00
16 lgths 10mmx6.0m. Plain round bar (sagrod) 160 2,560.00
216 pcs 12mm (holie) washers 10 2,160.00
216 pcs 10mm (hole) nuts (hexagon) 15 3,240.00
96 pcs 12mmx300mm long bent anchor bolt w/ nut & washer
130 12,480.00
300 pcs 10mm A-307 anchor bolt w/ nut washer 38 11,400.00
9 shts 6mm thk. X 1.22x2.44 m. steel plate (gusset plate) 5,000.00 45,000.00
1 sht 10mm thk. X 1.22 x 2.44 m. steel plate (base plate 9,000.00 9,000.00
6 boxes welding rod 2,450.00 14,700.00
5 gals rust converter 320 1,600.00
14 gals red oxide primer/metal pri 480 6,720.00
3 gals paint thinner 275 825
6 pcs steel brush 40 240
12 pcs chalkstone 8 96
5 sets grinding disc #4 (100 dia.) 90 450
2 pcs paint roller, 7" w/ tray/pan 98 196
15 pcs sandpaper # 120 20 300
2 pcs paint brush 1/2" 20 40
2 pcs paint brush, 2" 25 50
313,272.00
b. Labor
1 leadman 350 per day x 14 4,900.00
6 welder 300 per day x 14 25,200.00
15 laborershelper 200 per day x 14 42,000.00
72,100.00

total cost o 385,372.00


page 6
VIII ROOFING WORKS
Area = 233.8 sq.m
a. Materials
208.8 mtrs. 0.40 x 1.074 m x 5.8 m l 495 103,356.00
Pre-painted G.I. ordinary
Econo Corr. 1220 type roofing (36 pc
color: Green
25 mtrs. 0.40mm x 1.074 m x 2.5 m long span 495 12,375.00
Pre-painted G.I. ordinary
(econo corr 1220) type roofing (10 p
color: Green
21 pcs 0.40mm x 0.457 m. x 2.44 m. ridge r 478 10,038.00
2 pcs 0.40mm x 0.457 m. x 2.44 m. valley 478 956
25 pcs 0.40mm x 0.610 m. x 2.44 m. spanis 800 20,000.00
1,900 pcs tekscrew, 38 mm 2 3,800.00
300 pcs blind rivets 5/32 x 1/2 0.8 240
4 qtrs epoxy enamel paint color:Green (for touch-up pa 290 1,160.00
same color of roofing
1 pcs silicon sealant gun/syring 250 250
5 tubes silicon sealant 310 1,550.00
3 qtrs (vulcaseal) sealant 480 1,440.00
2 pcs paint brush 1/2" 20 40
155,205.00
b. Labor
1 leadman 350 per day x 6 2,100.00
4 roof installer 300 per day x 6 7,200.00
8 laborer/helper 200 per day x 6 9,600.00
18,900.00

total cost o 174,105.00


IX CEILING WORKS
Ceiling (interior) Area: 15.50x8.00- [4.00x3.00] = 112
Eaves (exterior) ceilin 10.4x2+15.50+3.0+12.50= 56.98
sq.m 168.98
a. Materials
71 lgths 12mmx37mmx5.0m T=0 125 8,875.00
double furring
52 lgths 12mmx38mmx5.0m. T=1 145 7,540.00
carrying channel
360 pcs W-clip (double) 6 2,160.00
57 lgths 25mmx25mmx3.0m T=0 48 2,736.00
wall angle
2,950 pcs metal (hardi) screw 3/4 0.95 2,802.50
181 pcs hanger rod #8 12 2,172.00
181 pcs suspension clip & rod join 30 5,430.00
600 pcs blind rivets 5/32x1/2 0.8 480
2 kgs concrete nail (1") 90 180
59 shts 1/4"thk.x4'x8'fiber cemen 365 21,535.00
24 pcs 10mm thk.x300mmx2.44 m. fiber cement fascia 330 7,920.00
Ceiling Vent (1"x12"x4'with screen)
25 bd.ft. 1"x3"x10' lawaan lumber, s4s (10 pc 40 1,000.00
16 bd.ft. 1"x1"x8' lawaan lumber, s4s (24 pcs 40 640
5 mts. 1/4" eyex feet width plastic (insect) 150 750
1 kg. #2"finishing nail 75 75
1 kg. #2"CWN 64 64
64,359.50
b. Labor
1 leadman 350 per day x 7 2,450.00
6 carpenter 300 per day x 7 12,600.00
8 laborer/helper 200 per day x 7 11,200.00
26,250.00

