Detailed

006328-0000-00
BILL OF MATERIALS AND COST ESTIMATES OF THE

Proposed Drainage
Garnet St. Calauag, Naga City
DETAILED ESTIMATES
ITEM 1 Excavation
Est. Qty. 57.60 cu.m
I. Others
96.00 sq.m Clearing and Grubbing @ 40.00 3,840.00
57.60 cu.m Cost of Excavation @ 245.00 14,112.00
57.60 cu.m Disppossal of Excavated Materials @ 205.00 11,808.00
cost: 29,760.00
TOTAL DIRECT COST 29,760.00

PLUS MARK-UPS 5,376.00
TOTAL ITEM COST 35,136.00
UNIT COST 610.00
ITEM 2 CHB Covered Drainage

Est. Qty. 89.00 mtrs
I. Materials
387.00 bags Portland Cement @ 246.00 95,202.00
1,402.00 pcs CHB 6" @ 17.50 24,535.00
22.00 kgs Tie wire #16 @ 80.00 1,760.00
23.00 cu.m Gravel Crushed 3/4 @ 1,195.00 27,485.00
24.00 cu.m Albay Sand @ 575.00 13,800.00
11.00 pcs Hacksaw Blade @ 72.00 792.00
434.00 pcs RSB 12mm x 6.0m @ 218.00 94,612.00
Cost Of Materials: 258,186.00
Labor: 77,455.80
II. Equipments(Inclusive of Operator, fuel, oil & lubricants:)
1.00 unit Concrete Mixer @ 1,000.00/ hr 3,000.00
for 3 day

UNIT COST 4,487.00
ITEM 3 Cross Drainage

Est. Qty. 7.00 mtrs
I. Materials
4.00 kgs Tie wire #16 @ 85.00 340.00
2.00 cu.m Albay Sand @ 575.00 1,150.00
72.00 pcs RSB 12mm x 6.0m @ 218.00 15,696.00
Labor: 8,331.30
for 1 day
1.00 unit Jack Hammer with Compressor @ 5,000.00/ hr 5,000.00
for 1 day
1.00 unit Concrete Cutter @ 4,000.00/ hr 4,000.00
for 1 day

UNIT COST 7,766.00
ITEM 4 Formworks and Scaffoldings

Est. Qty. 1.00 ls
I. Materials
16.00 pcs Marine Plywood 1/4 @ 478.00 7,648.00
5.00 kl Asst. CW Nails @ 75.00 375.00
48.00 bdf Formworks Coco Lumber @ 21.00 1,008.00
Labor: 9,031.00
UNIT COST 10,650.00
ITEM 5 Gutter
Est. Qty. 5.34 cu.m
I. Materials
49.00 bag Portland Cement @ 245.00 12,005.00
3.00 cu.m Albay Sand @ 575.00 1,725.00
Labor: 6,270.00

UNIT COST 6,000.00
ITEM 6 Gutter
Est. Qty. 19.00 units
I. Materials
4.00 pcs Paint Brush 2" @ 35.00 140.00
3.00 kls Welding Rod @ 120.00 360.00
5.00 pcs Angle Bar 2x2x1/4 @ 1,495.00 7,475.00
5.00 pcs Flat Bar @ 345.00 1,725.00
1.00 gal Albay Sand @ 495.00 495.00
Labor: 3,058.50

UNIT COST 822.00
ITEM 7 Sign Board
1.00 pc. Sign Board @ 1,272.00 1,272.00

PLUS MARK-UPS 228.00
UNIT COST 1,500.00
SUMMARY OF ESTIMATES
ITEM NO. DESCRIPTION QTY. UNIT UNIT COST TOTAL
1 Excavation 57.60 cu.m 610.00 35,136.00

2 CHB Covered Drainage 89.00 mtrs 4,487.00 399,343.00
3 Cross Drainage 7.00 mtrs 7,766.00 54,362.00
4 Formworks and Scaffoldings 1.00 ls 10,650.00 10,650.00
5 Gutter 5.34 cu.m 6,000.00 32,040.00
6 Gutter 19.00 units 822.00 15,618.00
7 Sign Board 1.00 pc. 1,500.00 1,500.00
grand total: 548,649.00
AIDA .C DUMAWAL
OWNER
A.D. CONSTRUCTION
006328-0000-00
Proposed Drainage
DETAILED ESTIMATES
ITEM 1 Excavation
I. Others
cost: 30,744.96

UNIT COST 629.47

I. Materials
1,402.00 pcs CHB 6" @ 18.00 25,236.00
22.00 kgs Tie wire #16 @ 84.00 1,848.00
24.00 cu.m Albay Sand @ 579.00 13,896.00
434.00 pcs RSB 12mm x 6.0m @ 219.90 95,436.60
Labor: 78,231.78
for 3 day

UNIT COST 4,531.75

Est. Qty. 7.00 mtrs
I. Materials
4.00 kgs Tie wire #16 @ 84.00 336.00
2.00 cu.m Albay Sand @ 579.00 1,158.00
72.00 pcs RSB 12mm x 6.0m @ 219.90 15,832.80
Labor: 8,403.24
for 1 day
for 1 day
for 1 day

UNIT COST 7,819.44

Est. Qty. 1.00 ls
I. Materials
5.00 kl Asst. CW Nails @ 79.00 395.00
48.00 bdft Formworks Coco Lumber @ 22.00 1,056.00
Labor: 9,115.00

UNIT COST 10,749.32
ITEM 5 Gutter
Est. Qty. 5.34 cu.m
I. Materials
3.00 cu.m Albay Sand @ 578.00 1,734.00
Labor: 6,322.20

UNIT COST 6,050.25
ITEM 6 Gutter
I. Materials
4.00 pcs Paint Brush 2" @ 38.00 152.00
3.00 kls Welding Rod @ 124.00 372.00
5.00 pcs Angle Bar 2x2x1/4 @ 1,498.00 7,490.00
5.00 pcs Flat Bar @ 348.00 1,740.00
1.00 gal Albay Sand @ 498.00 498.00
Labor: 3,075.60

UNIT COST 827.22
ITEM 7 Sign Board
1.00 pc. Sign Board @ 1,372.00 1,372.00

UNIT COST 1,600.00
S U M MARY O F E S T I MAT E S
1 Excavation 57.60 cu.m 629.47 36,257.47

5 Gutter 5.34 cu.m 6,050.25 32,308.34
6 Gutter 19.00 units 827.22 15,717.18
7 Sign Board 1.00 pc. 1,600.00 1,600.00
RENATO S. DELOVINO
OWNER
R.S. DELOVINO BUILDERS AND SUPPLIES
006328-0000-00
Proposed Drainage
DETAILED ESTIMATES
ITEM 1 Excavation
I. Others
cost: 30,124.80

UNIT COST 616.77

I. Materials
1,402.00 pcs CHB 6" @ 18.00 25,236.00
22.00 kgs Tie wire #16 @ 83.00 1,826.00
24.00 cu.m Albay Sand @ 576.00 13,824.00
434.00 pcs RSB 12mm x 6.0m @ 219.00 95,046.00
Labor: 77,949.60
for 3 day

UNIT COST 4,515.55

Est. Qty. 7.00 mtrs
I. Materials
4.00 kgs Tie wire #16 @ 86.00 344.00
2.00 cu.m Albay Sand @ 576.00 1,152.00
72.00 pcs RSB 12mm x 6.0m @ 219.00 15,768.00
Labor: 8,373.60
for 1 day
for 1 day
for 1 day
UNIT COST 7,797.80

Est. Qty. 1.00 ls
I. Materials
5.00 kl Asst. CW Nails @ 76.00 380.00
Labor: 9,100.00

UNIT COST 10,731.63
ITEM 5 Gutter
Est. Qty. 5.34 cu.m
I. Materials
3.00 cu.m Albay Sand @ 576.00 1,728.00
Labor: 6,303.90

UNIT COST 6,032.74
ITEM 6 Gutter
I. Materials
4.00 pcs Paint Brush 2" @ 37.00 148.00
3.00 kls Welding Rod @ 122.00 366.00
5.00 pcs Angle Bar 2x2x1/4 @ 1,496.00 7,480.00
5.00 pcs Flat Bar @ 346.00 1,730.00
1.00 gal Albay Sand @ 500.00 500.00
Labor: 3,067.20

UNIT COST 824.96
ITEM 7 Sign Board
1.00 pc. Sign Board @ 1,472.00 1,472.00

UNIT COST 1,700.00
1 Excavation 57.60 cu.m 616.77 35,525.95

5 Gutter 5.34 cu.m 6,032.74 32,214.83
6 Gutter 19.00 units 824.96 15,674.24
7 Sign Board 1.00 pc. 1,700.00 1,700.00
NOLASCO ERNESTO P. CASTILLO

