Project Name : CONSTRUCTION OF PARKS & PLAZA

TAGUM CITY COMPREHENSIVE HIGH SCHOOL

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