total cost o 90,609.50

page 7
X DOORS & WINDOWS
a. Materials
1 set (D1) 2-0.75x2.10m. Double Swing do 28,000.00 28,000.00
w/ 6mm thk. Clear glass on tubular aluminum f
powdered coated-white o
including jamb, w/ complete accesso
supply and installation
1 set (D2) 1.00 x 2.10 m single swing door 12,000.00 12,000.00
w/ 6mm thk. Clear glass on tubular aluminum f
powdered coated-white o
including jamb w/ complete accessor
supply and installation
1 set (D3) Adult Tiolet- hollow core flush d 3,800.00 3,800.00
0.70 x 2.10 m. on 150mm wooden j
complete accessories; color: off-white or cream
2 sets (D4) 0.60 x 1.20 m.phenol 2,500.00 5,000.00
w/ complete accessories
supply and installation color: off-white or cream
1 set 1.20 x 1.20 m. phenolic toi 4,500.00 4,500.00
partition w/ complete acc
supply and installation color: off-white or cream
7 sets (W1) 1.80x1.20 m (3 bays w/ 3 layer) 9,600.00 67,200.00
aluminum frame awning type windo
w/ 1/4 thk. Clear glass powder coated finish -white/cream
w/ complete accessories, supply and installati
3 sets (W2) 0.60 x 0.60 m. aluminum frame 1,700.00 5,100.00
awning type window w/ 1/4 thk. Clea
powder coated finish w/ white or cream complete accessor
supply and installation
7 sets (W1) 2.24m.1.20m. Security window g 1,600.00 11,200.00
with 10mm square bar and 12mm x 1 1/2 inches width
flat bar/ grill connector, paint w/ red
metal primer and off-whit
final color coat
3 sets (W2) 0.60x0.60m. Security window gri 500 1,500.00
w/ 10mm square bar and 12mm x 1 1/2 inches width
flat bar/grill connector pa
red lead metal primer and off white
final color coat
1 set 2.10 m. x 1.20 m. accordion type PVC dividers 5,000.00 5,000.00
w/ complete accessories color: Off-white or cre
1 set door lockset (cylindrical- type for CR 800 800
2 sets concealed door lock 1,500.00 3,000.00
4 pcs barrel bolt 2 30 120
4 pcs 3 1/2 x3 1/2loose pin hin 80 320
147,540.00
page7
b. Labor
1 carpenter 300 per day x 2 600
2 laborer 200 per day x 2 800
1,400.00
total cost o 148,940.00

XI TILE WORKS
Area:
Wall (toilet)
Teacher 1.50x7.0- [1.50x0.70] = 9.45
kid 1.20+1.20+1.50=3.90x1. = 5.85
handwashing wall 2.85+0.5=3.35x1.50 = 5.025
20.325 sq.m
Floor (toilet)
Teacher 1.50x2.0 = 3
kid 1.50x1.20 = 1.8
4.8 sq.m

main floor 15.50x8.00- [3.0x4.0+(1.50x1.20)+2.0x1.50] = 107.2 sq.m


rubber mat 12.00x4.00+4.0x6.0 = 72 sq.m

page 8
a. Materials
wall tile (toilets & handwashing) A=
65 pcs 600mmx600mmx10mm thk. Vitrified w 260 16,900.00
(cream glazed) granite
Floor Tile (toilets) A=
140 pcs 200mmx200mmx6.35mm 35 4,900.00
unpolished homogenous floor tile (white unglaz
Main Floor: A=107.2 s
316 pcs 600mm x 600 mm x 10 m 220 69,520.00
unpolished homogenous fl
color: white unglazed
80 pcs 1000 mm x 1000 mm x 1 inches thk. Rubber ma 450 36,000.00
color: grass green
12 pcs plastic tile trim 3.0 m lon 95 1,140.00
35 bags tile adhesive ( bostik, 25 220 7,700.00
40 packs tile grout (bostik 2 kilo/p 70 2,800.00
color: white
50 bags 40 kgs portland cement 245 12,250.00
6 cu.m washed sand 600 3,600.00
4 pcs grinding disc #4 (100 mm 90 360
2 pcs diamond cutter disc #4 (100 mm di 950 1,900.00
157,070.00