OWNER
NOLCAST CONST. AND SUPPLY
006457-0000-00
Proposed Drainage and Road Widening
Temporo Dy St., Dayangdang, Naga City
DETAILED ESTIMATES
ITEM 1 Drainage
I. Materials
5.00 kls CWN 3" @ 65.00 325.00
51.00 kls Tie Wire #16 @ 58.00 2,958.00
3.00 cu.m Gravel 1" @ 1,058.00 3,174.00
14.00 cu.m Gravel 3/4 @ 1,078.00 15,092.00
### pcs ChB 4" @ 11.00 18,700.00
17.00 pcs Plywood 1/4 @ 430.00 7,310.00
17.00 cum Albay Sand @ 678.00 11,526.00
282.00 pcs RSB 12mm @ 245.00 69,090.00
120.00 Pcs Covo Lumber 2x3x12 @ 174.00 20,880.00
Labor: 66,292.50

UNIT COST 4,980.00
ITEM 2 Excavation
26.00 cu.m Cost of excavation @ 245.00 6,370.00

26.00 cu.m Dispossal and Hauling of Excavated Materilas @ 205.00 5,330.00

UNIT COST 529.00
Item 3 Aggregate Base Course

13.00 cum Item 201 @ 440.00 5,720.00

Labor: 1,716.00
1.00 unit Plate Compactor @ 2,400.00/ hr 2,400.00
for 1 day
UNIT COST 890.00
ITEM 4 Portland Cement Concrete Pavement

I. Materials
2.00 kgs CWN 3" @ 60.00 120.00
20.00 cum Gravel 1" @ 1,058.00 21,160.00
15.00 pcs RSb 16mm x 6.0m @ 350.00 5,250.00
26.00 pcs Coco Lumber 2x6x12 @ 24.00 624.00
10.00 cum Albay Sand @ 678.00 6,780.00
Cost of Materials: 77,637.00
Labor: 23,291.10
for 4 day

UNIT COST 6,335.00
ITEM 5 Sign Board
1.00 pc. Sign Board @ 1,272.00 1,272.00

UNIT COST 1,500.00
1 Drainage 68.00 cu.m 4,980.00 338,640.00

2 Excavation 26.04 cu.m 529.00 13,775.16
3 Aggregate Base Course 13.02 cu.m 890.00 11,587.80
4 Portland Cement Concrete Pavement 19.53 cu.m 6,335.00 123,722.55
5 Sign Board 1.00 pc. 1,500.00 1,500.00
RENATO S. DELOVINO
OWNER/PROPRIETOR
006457-0000-00
DETAILED ESTIMATES
ITEM 1 Drainage
I. Materials
5.00 kls CWN 3" @ 66.00 330.00
51.00 kls Tie Wire #16 @ 59.00 3,009.00
3.00 cu.m Gravel 1" @ 1,059.00 3,177.00
14.00 cu.m Gravel 3/4 @ 1,079.00 15,106.00
1,700.00 pcs ChB 4" @ 11.00 18,700.00
17.00 pcs Plywood 1/4 @ 431.00 7,327.00
17.00 cum Albay Sand @ 679.00 11,543.00
282.00 pcs RSB 12mm @ 246.00 69,372.00
Labor: 66,532.20

UNIT COST 4,999.99
ITEM 2 Excavation


UNIT COST 532.22

13.00 cum Item 201 @ 445.00 5,785.00

Labor: 1,735.50
for 1 day
UNIT COST 898.56

I. Materials
2.00 kgs CWN 3" @ 61.00 122.00
20.00 cum Gravel 1" @ 1,059.00 21,180.00
15.00 pcs RSb 16mm x 6.0m @ 352.00 5,280.00
10.00 cum Albay Sand @ 679.00 6,790.00
Labor: 23,370.60
for 4 day
UNIT COST 6,356.78
ITEM 5 Sign Board
1.00 pc. Sign Board @ 1,372.00 1,372.00

UNIT COST 1,600.00
1 Drainage 68.00 cu.m 4,999.99 339,999.32

2 Excavation 26.04 cu.m 532.22 13,859.00
5 Sign Board 1.00 pc. 1,600.00 1,600.00
AIDA C. DUMAWAL
OWNER/PROPRIETOR
A.D. CONSTRUCTION
006457-0000-00
DETAILED ESTIMATES
ITEM 1 Drainage
I. Materials
5.00 kls CWN 3" @ 67.00 335.00
51.00 kls Tie Wire #16 @ 60.00 3,060.00
3.00 cu.m Gravel 1" @ 1,060.00 3,180.00
14.00 cu.m Gravel 3/4 @ 1,079.00 15,106.00
1,700.00 pcs ChB 4" @ 11.00 18,700.00
17.00 pcs Plywood 1/4 @ 430.00 7,310.00
17.00 cum Albay Sand @ 679.50 11,551.50
282.00 pcs RSB 12mm @ 247.00 69,654.00
Labor: 66,616.95

UNIT COST 5,006.36
ITEM 2 Excavation


UNIT COST 535.75

13.00 cum Item 201 @ 445.00 5,785.00

Labor: 1,735.50
for 1 day
UNIT COST 898.56

I. Materials
2.00 kgs CWN 3" @ 63.00 126.00
20.00 cum Gravel 1" @ 1,059.00 21,180.00
15.00 pcs RSb 16mm x 6.0m @ 352.00 5,280.00
10.00 cum Albay Sand @ 678.00 6,780.00
Labor: 23,429.70
for 4 day

UNIT COST 6,372.25
ITEM 5 Sign Board
1.00 pc. Sign Board @ 1,472.00 1,472.00

UNIT COST 1,700.00
S U M MARY O F E ST I MAT E S
1 Drainage 68.00 cu.m 5,006.36 340,432.48

2 Excavation 26.04 cu.m 535.75 13,950.93
5 Sign Board 1.00 pc. 1,700.00 1,700.00

OWNER/PROPRIETOR
NOLCAST CONSTRUCTION AND SUPPLY
006495-2019-01
Proposed Mini-Dam
Zone 3, Sitio Almeda, Pacol, Naga City
DETAILED ESTIMATES
Item 1 Excavation

UNIT COST 290.00
ITEM 2 Boulder Fill

I. Materials
34.50 cu.m Boulder Type A @ 845.00 29,152.50
2.50 cu.m Albay Sand @ 678.00 1,695.00
Labor: 12,602.25
1.00 unit Concrete Mixer @ 1,000.00/ day 7,000.00
for 7 days
UNIT COST 2,105.00
ITEM 3 Footing Tie Beam

Est. Qty. 4.32 cu.m
I. Materials
4.50 kl Tie Wire @ 55.00 247.50
37.00 pcs 10mm x 6m @ 125.00 4,625.00
4.50 cu.m Gravel 3/4 @ 1,070.00 4,815.00
2.25 cu.m Albay Sand @ 675.00 1,518.75
16.00 pcs 16mm x7.5m RSB @ 540.00 8,640.00
Labor: 8,937.98
for 2 days

UNIT COST 11,120.00
ITEM 4 Concrete Perimeter Cover

I. Materials
0.50 box CWN 3" @ 1,430.00 715.00
1.00 box CWN 4 1,340.00 1,340.00
0.25 box CWN 1 1/2 1,450.00 362.50
15.00 pcs Hacksaw Blade 55.00 825.00
27.50 kl Tie Wire 57.00 1,567.50
247.00 bags Portland Cement 248.00 61,256.00
27.50 cum Gravel 3/4 1,078.00 29,645.00
146.00 pcs RSB 16mm x 6m @ 354.50 51,757.00
40.00 pc. Plywood 1/4 @ 430.00 17,200.00
14.00 cum Albay Sand @ 675.00 9,450.00
300.00 pcs Coco Lumber 2x3x 12 @ 175.00 52,500.00
100.00 pcs RSB 16mm x 7.5m @ 543.00 54,300.00
Labor: 84,275.40
for 7 days

UNIT COST 16,020.00
ITEM 5 Start and End Concrete Cover

Est. Qty. 1.00 cu.m
I. Materials
3.00 kls CWN 3 @ 65.00 195.00
1.00 kl Tie Wire @ 50.00 50.00
1.00 cum Gravel 3/4 @ 1,070.00 1,070.00
10.00 pcs RSB 16mm x 6m @ 350.00 3,500.00
5.00 kls CWN 4" @ 55.00 275.00
0.50 kl CWN 1 1/2 @ 38.00 19.00
2.00 pc Plywood 1/4 @ 425.00 850.00
0.50 cum Albay Sand @ 675.00 337.50
21.00 pc Coco Lumber 2x3x 12 175.00 3,675.00
Labor: 3,677.55
for 1 days

UNIT COST 19,972.00
Item 6 Hauling
Est. Qty. 1.00 lot
1.00 lot Hauling Cost @ 29,500.00 29,500.00

UNIT COST 34,790.00
Item 7 Construction Safety and Health

Est. Qty. 1.00 lot
1.00 lot Construction Safety and Health @ 9,500.00 9,500.00

UNIT COST 11,200.00
ITEM 8 Sign Board
1.00 pc. Sign Board @ 1,272.00 1,272.00

UNIT COST 1,500.00
S U M MAR Y O F E ST I MAT E S
1 Excavation 28.80 cu.m 290.00 8,352.00

