Republic of the Philippines

Province of Misamis Oriental

City of El Salvador
o0o
Office of the City Engineer

Project Title PROPOSED CONSTRUCTION OF BRGY STAGE

Project Location Bolisong, El Salvador City, Misamis Oriental
Funding Source
Total Date Prepared
Project Cost Approp. P 500,000.00 Estimated No. of days to finish 92
Scope of Works Construction of stage
complete as per plans and specifications
PROGRAM OF WORK
Description Quantity Unit Unit Cost Amount
I. Earthworks 60 cu.m. 366.67 P
II. Formworks 240 bd.ft. 414.81
III. Steelworks 644.847 kg 97.26
IV. Concrete Works 13.254 cu.m 4,564.66
V. Masonry Works 70 sq.m 534.29
VI. Structural Works 1 l.s 163,322.00
VII. Roofing Works 71.5 sq.m. 299.02
VIII Ceiling Works 71.5 sq.m. 850.49
IX Painting 71.5 sq.m. 376.50

Total P
Breakdown of Estimated Cost:
% Total Total Amount
A. Direct Cost
1) Total Cost of Materials 59%
2) Total Cost of Labor 31%
3) Equipment Cost/Rental 8%
B. Indirect Cost
1) OCM Contingency 2%
2) CP 0%
3) Mob/Demob 0%
VAT 0%
TOTAL COST OF PROJECT 100%
Prepared: Checked:

JUNAR G. PLAGA MAURICIO L. TOMARONG

Engineer I City Engineer
Approved:

PB ROBERTO RABUYA
Punong Barangay- Bolisong
BILL OF MATERIALS AND COST ESTIMATES
Project : PROPOSED CONSTRUCTION OF BRGY STAGE
Location: Bolisong, El Salvador City, Misamis Oriental
Ite Qty Unit Articles Unit Price Amount
I. EARTHWORKS
1. Excavation
a.) Wall Ftg = (10)(0.30)(0.50)(2) + (5.0)( 3+ 1.5 =
4.5 cu.m
b.) Footing = (2.50)(1.20)(1.40)(2)
8.4 cu.m
2. Earthfilling = (10)(5)(0.80)
40 cu.m
3. Gravelfill = (10)(5)(0.10)
5
Total Volume = 57.9 60 cu.m.
A DIRECT COST
Cost of Materials
5 cu.m. gravel 600.00
40 cu.m. filling materials 250.00
Labor Cost:
1 Foreman at 350.00/day = 350.00
2 Laborer at 200.00/day = 400.00
750.00 x 12 days
P
B INDIRECT COST
OCM 13% P 0.00
CP 14% 0.00
Mob/Demob 2% 0.00
VAT 10% 0.00
0.00
Total Cost of this item P
Unit Cost : P 366.67 / cu.m.
II. FORMWORKS
Qty = 240 bd.ft.
A DIRECT COST
Cost of Materials
400 bd.ft. 2" x 2" x 12' coco 100 pc 17.00
600 bd.ft. 2" x 3" x 12' coco 100 pc 17.00
14 pcs ¼" ordinary plywood 340.00
5 kg. 1" cw nails 65.00
10 kg. 3" cw nails 65.00
30 kg. 4" cw nails 65.00
Labor:
1 Foreman at 350.00/day = 350.00
1 Carpenter at 300.00/day = 300.00
1 Laborer at 200.00/day = 200.00
850.00 x 10 day
P
B INDIRECT COST
OCM 13% P 0.00
CP 14% 0.00
Mob/Demob 2% 0.00
VAT 10% 0.00
0.00
Total Cost This Item P
Unit Cost: P 414.81 /bd-ft
III. STEELWORKS
Quantity 644.847 kg
A DIRECT COST
Cost of Materials
1. Footing
15 pcs 12mm x 6.0m DRB 58.597 200.00
1 kg #16 tie wire 65.00
2. Wall Footing
12 pcs 10mm x 6.0m DRB 25.893 170.00
8 pcs 8mm x 6.0m DRB 14.208 110.00
2 kg #16 tie wire 65.00
3. Column & Cantilever
20 pcs 20mm x 6.0m DRB 177.564 540.00
20 pcs 10mm x 6.0m DRB 37.888 170.00
page 2
8 kg #16 tie wire 65.00
 4. Beam 1 & 2
16 pcs 16mm x 6.0m DRB 75.760 380.00
12 pcs 10mm x 6.0m DRB 7.104 170.00
3 kg #16 tie wire 65.00
5. CHB
50 pcs 10mm x 6.0m DRB 155.358 170.00
3 kg #16 tie wire 65.00
6. Flooring
25 pcs 10mm x 6.0m DRB 92.475 170.00
3 kg. #16 tie wire 65.00
2 pcs hacksaw blade 90.00
Labor:
1 Foreman at 350.00/day = 350.00
2 Steelman at 300.00/day = 600.00
2 Laborer at 200.00/day = 400.00
1,350.00 x 15 days
P
B INDIRECT COST
OCM 13% P 0.00
CP 14% 0.00
Mob/Demob 2% 0.00
VAT 10% 0.00
0.00
Total Cost This Item P
Unit Cost: 97.26 /kg
IV. CONCRETE WORKS
1. Foundation
Footing = (2.50)(1.20)(0.35)(2)
2.1
Wall footing = (0.30)(10)(0.15)(2) + (0.30)(5)(0.15)(2)
0.9 0.45 1.35
2. Flooring = (10)(5)(0.10) 5
3. Column
C1 (0.70)(0.30)(6.2)(2) = 2.604
4. Beam
CB ½(0.60+0.40)(0.25)(4)(2) = (0.5)(1)(0.25)(4)(2) 1
B1 (0.40)(0.25)(6)(2) = 1.2
Total Volume 13.254 cu.m
c 9x1.03x13.25 122.8275
s 0.58x1.10x13.25 8.4535
g 0.64x1.10x13.25 9.328
A DIRECT COST
Cost of Materials
125 bags portland cement 238.00
9 cu.m. washed sand 500.00
10 cu.m. washed gravel 600.00
Labor:
1 Foreman at 350.00/day = 350.00
2 Mason at 300.00/day = 600.00
2 Laborer at 200.00/day = 400.00
1,350.00 x 15 days
P
B INDIRECT COST
OCM 13% P 0.00
CP 14% 0.00
Mob/Demob 2% 0.00
VAT 10% 0.00
0.00
Total Cost This Item P
Unit Cost: 4,565 /cu.m.
V. MASONRY WORKS
A= (10)(4) + (1)(10)(2) + (1)(5)(2)
70 70 sq.m
c 0.65x1.03x70 46.865
ch 12.5x1.03x70 901.25
s 0.09x1.10x70 6.93