b. Labor
1 leadman 350 per day x 10 3,500.00
6 tile setter/mason 300 per day x 10 18,000.00
12 laborer/helper 200 per day x 10 24,000.00
45,500.00

total cost o 202,570.00


XII PAINTING WORKS
a. Materials
plastered wall: (Area= 260.7996 sq.
7 gals concrete neutralizer 180 1,260.00
18 gals concrete primer coat pain 780 14,040.00
Exterior wall: (area= 142
3 gals Masonry-Acrylic Latex Paint (S/G Apple Green) 800 2,400.00
2 gals masonry-acrylic latex paint (s/g blue 800 1,600.00
1 gal masonry-acrylic latex paint (s/g luminous/bright 800 800
1 gal masonry-acrylic latex paint (s/g beig 800 800
interior wall: (area= 118.
4 gals masonry-acrylic latex paint (s/g ligh 800 3,200.00
2 gals masonry-acrylic latex paint (s/g ocea 800 1,600.00
1 gal masonry-acrylic latex paint (s/g cre 800 800
ceiling/FICEM board: (Area=174.16 s
8 gals concrete primer coat pain 780 6,240.00
9 gals masonry-acrylic latex paint (s/g off-w 800 7,200.00
flush door,jambs, vert. gr 0
2 gals wood primer coat paint 720 1,440.00
2 gals enamel paint (s/g off-whi 700 1,400.00
1 gal paint thinner 285 285
5 sets paint roller, 7"w/ tray/pla 98 490
4 pcs paint brush # 1 38 152
12 pcs sandpaper # 180 60 720
36 pcs sandpaper # 120 20 720
5 gals griptite body filler 900 4,500.00
10 gals concrete putty coat 400 4,000.00
53,647.00
b. Labor
1 leadman 350 per day x 5 1,750.00
6 painter 300 per day x 5 9,000.00
12 laborer/helper 200 per day x 5 12,000.00
22,750.00
total cost o 76,397.00