2 Boulder Fill 34.50 cu.m 2,105.00 72,622.50
3 Footing Tie Beam 4.32 cu.m 11,120.00 48,038.40
4 Concrete Perimeter Cover 27.40 cu.m 16,020.00 438,948.00
5 Start and End Concrete Cover 1.00 lot 19,972.00 19,972.00
6 Hauling 1.00 lot 34,790.00 34,790.00
7 Construction Safety and Health 1.00 lot 11,200.00 11,200.00
8 Sign Board 1.00 pc. 1,500.00 1,500.00
RENATO S. DELOVINO
OWNER/PROPRIETOR
006495-2019-01
Proposed Mini-Dam
DETAILED ESTIMATES
Item 1 Excavation

UNIT COST 293.31
ITEM 2 Boulder Fill

I. Materials
2.50 cu.m Albay Sand @ 679.00 1,697.50
Labor: 12,654.75
for 7 days
UNIT COST 2,113.76

Est. Qty. 4.32 cu.m
I. Materials
4.50 kl Tie Wire @ 56.00 252.00
37.00 pcs 10mm x 6m @ 126.00 4,662.00
4.50 cu.m Gravel 3/4 @ 1,070.00 4,815.00
2.25 cu.m Albay Sand @ 676.00 1,521.00
16.00 pcs 16mm x7.5m RSB @ 543.00 8,688.00
Labor: 8,978.70
for 2 days

UNIT COST 11,167.23

I. Materials
0.50 box CWN 3" @ 1,432.00 716.00
1.00 box CWN 4 1,342.00 1,342.00
0.25 box CWN 1 1/2 1,450.00 362.50
27.50 kl Tie Wire 58.00 1,595.00
27.50 cum Gravel 3/4 1,079.00 29,672.50
146.00 pcs RSB 16mm x 6m @ 355.00 51,830.00
40.00 pc. Plywood 1/4 @ 432.00 17,280.00
14.00 cum Albay Sand @ 677.00 9,478.00
100.00 pcs RSB 16mm x 7.5m @ 543.00 54,300.00
Labor: 84,531.60
for 7 days

UNIT COST 16,067.04

Est. Qty. 1.00 cu.m
I. Materials
3.00 kls CWN 3 @ 66.00 198.00
1.00 kl Tie Wire @ 51.00 51.00
1.00 cum Gravel 3/4 @ 1,070.00 1,070.00
10.00 pcs RSB 16mm x 6m @ 355.00 3,550.00
5.00 kls CWN 4" @ 56.00 280.00
0.50 kl CWN 1 1/2 @ 39.00 19.50
2.00 pc Plywood 1/4 @ 425.00 850.00
0.50 cum Albay Sand @ 680.00 340.00
21.00 pc Coco Lumber 2x3x 12 178.00 3,738.00
Labor: 3,718.05
for 1 days

UNIT COST 20,179.65
Item 6 Hauling
Est. Qty. 1.00 lot
1.00 lot Hauling Cost @ 29,600.00 29,600.00

UNIT COST 34,907.28

Est. Qty. 1.00 lot

UNIT COST 11,557.14
ITEM 8 Sign Board
1.00 pc. Sign Board @ 1,372.00 1,372.00

UNIT COST 1,600.00
1 Excavation 28.80 cu.m 293.31 8,447.33

2 Boulder Fill 34.50 cu.m 2,113.76 72,924.72
6 Hauling 1.00 lot 34,907.28 34,907.28
8 Sign Board 1.00 pc. 1,600.00 1,600.00
AIDA C. DUMAWAL
OWNER/PROPRIETOR
A.D. CONSTRUCTION
006495-2019-01
Proposed Mini-Dam
DETAILED ESTIMATES
Item 1 Excavation

UNIT COST 293.31
ITEM 2 Boulder Fill

I. Materials
2.50 cu.m Albay Sand @ 680.00 1,700.00
Labor: 12,679.35
for 7 days
UNIT COST 2,117.40

Est. Qty. 4.32 cu.m
I. Materials
4.50 kl Tie Wire @ 57.00 256.50
37.00 pcs 10mm x 6m @ 127.00 4,699.00
4.50 cu.m Gravel 3/4 @ 1,079.00 4,855.50
2.25 cu.m Albay Sand @ 677.00 1,523.25
16.00 pcs 16mm x7.5m RSB @ 543.00 8,688.00
Labor: 9,017.18
for 2 days

UNIT COST 11,212.75

I. Materials
0.50 box CWN 3" @ 1,433.00 716.50
1.00 box CWN 4 1,345.00 1,345.00
0.25 box CWN 1 1/2 1,453.00 363.25
27.50 kl Tie Wire 59.00 1,622.50
27.50 cum Gravel 3/4 1,079.00 29,672.50
146.00 pcs RSB 16mm x 6m @ 356.00 51,976.00
40.00 pc. Plywood 1/4 @ 433.00 17,320.00
14.00 cum Albay Sand @ 678.00 9,492.00
100.00 pcs RSB 16mm x 7.5m @ 544.00 54,400.00
Labor: 84,725.63
for 7 days

UNIT COST 16,103.23

Est. Qty. 1.00 cu.m
I. Materials
3.00 kls CWN 3 @ 67.00 201.00
1.00 kl Tie Wire @ 52.00 52.00
1.00 cum Gravel 3/4 @ 1,070.00 1,070.00
10.00 pcs RSB 16mm x 6m @ 356.00 3,560.00
5.00 kls CWN 4" @ 57.00 285.00
0.50 kl CWN 1 1/2 @ 40.00 20.00
2.00 pc Plywood 1/4 @ 430.00 860.00
0.50 cum Albay Sand @ 683.00 341.50
21.00 pc Coco Lumber 2x3x 12 179.00 3,759.00
Labor: 3,736.65
for 1 days

UNIT COST 20,274.70
Item 6 Hauling
Est. Qty. 1.00 lot
1.00 lot Hauling Cost @ 29,800.00 29,800.00

UNIT COST 35,143.14

Est. Qty. 1.00 lot

UNIT COST 11,675.07
ITEM 8 Sign Board
1.00 pc. Sign Board @ 1,472.00 1,472.00

UNIT COST 1,700.00
1 Excavation 28.80 cu.m 293.31 8,447.33

2 Boulder Fill 34.50 cu.m 2,117.40 73,050.30
6 Hauling 1.00 lot 35,143.14 35,143.14
8 Sign Board 1.00 pc. 1,700.00 1,700.00

OWNER/PROPRIETOR
006326-2018-03
Proposed Improvement of Multi-Purpose Building
Vilmar Homes, Calauag, Naga City
DETAILED ESTIMATES
Est. Qty. 1.00 ls
1.00 ls Construction Safety and Health @ 3,350.00 3,350.00

PLUS MARK-UPS 600.00 5
UNIT COST 3,950.00

Est. Qty. 1.00 lot
I. Materials
2.00 kgs CW Nails @ 78.00 156.00
3.00 pcs Plywood Marine 1/4 @ 470.00 1,410.00
200.00 bdf Coco Lumber Formworks @ 24.50 4,900.00
Labor: 1,939.80

UNIT COST 9,912.00
ITEM 3 Concrete Works

Est. Qty. 7.81 cu.m
I. Materials
71.00 bags Pozzolan Cement @ 244.00 17,324.00
4.00 kgs Tie Wire #16 @ 80.00 320.00
8.00 cu.m Gi Crushed Gravel @ 975.00 7,800.00
4.00 cu.m Albay Sand @ 575.00 2,300.00
67.00 pcs RSB 10mm x 6m @ 175.00 11,725.00
25.00 pcs RSB 16mm x 6m @ 360.00 9,000.00
Labor: 14,582.70
for 2 days
III. Others
5.86 cum Cost of Excavation @ 180.00 1,054.80

UNIT COST 10,456.13
ITEM 4 Masonry Works

Est. Qty. 31.44 sq.m
I. Materials
393.00 pcs chB 4" @ 11.50 4,519.50
1.00 kgs Tie Wire #16 @ 80.00 80.00
2.00 cum Albay Sand @ 575.00 1,150.00
23.00 pcs RSB 10mm x 6m @ 175.00 4,025.00
Labor: 5,660.25
III. Others

UNIT COST 920.00
ITEM 5 Steel Works

Est. Qty. 1.00 lot
I. Materials
15.00 kl Welding rod @ 82.00 1,230.00
40.00 pcs Angle bar @ 972.00 38,880.00
73.00 pcs Square bar @ 144.00 10,512.00
2.00 unit Acetylene @ 595.00 1,190.00
2.00 pcs Grinding disk @ 160.00 320.00
96.00 pcs Expansion Bolt @ 25.00 2,400.00
15.00 pcs Angle Bar 3/16 x 1 @ 240.00 3,600.00
3.00 pcs 2x6x2mm C-Purlins @ 990.00 2,970.00
12.00 pcs Fabricated Hinges @ 128.00 1,536.00
9.00 pcs C Purlins 2 x 4 x 1.3 mm @ 635.00 5,715.00
6.00 pcs Pillow Block 1 1/2 @ 985.00 5,910.00
Labor: 22,278.90
1.00 unit Welding Machine @ 750.00/ day 3,750.00
for 5 days
UNIT COST 118,273.00
ITEM 6 Roofing Works

