Construction of Pathway at the Back of Third Year Building Location : Barangay Mankilam, Tagum City Subject : Bill of Materials and Cost Estimate Item No. I EARTHWORKS A. Manual 197.00 sq.m. 125.00 sq.m. Clearing P 250.00 Non- Add 25.00 sq.m. Grubbing 250.00 Non- Add 15.00 cu.m. Embankment 250.00 Non- Add LABOR 1.00 day/s 1 Project In-Charge P 422.00 P 422.00 1.00 day/s 2 Laborer 330.00 660.00 P 1,082.00 P 1,082.00 II CONCRETE/MASONRY WORKS 1.00 lot 1.85 cu.m. 0.30 x 0.15 x 41.20 17.00 bag/s Portland Cement 40kgs (Plastic Bag) P 240.00 P 4,080.00 1.00 cu.m. Washed Sand 280.00 Non- Add 2.00 cu.m. Washed Gravel 360.00 Non- Add 13.00 length/s Def. Rnd. Bar 10mm x 6.0m G33 bedbars 160.00 2,080.00 4.00 length/s Def. Rnd. Bar 8mm x 6.0m G33 stirrups 110.00 440.00 2.00 kg/s G.I. Tie Wire #16 75.00 150.00 P 6,750.00 24.72 sq.m. 0.60 x 41.20 309.00 pc/s Concrete Hollow Blocks 4" thk P Fabricated P Non- Add 6.00 bag/s Portland Cement 40kgs (Plastic Bag) chb fabrication 240.00 1,440.00 4.00 length/s Def. Rnd. Bar 10mm x 6.0m G33 vertical bars 160.00 640.00 11.00 bag/s Portland Cement 40kgs (Plastic Bag) mortar 240.00 2,640.00 3.00 cu.m. Washed Sand 280.00 Non- Add 4.00 kg/s G.I. Tie Wire #16 75.00 300.00 P 5,020.00 LABOR 2.00 day/s 1 Project In-Charge P 422.00 P 844.00 2.00 day/s 1 Mason 422.00 844.00 2.00 day/s 3 Laborer 330.00 1,980.00 Labor Cost P 3,668.00 P 15,438.00 Material Cost Equipment / Labor / Materials Total Description Unit Cost Total Cost Labor Cost Total Item Cost Republic of the Philippines Province of Davao del Norte City of Tagum OFFICE OF THE CITY ARCHITECT a. zocalo Material Cost b. chb laying Planning, Designing and Programming Section Qty. Unit Total Item Cost Item No. Equipment / Labor / Materials Total Description Unit Cost Total Cost Qty. Unit III DECORATIVE BLOCKS 197.00 sq.m. 1,232.00 pc/s Decorative Blocks (400mm x 400mm x 55mm thk) tamla P Fabricated P Non- Add 73.00 bag/s Portland Cement 40kgs (Plastic Bag) 240.00 17,520.00 7.00 cu.m. Washed Sand 280.00 Non- Add 2.00 cu.m. Washed Gravel 360.00 Non- Add P 17,520.00 LABOR 4.00 day/s 1 Project In-Charge P 422.00 P 1,688.00 4.00 day/s 1 CHB Fabricator/Layout 422.00 1,688.00 4.00 day/s 2 Laborer 330.00 2,640.00 P 6,016.00 P 23,536.00 IV 8.00 sq.m. Lemon Grass P 6.00 cu.m Earthfill LABOR 2.00 day/s 1 Project In-Charge P 422.00 P 844.00 2.00 day/s 1 Laborer 330.00 660.00 P 1,504.00 P 1,504.00 V FORMWORKS & HARDWARE 1.00 lot 80.00 bd.ft. Coco lumber 2'' x 2'' x 10' -24-pcs 24.00 P 20.00 P 1,600.00 3.00 sheet/s Plywood ( Ordinary)-4' x 8' X 11mm thk. 575.00 1,725.00 4.00 kl/s Common Wire Nails 2 1/2" 70.00 280.00 4.00 kl/s Common Wire Nails 3" 65.00 260.00 4.00 pc/s Hacksaw Blade - Heavy Duty 85.00 340.00 2.00 roll/s Nylon String #60 (1mm diam.37m/roll ( 60 Lbs capacity.)) 40.00 80.00 Plastic Container (Black) Heavy Duty 20 L/Container (300mm X 300mm x 350mm) 1.00 meter/s Wire Mesh 1" Ga. 16 X 3' 150.00 150.00 1.00 meter/s Wire Mesh 1/8" x 3' 100.00 100.00 1.00 meter/s Wire Mesh 1/4" x 3' 90.00 90.00 P 5,025.00 LABOR 1.00 day/s 1 Project In-Charge P 422.00 P 422.00 1.00 day/s 3 Laborer 330.00 990.00