page 3
A DIRECT COST
 Cost of Materials
1000 pcs concrete hollow blocks, 4" 8.00
50 bags portland cement 238.00
8 cu.m. washed sand 500.00
Labor:
1 Foreman at 350.00/day = 350.00
2 Mason at 300.00/day = 600.00
2 Laborer at 200,00/day = 400.00
1,350.00 x 10 days
P
B INDIRECT COST
OCM 13% P 0.00
CP 14% 0.00
Mob/Demob 2% 0.00
VAT 10% 0.00
0.00
Total Cost This Item P
Unit Cost: 534.29 /sq.m.
VI. STRUCTURAL WORKS
Quantity 1 l.s
A DIRECT COST
Cost of Materials
4 lgths 50mmx6.00m GI pipe s40 P 1,200.00
4 lgths 38mmx6.00m GI pipe s40 870.00
4 lgths 25mmx6.00m GI pipe s40 530.00
18 lgths 38mmx38mmx6mm angle bar 930.00
30 lgths 25mmx25mmx6mm angle bar 570.00
20 lgths 1.6mmx15mmx50mmx100x6.0m c-purlins 700.00
8 lgths 12mmx6.00m DRB 215.00
4 pc 12mm turn buckle 75.00
12 L angle bar 3/16x1x1x20 400.00
2 L flat bar 3/16x1-1/2x1-1/2x20 356.00
1 pc paint brush 2 30.00
4 box welding rod 2,700.00
1 cyl gasul 850.00
2 cyl oxygen 900.00
2 gal red lead metal primer 560.00
2 gal quick dry enamel 540.00
1 gal paint thinner 320.00
1 gal rust converter 450.00