I. Materials
1.00 box Blind Rivets @ 640.00 640.00
2.00 tbs Rubber Sealant Silicone @ 390.00 780.00
500.00 pcs Tekscrew Steel 12 x 65mm w/ neo @ 2.00 1,000.00
2.00 pcs Pre Painted Gi Ridge roll @ 410.00 820.00
3.00 pcs Pre Painted End Flashing @ 410.00 1,230.00
14.00 pcs Hardi fascia Board 12mm x 10 x 8 @ 320.00 4,480.00
12.00 pcs GI Roofing Sheet, corrugated GA #26 x 12 @ 615.00 7,380.00
Labor: 4,899.00

UNIT COST 358.00
Item 7 Ceiling Works

Est. Qty. 38.72 lot
1.00 kgs Concrete Nails @ 85.00 85.00

2.00 kgs CW Nails @ 75.00 150.00
15.00 pcs Marine Plywwod 1/4 @ 475.00 7,125.00
160.00 bdf Good lumber @ 53.00 8,480.00
Labor: 4,752.00

UNIT COST 627.00
Item 8 Down spout/ Catch Basin


45.00 pcs CHB 4" @ 11.00 495.00
1.00 kgs Tie Wire#16 @ 80.00 80.00
0.50 cum GI Crushed Gravel @ 974.00 487.00
0.50 cum Albay Sand @ 576.00 288.00
8.00 pcs PCV Pipes 4Ø x 10 @ 515.00 4,120.00
6.00 pcs PVC Pipes 3Ø x 10 @ 445.00 2,670.00
4.00 pcs PVC 4Ø x 90 deg. Elbow @ 50.00 200.00
4.00 pcs PVC Coupling 4Ø @ 60.00 240.00
2.00 pcs Solvent Cement @ 175.00 350.00
12.00 pcs PVC Clamp @ 24.00 288.00
Labor: 3,433.80
II. Others
1.00 cum Cost of Excavation @ 180.00 180.00

UNIT COST 4,440.00
Item 9 Electrical Works

Est. Qty. 25.00 outlet
3.00 pcs RSC Pipes 32mm @ 890.00 2,670.00

13.00 pcs Utility Box @ 28.00 364.00
1.00 pcs Plate & Switch 1 gang @ 118.00 118.00
16.00 pcs Junction Box @ 25.00 400.00
1.00 pcs Panel Board @ 1,190.00 1,190.00
1.00 pcs Entrance Cap @ 65.00 65.00
3.00 pcs Ceiling fan @ 1,480.00 4,440.00
12.00 pcs 20mm Adaptor @ 15.00 180.00
1.00 pair 30A, CB, 2P, Bolt-on @ 385.00 385.00
54.00 pcs PVC Pipe 20mmØ @ 75.00 4,050.00
4.00 pcs PVC Pipe 25mmØ @ 115.00 460.00
18.00 pcs UPVC Long Sweep Elbow 20mmØ @ 15.00 270.00
7.00 set Duplex Convenient Outlet Universal @ 175.00 1,225.00
2.00 can Solvent Cement @ 175.00 350.00
8.00 pcs Electrical Tape @ 30.00 240.00
20.00 m THHN/THWN Wire 5.50mm sqr @ 50.00 1,000.00
9.00 pcs 8 watts Pinlight @ 435.00 3,915.00
2.00 box THHN/THWN Wire 2.0 mm sqr @ 2,390.00 4,780.00
1.00 pair 20A Circuit Breaker @ 340.00 340.00
1.00 pcs Secondary Bracket w/ Insulator @ 460.00 460.00
3.00 pcs PVC Clamp @ 20.00 60.00
1.00 pcs Grounding Rod 5/8 @ 1,590.00 1,590.00
1.00 set Circuit Breaker 2P 60A @ 960.00 960.00
30.00 m 22.00 sq.m THHN/THWN @ 128.00 3,840.00
Labor: 11,295.60

UNIT COST 2,308.00
ITEM 10 Painting Works

I. Materials
4.00 pcs Paint Brush @ 70.00 280.00
1.00 pcs Paint Roller with tray @ 145.00 145.00
4.00 gal Paint Remover @ 370.00 1,480.00
2.00 pcs Steel Brush @ 60.00 120.00
1.00 ltr Acry color @ 145.00 145.00
1.00 ltr Tinting Color @ 145.00 145.00
1.00 gals Rust Converter @ 425.00 425.00
4.00 gals Epoxy Primer w/ catalyst @ 1,195.00 4,780.00
4.00 gals Latex Semi Gloss @ 615.00 2,460.00
2.00 gals Paint Thinner @ 315.00 630.00
8.00 gals BS Flat latex @ 600.00 4,800.00
5.00 gals BS Flat wall Enamel @ 675.00 3,375.00
4.00 gals Roof Paint @ 845.00 3,380.00
1.00 qrts Polituff Hardener @ 185.00 185.00
1.00 gal Polituff Body Filler @ 645.00 645.00
12.00 pcs Sand Paper @ 15.00 180.00
4.00 gal Quick Dry Enamel @ 640.00 2,560.00
4.00 pcs Spatula @ 30.00 120.00
Labor: 7,756.50

UNIT COST 125.00
Item 11 Demolition
Est. Qty. 1.00 lot
4.00 ls Add'l labor cost for demolition @ 2,400.00 9,600.00

UNIT COST 11,320.00
ITEM 12 Sign Board
1.00 pc. Sign Board @ 1,272.00 1,272.00

UNIT COST 1,500.00
1 Construction Safety and Health 1.00 ls 3,950.00 3,950.00

2 Formworks and Scaffoldings 1.00 lot 9,912.00 9,912.00
3 Concrete Works 7.81 cu.m 10,456.13 81,662.38
4 Masonry Works 31.44 sq.m 920.00 28,924.80
5 Steel Works 1.00 lot 118,273.00 118,273.00
6 Roofing Works 70.00 lot 358.00 25,060.00
7 Ceiling Works 38.72 units 627.00 24,277.44
8 Down spout/ Catch Basin 4.00 units 4,440.00 17,760.00
9 Electrical Works 25.00 outlet 2,308.00 57,700.00
10 Painting Works 317.14 sq.m 125.00 39,642.25
11 Demolition 1.00 lot 11,320.00 11,320.00
12 Sign Board 1.00 pc. 1,500.00 1,500.00
AIDA C. DUMAWAL
OWNER/PROPRIETOR
A.D. CONSTRUCTION
006326-2018-03
DETAILED ESTIMATES
Est. Qty. 1.00 ls

UNIT COST 3,997.00

Est. Qty. 1.00 lot
I. Materials
2.00 kgs CW Nails @ 80.00 160.00
200.00 bdft Coco Lumber Formworks @ 25.00 5,000.00
Labor: 1,975.50

UNIT COST 10,095.40

Est. Qty. 7.81 cu.m
I. Materials
4.00 kgs Tie Wire #16 @ 83.00 332.00
4.00 cu.m Albay Sand @ 578.00 2,312.00
67.00 pcs RSB 10mm x 6m @ 178.00 11,926.00
25.00 pcs RSB 16mm x 6m @ 363.00 9,075.00
Labor: 14,703.00
for 2 days
III. Others

UNIT COST 10,534.85

I. Materials
393.00 pcs chB 4" @ 12.00 4,716.00
1.00 kgs Tie Wire #16 @ 84.00 84.00
2.00 cum Albay Sand @ 578.00 1,156.00
23.00 pcs RSB 10mm x 6m @ 178.00 4,094.00
Labor: 5,755.50
III. Others

UNIT COST 935.31
ITEM 5 Steel Works

Est. Qty. 1.00 lot
I. Materials
15.00 kl Welding rod @ 84.00 1,260.00
40.00 pcs Angle bar @ 978.00 39,120.00
73.00 pcs Square bar @ 145.00 10,585.00
2.00 unit Acetylene @ 598.00 1,196.00
15.00 pcs Angle Bar 3/16 x 1 @ 243.00 3,645.00
6.00 pcs Pillow Block 1 1/2 @ 990.00 5,940.00
Labor: 22,491.30
for 5 days

I. Materials
1.00 box Blind Rivets @ 645.00 645.00
Labor: 5,014.20

UNIT COST 366.06

Est. Qty. 38.72 lot

2.00 kgs CW Nails @ 80.00 160.00
160.00 bdft Good lumber @ 55.00 8,800.00
Labor: 4,866.00
UNIT COST 642.22


45.00 pcs CHB 4" @ 12.00 540.00
1.00 kgs Tie Wire#16 @ 84.00 84.00
0.50 cum Albay Sand @ 578.00 289.00
8.00 pcs PCV Pipes 4Ø x 10 @ 519.00 4,152.00
6.00 pcs PVC Pipes 3Ø x 10 @ 447.00 2,682.00
12.00 pcs PVC Clamp @ 25.00 300.00
Labor: 3,477.30
II. Others