page 9
XIII ELECTRICAL WORKS
a. Materials
10 sets duplex conv. Outlet, flus 195 1,950.00
2 pcs ceiling fan outlet 300 600
16 pcs porcelain receptacle/lamp holder (4") 28 448
2 sets ceiling fan (orbit) 3,500.00 7,000.00
3 pcs 18 w/ compact flourescent lamp (CFL 130 390
9 sets 2-40W flourescent lamp fi 900 8,100.00
w/ housing tube and acce
2 sets single-pole snap switch flush mount 145 290
(one gang device switch)
3 sets duplex-snap switch, flus 215 645
(two gang device switch) 0
9 pcs 2"x4"x4 junction box & co 38 342
16 pcs 2"x2"x4" utility box w/ 1/2" k.o (PVC) 30 480
2 pcs 2"x5"x5" pull box & cover 80 160
60 mts 2.0mm TW wire, stranded 18 1,080.00
2 rolls 3.5mm TW wire, stranded 3,800.00 7,600.00
2 rolls 5.5 mm TW wire, stranded 5,200.00 10,400.00
15 mts 8.0mm TW wire, stranded 70 1,050.00
10 mts 1/4" circular loom (mecca tube) 12 120
18 lgths 3/4"x3.0m PVC electrical conduit/pipe (orange) 87 1,566.00
14 pcs 3/4" PVC electrical elbow (orange) 35 490
120 mts 3/4" corrugated flexible conduit/hose 14 1,680.00
90 pcs 3/4" PVC, conduit clamp/clip 3 270
2 cans PVC solvent cement (200 65 130
2 pcs 1"x3/4' bushing reducer (G.I.) 40 80
1 pc 3/4", EMT entrance cap 40 40
2 lgths 3/4"x3.0m EMT pipe 160 320
1 pc 3/4 conduit LB 38 38
6 pcs 3/4" EMT strap/clamp 12 72
2 pcs 3/4" EMT elbow 35 70
2 pcs 3/4 EMT coupling set-screw type 28 56
7 pcs 3/4" EMT connector set-screen type 22 154
8 rolls eledtrical tape (big) 35 280
1 set panel box/boared (w/ 6 br 950 950
1 pc 60 AMP. Trip,safety switch (main brea 600 600
1 pc 20 AMP. Trip safety switch 380 380
2 pcs 30 AMP. Trip, safety switc 400 800
1 pc round-r-2 socket (electric meter base 320 320
4 sets wall fan 2,600.00 10,400.00
1 set wathour meter (KWH) 3,200.00 3,200.00
62,551.00
b. Labor
1 leadman 350 per day x 7 2,450.00
2 electrician 300 per day x 7 4,200.00
4 laborer/helper 200 per day x 7 5,600.00
12,250.00
total cost o 74,801.00
XIV PLUMBING WORKS
a. Materials
15 lghts 1/2"x 3.0m UPVC pipe (20mm) (blue) 65 975
9 pcs 1/2", socket coupling (plain) 10 90
15 pcs 1/2" UPVC elbow (plain) 10 150
21 pcs 1/2", UPVC tee (plain) 18 378
2 pcs 1/2", UPVC tee (one-end threaded) 20 40
11 pcs 1/2", UPVC coupling (one-end threaded) 12 132
11 pcs 1/2", UPVC end cap/plug 10 110
3 pcs 1/2", brass lever type faucet (hand washing counter) 850 2,550.00
1 pc 1/2" , lavatory faucet 180 180
2 pcs 1/2" sink faucet (for dual sink at pantry) 350 700
2 pcs 1/2" faucet (for C.R. foot bath) 120 240
2 cans PVC solvent cement (200 65 130
3 rolls teflon, 3/4 (big) 25 75
1 pc 1/2"x 8 inches long G.I nipple 58 58
3 pcs 1/2"x3 inches long, G.I nipple 45 135
4 pcs 1/2", G.I elbow 38 152
11 pc 1/2"x 3/8" G.I bushing reducer 40 440
2 pcs 3/8"x 3 inches lon, G.I nipple 35 70
page 10
9 pcs 3/8"x2 inches long, G.I nipple 30 270
9 pcs 10mm angle valve (wheel handle) 160 1,440.00
9 pcs 10mm male threaded adaptor, UPVC 28 252
9 pcs escutcheon flexible tube r 150 1,350.00
1 pc 1/2", G.I. coupling 38 38
1 pc 1/2", gate valve 195 195
1 pc 1/2" gate valve 300 300
1 pc saddle clamp, 2"x 1/2" 380 380
1 pc water meter (w/ built-in s 1,500.00 1,500.00
1 set stainless steel grab rail 1 1/2" 1,300.00 1,300.00
(38mm-mirror finish) with completer accessories
3 pcs tissue holder (submit sam 250 750
1 pc soap holder (submit samp 320 320
1 pc liquid soap container (wa 420 420
2 pcs stainless towel holder (wall mounted 500 1,000.00
18 sq.ft. 3'x6'x6.3mm thk. Face mi 450 8,100.00
on 12mm thk. Marine plywood backing and on
aluminum framing
4.5 sq.ft. 1.5'x3'x6.3mm thk. Face m 450 2,025.00
on 12mm thk. Marine plywood backing and on 26,245.00
aluminum framing

b. Labor
1 plumber 300 per day x 5 1,500.00
4 laborer/helper 200 per day x 5 4,000.00
5,500.00
total cost o 31,745.00