Equipment rental
1 disk cutter P 150.00 per day 5 day P
1 transformer (15 KVA) 30,000.00 4 months 1 l.s.
1 cutting outfit 350.00 per day 5 day
1 welding machine 350.00 per day 16 day
P
Labor:
1 Foreman at 350.00/day = 350.00
2 Welder at 300.00/day = 600.00
6 Laborer at 200.00/day = 1,200.00
2,150.00 x 20 days
P
B INDIRECT COST
OCM 13% P 0.00
CP 14% 0.00
Mob/Demob 2% 0.00
VAT 10% 0.00
0.00
Total Cost This Item P
Unit Cost: 163,322.00 /bd-ft
VII. ROOFING WORKS
A = (11)(6.5)
11*6.5 71.5 sq.m. 41.47
A DIRECT COST
Cost of Materials
42 shts # 0.44x8' galvalume corrugated sht 260.00
10 kgs umbrella nails, 2½" 95.00
2 qrt vulcaseal 380.00
page 4
 Labor:
1 Foreman at 350.00/day = 350.00
2 Tinsmith at 300.00/day = 600.00
2 Laborer at 200.00/day = 800.00
1,750.00 x 5 days
P
B INDIRECT COST
OCM 13% P 0.00
CP 14% 0.00
Mob/Demob 2% 0.00
VAT 10% 0.00
0.00
Total Cost This Item P
Unit Cost: 299.02 /sq.m.

VIII. CEILING WORKS

A = (11)(6.5)
11*6.5 71.5 sq.m. 41.47
A DIRECT COST
Cost of Materials
30 sht hardilite board 3. 1/4x4x8 360.00
140 L double furring 120.00
700 pc metal screws 1.00
1 box blind rivets 1/8 320.00
100 pc furring clip 6.00
50 pc carrying channel 160.00
30 pc wall angle 80.00
2 pc drill bit 1/8 95.00

Labor:
1 Foreman at 350.00/day = 350.00
2 Carpenter at 300.00/day = 600.00
2 Laborer at 200.00/day = 800.00
1,750.00 x 12 days
P
B INDIRECT COST
OCM 13% P 0.00
CP 14% 0.00
Mob/Demob 2% 0.00
VAT 10% 0.00
0.00
Total Cost This Item P
Unit Cost: 850.49 /sq.m.

IX. PAINTING WORKS

A = (11)(6.5)
11*6.5 71.5 sq.m. 41.47
A DIRECT COST
Cost of Materials
8 gal flatwall enamel white 550.00
8 gal latex white 550.00
6 gal body filler 650.00
4 gal gloss latex light green 650.00
2 gal QDE dark green 650.00
2 gal paint thinner 160.00
4 pc paint brush 3 80.00
4 set paint roller w/ pan 8 120.00
30 pc sandpaper #120 15.00

page 5
 Labor:
1 Foreman at 350.00/day = 350.00
2 Painter at 300.00/day = 600.00
2 Laborer at 200.00/day = 800.00
1,750.00 x 5 days
P
B INDIRECT COST
OCM 13% P 0.00
CP 14% 0.00
Mob/Demob 2% 0.00
VAT 10% 0.00
0.00
Total Cost This Item P
Unit Cost: 376.50 /sq.m.
 2-Aug-18
working days

Amount
22,000.00
33,185.00
62,720.00
60,500.00
37,400.00
163,322.00
21,380.00
60,810.00
26,920.00

488,237.00

Total Amount

297,137.00
153,000.00
38,100.00

11,763.00
0.00
0.00
0.00
500,000.00

OMARONG
Amount

3,000.00
10,000.00
13,000.00

9,000.00
22,000.00

22,000.00

6,800.00
10,200.00
4,760.00
325.00
650.00
1,950.00
24,685.00

8,500.00
33,185.00

33,185.00

3,000.00
65.00
2,040.00
880.00
130.00
10,800.00
3,400.00
520.00
 6,080.00
2,040.00
195.00
8,500.00
195.00
4,250.00
195.00
180.00
42,470.00

20,250.00
62,720.00

62,720.00

29,750.00
4,500.00
6,000.00
40,250.00

20,250.00
60,500.00

60,500.00
 8,000.00
11,900.00
4,000.00
23,900.00

13,500.00
37,400.00

37,400.00

4,800.00
3,480.00
2,120.00
16,740.00
17,100.00
14,000.00
1,720.00
300.00
4,800.00
712.00
30.00
10,800.00
850.00
1,800.00
1,120.00
1,080.00
320.00
450.00
82,222.00

750.00
30,000.00
1,750.00
5,600.00
38,100.00

43,000.00
125,222.00

163,322.00

10,920.00
950.00
760.00
12,630.00
 8,750.00
21,380.00

21,380.00

10,800.00
16,800.00
700.00
320.00
600.00
8,000.00
2,400.00
190.00
39,810.00

21,000.00
60,810.00

60,810.00

4,400.00
4,400.00
3,900.00
2,600.00
1,300.00
320.00
320.00
480.00
450.00
18,170.00
 8,750.00
26,920.00

26,920.00