UNIT COST 4,495.58

3.00 pcs RSC Pipes 32mm @ 900.00 2,700.00

13.00 pcs Utility Box @ 29.00 377.00
16.00 pcs Junction Box @ 29.00 464.00
1.00 pcs Panel Board @ 1,195.00 1,195.00
3.00 pcs Ceiling fan @ 1,490.00 4,470.00
12.00 pcs 20mm Adaptor @ 16.00 192.00
1.00 pair 30A, CB, 2P, Bolt-on @ 390.00 390.00
54.00 pcs PVC Pipe 20mmØ @ 78.00 4,212.00
4.00 pcs PVC Pipe 25mmØ @ 118.00 472.00
3.00 pcs PVC Clamp @ 23.00 69.00
30.00 m 22.00 sq.m THHN/THWN @ 129.00 3,870.00
Labor: 11,502.90

UNIT COST 2,375.17

I. Materials
4.00 pcs Paint Brush @ 74.00 296.00
2.00 pcs Steel Brush @ 64.00 128.00
1.00 ltr Acry color @ 149.00 149.00
4.00 gals Roof Paint @ 848.00 3,392.00
12.00 pcs Sand Paper @ 17.00 204.00
4.00 pcs Spatula @ 30.00 120.00
Labor: 7,816.80

UNIT COST 125.96
Item 11 Demolition
Est. Qty. 1.00 lot

UNIT COST 11,745.83
ITEM 12 Sign Board
1.00 pc. Sign Board @ 1,372.00 1,372.00

UNIT COST 1,600.00
S U M MAR Y O F E ST I MAT E S

5 Steel Works 1.00 lot 119,359.67 119,359.67
11 Demolition 1.00 lot 11,745.83 11,745.83
12 Sign Board 1.00 pc. 1,600.00 1,600.00
RENATO S. DELOVINO
OWNER/PROPRIETOR
006326-2018-03
DETAILED ESTIMATES
Est. Qty. 1.00 ls

UNIT COST 3,962.45

Est. Qty. 1.00 lot
I. Materials
2.00 kgs CW Nails @ 79.00 158.00
200.00 bdft Coco Lumber Formworks @ 25.00 5,000.00
Labor: 1,972.20

UNIT COST 10,078.53

Est. Qty. 7.81 cu.m
I. Materials
4.00 kgs Tie Wire #16 @ 82.00 328.00
4.00 cu.m Albay Sand @ 577.00 2,308.00
67.00 pcs RSB 10mm x 6m @ 177.00 11,859.00
25.00 pcs RSB 16mm x 6m @ 362.00 9,050.00
Labor: 14,670.00
for 2 days
III. Others

UNIT COST 10,513.26

I. Materials
393.00 pcs chB 4" @ 12.00 4,716.00
1.00 kgs Tie Wire #16 @ 82.00 82.00
2.00 cum Albay Sand @ 577.00 1,154.00
23.00 pcs RSB 10mm x 6m @ 177.00 4,071.00
Labor: 5,932.50
III. Others

UNIT COST 964.28
ITEM 5 Steel Works

Est. Qty. 1.00 lot
I. Materials
15.00 kl Welding rod @ 84.00 1,260.00
40.00 pcs Angle bar @ 974.00 38,960.00
73.00 pcs Square bar @ 145.00 10,585.00
2.00 unit Acetylene @ 597.00 1,194.00
15.00 pcs Angle Bar 3/16 x 1 @ 242.00 3,630.00
6.00 pcs Pillow Block 1 1/2 @ 987.00 5,922.00
Labor: 22,420.80
for 5 days

I. Materials
1.00 box Blind Rivets @ 642.00 642.00
Labor: 5,031.90

UNIT COST 367.35

Est. Qty. 38.72 lot

2.00 kgs CW Nails @ 77.00 154.00
160.00 bdft Good lumber @ 55.00 8,800.00
Labor: 4,858.80

UNIT COST 641.27


45.00 pcs CHB 4" @ 12.00 540.00
1.00 kgs Tie Wire#16 @ 82.00 82.00
0.50 cum Albay Sand @ 576.00 288.00
8.00 pcs PCV Pipes 4Ø x 10 @ 515.00 4,120.00
6.00 pcs PVC Pipes 3Ø x 10 @ 446.00 2,676.00
12.00 pcs PVC Clamp @ 26.00 312.00
Labor: 3,475.80
II. Others

UNIT COST 4,493.66

3.00 pcs RSC Pipes 32mm @ 892.00 2,676.00

13.00 pcs Utility Box @ 30.00 390.00
16.00 pcs Junction Box @ 27.00 432.00
1.00 pcs Panel Board @ 1,192.00 1,192.00
3.00 pcs Ceiling fan @ 1,482.00 4,446.00
12.00 pcs 20mm Adaptor @ 17.00 204.00
1.00 pair 30A, CB, 2P, Bolt-on @ 387.00 387.00
54.00 pcs PVC Pipe 20mmØ @ 77.00 4,158.00
4.00 pcs PVC Pipe 25mmØ @ 117.00 468.00
3.00 pcs PVC Clamp @ 23.00 69.00
30.00 m 22.00 sq.m THHN/THWN @ 130.00 3,900.00
Labor: 11,435.40

UNIT COST 2,337.53

I. Materials
4.00 pcs Paint Brush @ 72.00 288.00
2.00 pcs Steel Brush @ 62.00 124.00
1.00 ltr Acry color @ 147.00 147.00
4.00 gals Roof Paint @ 850.00 3,400.00
12.00 pcs Sand Paper @ 15.00 180.00
4.00 pcs Spatula @ 32.00 128.00
Labor: 7,808.70

UNIT COST 125.83
Item 11 Demolition
Est. Qty. 1.00 lot

UNIT COST 11,698.66
ITEM 12 Sign Board
1.00 pc. Sign Board @ 1,472.00 1,472.00

UNIT COST 1,700.00

5 Steel Works 1.00 lot 119,000.00 119,000.00
11 Demolition 1.00 lot 11,698.66 11,698.66
12 Sign Board 1.00 pc. 1,700.00 1,700.00

OWNER/PROPRIETOR
006537-2019-01
Proposed Fencing
San Rafael ES, Cararayan, Naga City
DETAILED ESTIMATES
Item 1 Clearing and Grubbing
96.00 sqm Clearing and Grubbing @ 40.00 3,840.00

UNIT COST 47.17
ITEM 2 Earthworks

UNIT COST 286.57

I. Materials
53.00 kgs Tie Wire #16 @ 83.00 4,399.00
45.00 cu.m Crushed Gravel GI @ 1,148.00 51,660.00
23.00 cu.m Albay Sand @ 645 14,835.00
175.00 pcs RSB 10mm x 6m @ 178.00 31,150.00
291.00 pcs RSB 12mm x 6m @ 218.00 63,438.00
62.00 pcs RSB 16mm x 6m @ 378.00 23,436.00
48.00 pcs Bamboo poles Guhi @ 118.00 5,664.00
Labor: 102,997.30

UNIT COST 10,411.26

I. Materials
1,512.00 pcs CHB 4" @ 14.00 21,168.00
9.00 kgs Tie Wire #16 @ 80.00 720.00
11.00 cum Albay Sand @ 645.00 7,095.00
87.00 pcs RSB 12mm x 6.0m @ 219.00 19,053.00
9.00 pcs RC Pipes 12" or 300m @ 548.00 4,932.00
Labor: 35,551.60

UNIT COST 1,403.77
ITEM 5 Construction Safety and Health

Est. Qty. 48.00 ln.m
I. Materials
48.00 ln.n Fabrication of Safety Protectors @ 80.00 3,840.00
and warning signs

UNIT COST 135.62
ITEM 6 Sign Board
1.00 pc. Sign Board @ 1,372.00 1,372.00

UNIT COST 1,600.00
S U M MARY O F E STI MATE S
1 Clearing and Grubbing 96.00 sq.m 47.17 4,528.32

2 Earthworks 60.00 cu.m 286.57 17,194.20
4 Masonry Works 115.20 sq.m 1,403.77 161,714.04
5 Construction Safety and Health 48.00 ln.m 135.62 6,509.76
6 Sign Board 1.00 pc. 1,600.00 1,600.00
RENATO S. DELOVINO
OWNER/PROPRIETOR
Proposed Fencing
DETAILED ESTIMATES

UNIT COST 45.00
ITEM 2 Earthworks

UNIT COST 283.00

I. Materials
53.00 kgs Tie Wire #16 @ 82.00 4,346.00
23.00 cu.m Albay Sand @ 643.00 14,789.00
175.00 pcs RSB 10mm x 6m @ 177.00 30,975.00
291.00 pcs RSB 12mm x 6m @ 216.00 62,856.00
62.00 pcs RSB 16mm x 6m @ 377.00 23,374.00
Labor: 102,362.05