XV SANITARY WORKS
a. Materials
soil pipe line:
3 pcs 4"x90 (1/4 bend) PVC sanitary elbow 45 135
2 pcs 4"x45 (1/8 bend) PVC sanitary elbow 40 80
4 pcs 4", PVC clean out plug 38 152
6 pcs 4", PVC sanitary wye 75 450
4 pcs 4"x2", PVC sanitary reducer tee 68 272
5 lghts 4"x3.0m PVC sanitary pipe 280 1,400.00
10 pcs 2"x90 (1/4 bend) PVC sanitary elbow 20 200
16 pcs 2"x45(1/8 bend) PVC sanitary elbow 18 288
12 pcs 2", PVC sanitary tee 30 360
4 pcs 2", PVC sanitary wye 35 140
11 lgths 2"x3.0m., PVC sanitary pipe 115 1,265.00
6 pcs 2"xPVC P-trap 50 300
4 lgths 3"x3.0m., PVC sanitary pipe 180 720
2 pcs 3"x90 (1/4 bend) PVC sanitary elbow 52 104
3 pcs 3"x45 (1/8 bend) PVC sanitary elbow 48 144
4 pcs 3"x2", PVC sanitary reducer wye 60 240
1 pc 3", PVC clean-out plug 40 40
3 pcs 3", PVC sanitary wye 65 195
1 pc 3", PVC sanitary coupling 46 46
6 cans PVC solvent cement (200 65 390
5 pcs 4"x4" stainless steel floor drain strai 184 920
1 set lavatory (pedestal type/ flr. Mounted 7,500.00 7,500.00
complete w/ accessories
1 set stainless steel dual sink/double bowl 3,200.00 3,200.00
(pantry sink) w/ complete drain strai
1 set water closet 1.6 gpf. (adult size for teacher's toi 8,500.00 8,500.00
complete w/ accessories
2 sets water closet 1.2 gpf.(child 6,500.00 13,000.00
w/ complete accessories 40,041.00

b. Labor
3 plumber 300 per day x 8 7,200.00
6 laborer/helper 200 per day x 8 9,600.00
16,800.00
total cost o 56,841.00

page 11
XVI SEPTIC VAULT
size of vault = 2.30x3.00x2.15 m. (three chambers-w reduced its original measurem
a. Materials
concreting and laying/installation of
400 pcs 6"thk.x8x16"CHB 12.5 5,000.00
51 bags 40 kgs. Portland cement 245 12,495.00
4 cu.m washed sand 600 2,400.00
3 cu.m crushed gravel, 3/4 850 2,550.00
3 pcs construction pail 70 210
plastering of all inner face with wate
10 bags 40 kgs portland cement 245 2,450.00
1 cu.m washed sand 600 600
10 packs waterproofing ("sahara") 38 380
Reinf. Steel bars for SV
100 lghts 10mmx6.0m DRB 145 14,500.00
8 kgs no. 16 G.I. tie wire 75 600
3 pcs 4", PVC sanitary tee 78 234
2 lghts 4"x3.0m PVC sanitary pipe 280 560
3 pcs 4", PVC clean-out plug 38 114
42,093.00
page 10
b. Labor
1 leadman 350 per day x 4 1,400.00
2 mason/steelman 300 per day x 4 2,400.00
6 laborer/helper 200 per day x 4 4,800.00
8,600.00

total cost o 50,693.00

XVII STORM DRAINAGE


a. Materials
PVC downspout (PVCDS)
14 lgths 3"x3.0m PVC sanitary pipe 180 2,520.00
27 lgths 3"x90 (1/4 bend) PVC sanitary elbow 52 1,404.00
9 pcs 3" PVC sanitary coupling 46 414
4 cans PVC solvent cement (200 65 260
2 qtrs. (vulcaseal) sealan 480 960
catch basin:
(9-units 700mmx70
190 pcs 6"thk.x8x16 CHB (conc. Hollow block 12.5 2,375.00
31 bags 40 kgs. Portland cement 245 7,595.00
4 cu.m washed sand 600 2,400.00
1 cu.m crushed gravel, 3/4 850 850
24 lgths 10mmx6.0m tie wire 145 3,480.00
3 kgs no. 16 G.I. tie wire 75 225
30 pcs 150mmx1.0m RCP (6" reinf. Conc. Pipe) 527.5 15,825.00
38,308.00
b. Labor
1 leadman 350 per day x 7 2,450.00
4 mason 300 per day x 7 8,400.00
6 laborer/helper 200 per day x 7 8,400.00
19,250.00
total cost o 57,558.00
16 G.I. tie wire

You might also like