P 1,412.00 P 6,437.00 Labor Cost 2.00 pc/s Total Item Cost Material Cost Labor Cost Total Item Cost PLANT WORKS Labor Cost Total Item Cost Material Cost Non- Add 200.00 400.00 Non- Add Item No. Equipment / Labor / Materials Total Description Unit Cost Total Cost Qty. Unit I EARTHWORKS P 1,082.00 II CONCRETE/MASONRY WORKS 15,438.00 III DECORATIVE BLOCKS 23,536.00 IV PLANT WORKS 1,504.00 V FORMWORKS & HARDWARE 6,437.00 P 47,997.00 TOTAL MATERIAL COST P 34,315.00 LABOR COST 13,682.00 DIRECT COST P 47,997.00 CONTINGENCY P 2,003.00 INDIRECT COST P 2,003.00 P 50,000.00 Prepared by : MICHELLE D.MALANGUIS, CE Engineering Assistant Reviewed By: Checked By: ROMEO C. VILLARENTE JR. ERIC F. CLEMENTE Architect III Architect IV SUMMARY TOTAL PROJECT COST PR NO.: Date: 6-Mar-2014 SAI NO.: Date: ALOBS NO.: Date: Item No. Qty. Unit of Issue Item Description 1 107.00 bag/s Portland Cement 40kgs (Plastic Bag) 2 17.00 length/s Def. Rnd. Bar 10mm x 6.0m G33 3 4.00 length/s Def. Rnd. Bar 8mm x 6.0m G33 4 6.00 kg/s G.I. Tie Wire #16 5 80.00 bd.ft. Coco lumber 2'' x 2'' x 10' -24-pcs 6 3.00 sheet/s Plywood ( Ordinary)-4' x 8' X 11mm thk. 7 4.00 kl/s Common Wire Nails 2 1/2" 8 4.00 kl/s Common Wire Nails 3" 9 4.00 pc/s Hacksaw Blade - Heavy Duty 10 2.00 roll/s Nylon String #60 (1mm diam.37m/roll ( 60 Lbs capacity.)) Plastic Container (Black) Heavy Duty 20 L/Container (300mm X 300mm x 350mm) 12 1.00 meter/s Wire Mesh 1" Ga. 16 X 3' 13 1.00 meter/s Wire Mesh 1/8" x 3' 14 1.00 meter/s Wire Mesh 1/4" x 3' ****n o t h I n g f o l l o w s**** CONSTRUCTION OF PARKS & PLAZA Signature : Printed Name: Designation : JULIUS S. IMBOY , DURP EDGAR C. DE GUZMAN ALLAN L. RELLON, DPA City Architect City Treasurer City Mayor T O T A L P 34,315.00 Purpose: Location: Barangay Mankilam, Tagum City Requested by: Cash Availability: Approved by: 150.00 150.00 100.00 100.00 90.00 90.00 TAGUM CITY COMPREHENSIVE HIGH SCHOOL 65.00 260.00 85.00 340.00 40.00 80.00 1,600.00 20.00 70.00 280.00 575.00 1,725.00 Estimated Unit Cost Estimated Cost 240.00 25,680.00 75.00 450.00 2,720.00 160.00 110.00 440.00 City Government of Tagum Ref. No. Department CITY ARCHITECT'S OFFICE Section PLANNING, DESIGNING & PROGRAMMING 11 2.00 pc/s 200.00 400.00 Date: 6-Mar-14 Name/ Location of Project Approriation: Calendar Days to Complete: Desirable Starting Date: Mode of Implementation: Project Category: Project Description: 197.00 sq.m. Minimum Equipment Requirement: Manpower Requirement: Item No. I EARTHWORKS 197.00 sq.m. 5.49 P 1,082.00 II CONCRETE/MASONRY WORKS lot 15,438.00 15,438.00 III DECORATIVE BLOCKS sq.m. 119.47 23,536.00 IV PLANT WORKS lot 1,504.00 1,504.00 V FORMWORKS & HARDWARE lot 6,437.00 6,437.00 Total P 47,997.00 Breakdown of Estimated Direct Cost: Description 1 P 1 Materials P 34,315.00 2 P 2 Labor P 13,682.00 3 P 2,003.00 3 Equipment Rental P 4 P 4 POL P 5 P 5 RROW P 6 P 6 Overhead/Misc. P 7 P 7 Spare Parts P 8 P Total P 47,997.00 Total P 2,003.00 Direct & Indirect Cost 50,000.00 Prepared by: 50,000.00 MICHELLE D. MALANGUIS, CE Engineering Assistant Reviewed by: Recommended by : ROMEO C. VILLARENTE JR. Architect IV Administrative Cost 1.00 Supervision Contingencies Spare parts Indirect Cost Quality Control Approved by: City Mayor ALLAN L. RELLON, DPA 50,000.00 PBAC TAX Contractor's Profit P PROJECT COST City Architect JULIUS S. IMBOY , DURP Total Cost 100.00% Checked by: ERIC F. CLEMENTE Architect III 49.04% 3.13% 13.41% 197.00 1.00 Unit Cost Total Total Cost Units 32.16% 1.00 2.25% Description % of Quantity Landscaping ESTIMATED DIRECT COST 20 working days upon delivery of materials Project In-Charge, Mason, Block Fabricator, Helper/Laborer ADMINISTRATION Barangay Mankilam, Tagum City Construction of Pathway at the Back of Third Year Building TAGUM CITY COMPREHENSIVE HIGH SCHOOL area for decorative blocks Republic of the Philippines Province of Davao del Norte CITY OF TAGUM INDIVIDUAL PROGRAM OF WORK CONSTRUCTION OF PARKS & PLAZA Source of Funds: (For All Types of Project) 50,000.00