UNIT COST 10,347.00

I. Materials
1,512.00 pcs CHB 4" @ 13.50 20,412.00
9.00 kgs Tie Wire #16 @ 78.00 702.00
11.00 cum Albay Sand @ 640.00 7,040.00
87.00 pcs RSB 12mm x 6.0m @ 218.00 18,966.00
9.00 pcs RC Pipes 12" or 300m @ 545.00 4,905.00
Labor: 35,152.95

UNIT COST 1,388.00

I. Materials
and warning signs

UNIT COST 135.00
ITEM 6 Sign Board
1.00 pc. Sign Board @ 1,272.00 1,272.00

UNIT COST 1,500.00

2 Earthworks 60.00 cu.m 283.00 16,980.00
6 Sign Board 1.00 pc. 1,500.00 1,500.00
AIDA C. DUMAWAL
OWNER/PROPRIETOR
A.D. CONSTRUCTION
Proposed Fencing
DETAILED ESTIMATES

UNIT COST 50.71
ITEM 2 Earthworks

UNIT COST 288.93

I. Materials
53.00 kgs Tie Wire #16 @ 85.00 4,505.00
23.00 cu.m Albay Sand @ 645.00 14,835.00
175.00 pcs RSB 10mm x 6m @ 178.00 31,150.00
291.00 pcs RSB 12mm x 6m @ 217.00 63,147.00
62.00 pcs RSB 16mm x 6m @ 379.00 23,498.00
Labor: 103,019.35

UNIT COST 10,413.49

I. Materials
1,512.00 pcs CHB 4" @ 14.00 21,168.00
9.00 kgs Tie Wire #16 @ 80.00 720.00
11.00 cum Albay Sand @ 643.00 7,073.00
87.00 pcs RSB 12mm x 6.0m @ 220.00 19,140.00
9.00 pcs RC Pipes 12" or 300m @ 550.00 4,950.00
Labor: 35,580.65

UNIT COST 1,404.92

I. Materials
and warning signs

UNIT COST 141.39
ITEM 6 Sign Board
1.00 pc. Sign Board @ 1,472.00 1,472.00

UNIT COST 1,700.00

2 Earthworks 60.00 cu.m 288.93 17,335.80
6 Sign Board 1.00 pc. 1,700.00 1,700.00

OWNER/PROPRIETOR
006329-0000-00
Proposed Drainage
Emerald St. Calauag, Naga City
DETAILED ESTIMATES
ITEM 1 Excavation
I. Others
150.50 cu.m Dispossal of Excavated Materials @ 208.00 31,304.00
cost: 77,873.00

UNIT COST 610.00

I. Materials
1,009.00 bags Portland Cement @ 247.50 249,727.50
3,951.00 pcs CHB 6" @ 18.00 71,118.00
53.00 kgs Tie wire #16 @ 80.00 4,240.00
57.00 cu.m Albay Sand @ 575.00 32,775.00
27.00 pcs Hacksaw Blade @ 72.00 1,944.00
1,045.00 pcs RSB 12mm x 6.0m @ 219.50 229,377.50
Labor: 196,113.60
for 7 days

TOTAL ITEM COST 1,010,500.00
UNIT COST 4,700.00

Est. Qty. 1.00 ls
I. Materials
10.00 kl Asst. CW Nails @ 75.00 750.00
190.00 bdf Formworks Coco Lumber @ 21.00 3,990.00
Cost of materials: 19,080.00
Labor: 5,724.00

UNIT COST 29,251.00
ITEM 4 Gutter
I. Materials
13.00 cu.m Albay Sand @ 570.00 7,410.00
Labor: 13,356.60
for 1 day

UNIT COST 5,380.00
ITEM 5 Fabrication And Installation of Inlets
I. Materials
4.00 pcs Paint Brush 2" @ 36.00 144.00
5.00 kls Welding Rod @ 123.00 615.00
11.00 pcs Angle Bar 2x2x1/4 @ 1,495.00 16,445.00
11.00 pcs Flat Bar 1x3/16 @ 330.00 3,630.00
1.00 gal Red Oxide @ 490.00 490.00
Labor: 6,397.20

UNIT COST 743.00
ITEM 6 Sign Board
1.00 pc. Sign Board @ 1,122.00 1,122.00

UNIT COST 1,350.00
1 Excavation 150.50 cu.m 610.00 91,805.00

2 CHB Covered Drainage 215.00 m 4,700.00 1,010,500.00
4 Gutter 12.90 cu.m 5,380.00 69,402.00
5 Fabrication And Installation of Inlets 44.00 units 743.00 32,692.00
6 Sign Board 1.00 pc. 1,350.00 1,350.00
grand total: 1,235,000.00
AIDA .C DUMAWAL
OWNER
A.D. CONSTRUCTION
006329-0000-00
BILL OF MATERIALS AND COST EST
Proposed Drainage
Emerald St. Calauag, Nag
DETAILED ESTIMATE
ITEM 1 Excavation
Est. Qty.
I. Others
215.00 sq.m Clearing and Grubbing
150.50 cu.m Cost of Excavation
150.50 cu.m Dispossal of Excavated Materials
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

Est. Qty.
I. Materials
1,009.00 bags Portland Cement
3,951.00 pcs CHB 6"
53.00 kgs Tie wire #16
54.00 cu.m Gravel Crushed 3/4
57.00 cu.m Albay Sand
27.00 pcs Hacksaw Blade
1,045.00 pcs RSB 12mm x 6.0m

1.00 unit Concrete Mixer
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

Est. Qty.
I. Materials
30.00 pcs Marine Plywood 1/4
10.00 kl Asst. CW Nails
190.00 bdf Formworks Coco Lumber
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 4 Gutter
Est. Qty.
I. Materials
117.00 bag Portland Cement
7.00 cu.m Gravel Crushed 3/4

TOTAL DIRECT COST
PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 5 Fabrication And Installation of Inlets

Est. Qty.
I. Materials
4.00 pcs Paint Brush 2"
5.00 kls Welding Rod
11.00 pcs Angle Bar 2x2x1/4
11.00 pcs Flat Bar 1x3/16
1.00 gal Red Oxide
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM NO. DESCRIPTION
1 Excavation
2 CHB Covered Drainage
3 Formworks and Scaffoldings
4 Gutter
5 Fabrication And Installation of Inlets
6 Sign Board
AIDA .C DUMAWAL
OWNER
A.D. CONSTRUCTION
006329-0000-00
OF MATERIALS AND COST ESTIMATES OF THE
Proposed Drainage
Emerald St. Calauag, Naga City
DETAILED ESTIMATES
150.50 cu.m
@ 25.00
@ 200.00
@ 180.00
cost:
215.00 mtrs
@ 230.00
@ 13.00
@ 68.00
@ 1,150.00
@ 545.00
@ 50.00
@ 210.00
Cost Of Materials:
Labor:
el, oil & lubricants:)
@ 800.00/ day
for 7 days
1.00 ls
@ 420.00
@ 60.00
@ 15.00
Cost of materials:
Labor:
12.90 cu.m
@ 230.00
@ 1,150.00
@ 550.00
Cost Of Materials:
Labor:
@ 800.00/ day
for 1 day
44.00 units
@ 23.00
@ 100.00
@ 1,330.00
@ 300.00
@ 410.00
Cost Of Materials:
Labor:
@ 772.00
MARY OF ESTIMATES
QTY. UNIT UNIT COST
150.50 cu.m 490.00

215.00 m 4,151.42
1.00 ls 23,659.00
12.90 cu.m 4,885.18
44.00 units 634.27
1.00 pc. 1,000.00
grand total:
5,375.00
30,100.00
27,090.00
62,565.00
62,565.00
11,180.00
73,745.00
490.00
232,070.00
51,363.00
3,604.00
62,100.00
31,065.00
1,350.00
219,450.00
601,002.00
150,250.50
5,600.00
756,852.50
135,703.50
892,556.00
4,151.42
12,600.00
600.00
2,850.00
16,050.00
4,012.50
20,062.50
3,596.50
23,659.00
23,659.00
26,910.00
8,050.00
7,150.00
42,110.00
10,527.50
800.00
53,437.50
9,581.34
63,018.84
4,885.18
92.00
500.00
14,630.00
3,300.00
410.00
18,932.00
4,733.00
23,665.00
4,243.00
27,908.00
634.27
772.00
772.00
228.00
1,000.00
1,000.00
TOTAL
73,745.00
892,556.00
23,659.00
63,018.84
27,908.00
1,000.00
1,081,886.84
006341-2018-02
Side of NPS, Ateneo Avenue, Bagumbayan Sur, Naga City
DETAILED ESTIMATES
ITEM 1 Demolition
197.00 cu.m Cost of Demolition @ 3,450.00 679,650.00

UNIT COST 4,068.00
ITEM 2 Excavation

UNIT COST 200.00
ITEM 3 Dispossal of Excess Materials

400.00 cu.m Dispossal of Excess Materials @ 140.00 56,000.00

UNIT COST 165.00

I. Materials
240.00 pcs RSB 12mmØ x 6.0m @ 210.00 50,400.00
195.00 pcs RSB 16mmØ x 6.0m @ 350.00 68,250.00
14.00 cu.m Albay Sand @ 550.00 7,700.00
800.00 bd.f Coco Lumber @ 13.00 10,400.00
35.00 kls Tie Wire @ 60.00 2,100.00
28.00 cu.m Crushed Gravel 3/4 @ 1,130.00 31,640.00
Labor: 71,787.00
1.00 unit Concrete Mixer @ 800.00/day 3,200.00
for 4 days

UNIT COST 14,254.00
ITEM 5 Drainage Box Type

I. Materials
30.00 kls Welding Rod @ 80.00 2,400.00
61.00 pcs RSB 10mmØ x 6.0m @ 160.00 9,760.00
1,135.00 pcs RSB 12mmØ x 6.0m @ 200.00 227,000.00
31.00 pc. Angle Bar 1 1/2x 1 1/2 x 6mm @ 1,030.00 31,930.00
69.00 cu.m Albay Sand @ 550.00 37,950.00
1,600.00 bd.f Coco Lumber @ 13.00 20,800.00
95.00 kls Tie Wire @ 70.00 6,650.00
3,960.00 pcs Chb 6" @ 15.00 59,400.00
12.00 pcs Flat Bar 1/4 x 1 x 6m @ 600.00 7,200.00
106.00 pcs Angle Bar (2x2x6mm) @ 1,200.00 127,200.00
Labor: 260,337.00
for 12 days
1.00 unit Welding Machine @ 800.00/day 9,600.00
for 12 days
TOTAL DIRECT COST 1,147,327.00
UNIT COST 5,685.00
Item 6 Road Widening


40.00 gal Gloss Latex Boysen @ 460.00 18,400.00
20.00 pcs RSB 12mmØ x 6.0m @ 210.00 4,200.00
1.00 drums Hot Asphalt @ 5,700.00 5,700.00
42.00 cu.m Albay Sand @ 560.00 23,520.00
480.00 bd.f Coco Lumber @ 13.00 6,240.00
83.00 cu.m G-1 Crushed Gravel @ 980.00 81,340.00
Labor: 53,496.00
for 10 days
1.00 unit Plate Compactor @ 2,400.00/ day 36,000.00
for 15 day
UNIT COST 5,931.00
ITEM 7 Reblocking
I. Materials
5.00 gal Gloss Latex Boysen @ 460.00 2,300.00
5.00 pcs RSB (12mmØ x 6.0m) @ 200.00 1,000.00
7.00 cum Albay Sand @ 550.00 3,850.00
256.00 bd.f Coco Lumber @ 13.00 3,328.00
14.00 cum G-1 Crushed Gravel @ 950.00 13,300.00
Labor: 15,917.40
for 2 days
1.00 unit Plate Compactor @ 2,400.00/ day 4,800.00
for 2 days
UNIT COST 6,584.00
ITEM 8 Road Gutter

Est. Qty. 6.00 cu.m

3.00 cu.m Albay Sand @ 560.00 1,680.00
Labor: 6,228.00

UNIT COST 5,304.00
ITEM 9 Cutting Uprooting of Trees

15.00 pcs Uprooting/Cutting of Small Trees @ 800.00 12,000.00

UNIT COST 943.00

Est. Qty. 6.00 mo.
6.00 mo. Const. Safety and Health @ 1,600.00 9,600.00

UNIT COST 1,886.00
ITEM 11 Sign Board
1.00 pc. Sign Board @ 1,272.00 1,272.00

UNIT COST 1,487.64
1 Demolition 197.00 cu.m 4,068.00 801,396.00

2 Excavation 400.00 cu.m 200.00 80,000.00
3 Dispossal of Excess Materials 400.00 cu.m 165.00 66,000.00
4 Cross Drainage 26.00 ln.m 14,254.00 370,604.00
5 Drainage Box Type 238.00 ln.m 5,685.00 1,353,030.00
6 Road Widening 82.56 cu.m 5,931.00 489,663.36
7 Reblocking 13.50 cu.m 6,584.00 88,884.00
8 Road Gutter 6.00 cu.m 5,304.00 31,824.00
9 Cutting Uprooting of Trees 15.00 units 943.00 14,145.00
10 Construction Safety and Health 6.00 mo. 1,886.00 11,316.00
11 Sign Board 1.00 pc. 1,487.64 1,487.64
AIDA C. DUMAWAL
OWNER/PROPRIETOR
A.D. CONSTRUCTION
006274-2018-13
Proposed Rehabilitation of Drainage
Jacob Putol Site 1, Bagumbayan Sur, Naga City
DETAILED ESTIMATES
ITEM 1 Demolition
I. Others

UNIT COST 3,302.00
ITEM 2 Excavation
I. Others

UNIT COST 235.00

Est. Qty. 8.00 ln.m
I. Materials
8.00 kgs Tie wire #16 @ 60.00 480.00
3.00 cu.m Albay Sand @ 530.00 1,590.00
155.00 pcs RSB 12mmØ x 6.0m @ 180.00 27,900.00
2.00 pcs RSB 16mmØ x 6.0m @ 300.00 600.00
Labor: 14,709.00

UNIT COST 9,395.00
ITEM 4 Drainage
I. Materials
4,017.00 pcs CHB 6" @ 11.00 44,187.00
39.00 kgs Tie wire #16 @ 60.00 2,340.00
43.00 cum Crushed Gravel 3/4 @ 1,120.00 48,160.00
56.00 cum Albay Sand @ 530.00 29,680.00
39.00 pcs Hacksaw Blade @ 60.00 2,340.00
764.00 pcs RSB 12mmØ x 6.0m @ 200.00 152,800.00
7.00 pcs PVC Pipe 2" @ 210.00 1,470.00
Labor: 149,501.10
for 14 day

UNIT COST 4,668.00

Est. Qty. 1.00 ls
I. Materials
5.00 kls Asst. CW Nails @ 65.00 325.00
Cost of materials: 14,805.00
Labor: 4,441.50

UNIT COST 22,697.00

Est. Qty. 1.00 ls
1.00 ls Construction Safety and Health Program @ 1,400.00 1,400.00

178.00 ln.n Fabrication of Safety Protectors and Warning Signs @ 65.00 11,570.00

UNIT COST 15,295.00


UNIT COST 117.00
ITEM 8 Sign Board
1.00 pc. Sign Board @ 913.00 913.00
TOTAL DIRECT COST 913.00

UNIT COST 1,141.59
S U M MARY O F E S T I MAT E S
1 Demolition 25.83 cu.m 3,302.00 85,290.66

2 Excavation 160.20 cu.m 235.00 37,647.00
3 Cross Drainage 8.00 ln.m 9,395.00 75,160.00
4 Drainage 170.00 ln.m 4,668.00 793,560.00
8 Sign Board 1.00 pc. 1,141.59 1,141.59

OWNER
006550-2019-01
BILL OF MATERIALS AND COST ESTI
Proposed Pathwalk Topp
Zone 5, Tabuco, Naga C
DETAILED ESTIMATES

Est. Qty. 53.87
I. Materials
485.00 bags Portland Cement
54.00 cu.m Crushed Gravel 3/4

TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 2 Aggregate Base Course

Est. Qty. 84.50
I. Materials
84.50 cum Item 201

1.00 unit Plate Compactor
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
Item 3 Hauling
Est. Qty. 1.00
1.00 ls Additional Labor for Hauling of Const. Material
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 4 Forms
Est. Qty. 1.00
I. Materials
18.00 pcs Plywood 1/4
1,344.00 bdft Cocolumber Formworks
15.00 kls Asst. CW Nails
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

Est. Qty. 2.00
2.00 mo Safety and Health
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
S U M MARY O F E STI MATE S
ITEM NO. DESCRIPTION QTY.
1 Concrete Works 53.87

2 Aggregate Base Course 84.50
3 Hauling 1.00
4 Forms 1.00
5 Construction Safety and Health 2.00
6 Sign Board 1.00
RENATO S. DELOVINO
OWNER/PROPRIETOR
06550-2019-01
AND COST ESTIMATES OF THE
ed Pathwalk Topping
, Tabuco, Naga City
ILED ESTIMATES
cu.m
@ 245.00 118,825.00
@ 1,145.00 61,830.00
@ 590.00 15,930.00
Labor: 58,975.50
il & lubricants:)
@ 1,400.00/day 8,400.00
for 6 days
263,960.50
47,300.36
311,260.86
5,778.00
cu.m
@ 445.00 37,602.50
Labor: 11,280.75
il & lubricants:)
@ 2,300.00/day 4,600.00
for 2 days
53,483.25
9,553.75
63,037.00
746.00
ls
@ 13,000.00 13,000.00
13,000.00
2,330.00
15,330.00
15,330.00
ls
@ 375.00 6,750.00
@ 20.00 26,880.00
@ 60.00 900.00
Labor: 10,359.00
44,889.00
8,048.00
52,937.00
52,937.00
mo
@ 1,500.00 3,000.00
3,000.00
537.00
3,537.00
1,768.50
@ 1,272.00 1,272.00
1,272.00
228.00
1,500.00
1,500.00
E STI MATE S
UNIT UNIT COST TOTAL
cu.m 5,778.00 311,260.86

cu.m 746.00 63,037.00
ls 15,330.00 15,330.00
ls 52,937.00 52,937.00
mo 1,768.50 3,537.00
pc. 1,500.00 1,500.00
006550-2019-01
BILL OF MATERIALS AND COST ESTIMAT
Proposed Pathwalk Topping
Zone 5, Tabuco, Naga City
DETAILED ESTIMATES

Est. Qty. 53.87
I. Materials

TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

Est. Qty. 84.50
I. Materials
84.50 cum Item 201

TOTAL DIRECT COST
PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
Item 3 Hauling
Est. Qty. 1.00
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 4 Forms
Est. Qty. 1.00
I. Materials
1,344.00 bdf Cocolumber Formworks
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

Est. Qty. 2.00
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

3 Hauling 1.00
4 Forms 1.00
6 Sign Board 1.00
AIDA C. DUMAWAL
OWNER/PROPRIETOR
A.D. CONSTRUCTION
06550-2019-01
S AND COST ESTIMATES OF THE
ed Pathwalk Topping
5, Tabuco, Naga City
AILED ESTIMATES
cu.m
@ 246.00 119,310.00
@ 1,146.00 61,884.00
@ 593.00 16,011.00
Labor: 59,161.50
lubricants:)
@ 1,430.00/day 8,580.00
for 6 days
264,946.50
47,504.89
312,451.39
5,800.10
cu.m
@ 446.00 37,687.00
Labor: 11,306.10
lubricants:)
@ 2,350.00/day 4,700.00
for 2 days
53,693.10
9,626.98
63,320.08
749.35
ls
@ 13,100.00 13,100.00
13,100.00
2,348.83
15,448.83
15,448.83
ls
@ 376.00 6,768.00
@ 21.00 28,224.00
@ 63.00 945.00
Labor: 10,781.10
46,718.10
8,376.55
55,094.65
55,094.65
mo
@ 1,600.00 3,200.00
3,200.00
573.76
3,773.76
1,886.88
@ 1,372.00 1,372.00
1,372.00
228.00
1,600.00
1,600.00
ESTIMATES
cu.m 5,800.10 312,451.39

cu.m 749.35 63,320.08
ls 15,448.83 15,448.83
ls 55,094.65 55,094.65
mo 1,886.88 3,773.76
pc. 1,600.00 1,600.00
006550-2019-01
BILL OF MATERIALS AND COST ESTIM
Proposed Pathwalk Toppin
Zone 5, Tabuco, Naga Cit
DETAILED ESTIMATES

Est. Qty. 53.87
I. Materials
II. Equipments(Inclusive of Operator, fuel, oil & lubricant

TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

Est. Qty. 84.50
I. Materials
84.50 cum Item 201

TOTAL DIRECT COST
PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
Item 3 Hauling
Est. Qty. 1.00
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 4 Forms
Est. Qty. 1.00
I. Materials
### bdft Cocolumber Formworks
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

Est. Qty. 2.00
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

3 Hauling 1.00
4 Forms 1.00
6 Sign Board 1.00

OWNER/PROPRIETOR
6550-2019-01
AND COST ESTIMATES OF THE
d Pathwalk Topping
Tabuco, Naga City
ILED ESTIMATES
cu.m
@ 248.00 120,280.00
@ 1,148.00 61,992.00
@ 595.00 16,065.00
Labor: 59,501.10
uel, oil & lubricants:)
@ 1,480.00/day 8,880.00
for 6 days
266,718.10
47,822.36
314,540.46
5,838.88
cu.m
@ 448.00 37,856.00
Labor: 11,356.80
uel, oil & lubricants:)
@ 2,350.00/day 4,700.00
for 2 days
53,912.80
9,666.69
63,579.49
752.42
ls
t. Material @ 13,000.00 13,000.00

13,000.00
2,330.00
15,330.00
15,330.00
ls
@ 375.00 6,750.00
@ 22.00 29,568.00
@ 60.00 900.00
Labor: 11,165.40
48,383.40
8,675.14
57,058.54
57,058.54
mo
@ 1,650.00 3,300.00
3,300.00
591.70
3,891.70
1,945.85
@ 1,472.00 1,472.00
1,472.00
228.00
1,700.00
1,700.00
ESTIMATES
cu.m 5,838.88 314,540.46

cu.m 752.42 63,579.49
ls 15,330.00 15,330.00
ls 57,058.54 57,058.54
mo 1,945.85 3,891.70
pc. 1,700.00 1,700.00
006554-2019-01
Proposed Rehabilitation of Existi
Cacao and Canda St., Right Side, Clupa
DETAILED ESTIMATE
ITEM 1 Safety and Health Program
Est. Qty.
I. Others
3.00 mo Safety and Health Program
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 2 Demolition
Est. Qty.
1.00 unit Jack Hammer with Compressor
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 3 Formworks
Est. Qty.
I. Materials
8.00 kgs CW Nails
600.00 bd.f Formworks Coco Lumber
2.00 rolls Caution Tape
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 4 Excavation
Est. Qty.
188.00 cu.m Cost of excavation
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 5 Reinf. Concrete Box Culvert

Est. Qty.
I. Materials
58.00 pcs PVC Pipes 3x10
80.00 kls Tie Wire #16
525.00 pcs 12mm dia. RSB
150.00 pcs 16mm RSB x 6.0m
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
1 Safety and Health Program

2 Demolition
3 Formworks
4 Excavation
5 Reinf. Concrete Box Culvert
6 Sign Board
AIDA C. DUMAWAL
OWNER
A.D. CONSTRUCTION
006554-2019-01
oposed Rehabilitation of Existing Drainage
d Canda St., Right Side, Clupa, Calauag, Naga City
DETAILED ESTIMATES
3.00 mo
@ 1,500.00
cost:
52.00 cu.m
@ 4,950.00/ day
for 6 days
1.00 lot
@ 80.00
@ 475.00
@ 24.00
@ 670.00
Cost of materials:
Labor:
26.00 cu.m
@ 175.00
Cost Of Materials:
215.00 ln.m
@ 247.00
@ 445.00
@ 75.00
@ 1,077.00
@ 597.00
@ 208.00
@ 378.00
Cost Of Materials:
Labor:

@ 1,500.00/ day
for 10 days
@ 1,272.00
MARY OF ESTIMATES
QTY. UNIT UNIT COST
3.00 mo 1,768.00
52.00 m 673.00
1.00 ls 36,035.00
26.00 cu.m 1,492.00
215.00 units 3,575.00
1.00 pc. 1,500.00
grand total:
4,500.00
4,500.00
4,500.00
804.00
5,304.00
1,768.00
29,700.00
29,700.00
5,296.00
34,996.00
673.00
640.00
7,125.00
14,400.00
1,340.00
23,505.00
7,051.50
30,556.50
5,478.50
36,035.00
36,035.00
32,900.00
32,900.00
32,900.00
5,892.00
38,792.00
1,492.00
181,051.00
25,810.00
6,000.00
87,237.00
23,880.00
109,200.00
56,700.00
489,878.00
146,963.40
15,000.00
651,841.40
116,783.60
768,625.00
3,575.00
1,272.00
1,272.00
228.00
1,500.00
1,500.00
TOTAL
5,304.00
34,996.00
36,035.00
38,792.00
768,625.00
1,500.00
885,252.00
006554-2019-01
BILL OF MATERIALS AND COST ES
Proposed Rehabilitation of Exis
Cacao and Canda St., Right Side, Clup
DETAILED ESTIMAT
Est. Qty.
I. Others
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 2 Demolition
Est. Qty.
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 3 Formworks
Est. Qty.
I. Materials
8.00 kgs CW Nails
600.00 bd.ft Formworks Coco Lumber
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 4 Excavation
Est. Qty.
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

Est. Qty.
I. Materials
150.00 pcs 16mm RSB x 6.0m
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
S U M MARY O F E STI MATE

2 Demolition
3 Formworks
4 Excavation
6 Sign Board
RENATO S. DELOVINO
OWNER
R.S. DELOVINO BUILDERS AND SUPPLY
006554-2019-01
MATERIALS AND COST ESTIMATES OF THE
osed Rehabilitation of Existing Drainage
Canda St., Right Side, Clupa, Calauag, Naga City
DETAILED ESTIMATES
3.00 mo
@ 1,680.00
cost:
52.00 cu.m
fuel, oil & lubricants:)
@ 4,990.00/ day
for 6 days
1.00 lot
@ 84.00
@ 479.00
@ 24.00
@ 674.00
Cost of materials:
Labor:
26.00 cu.m
@ 178.00
Cost Of Materials:
215.00 ln.m
@ 247.00
@ 448.00
@ 78.00
@ 1,079.00
@ 598.00
@ 209.00
@ 379.00
Cost Of Materials:
Labor:
fuel, oil & lubricants:)
@ 1,500.00/ day
for 10 days
@ 1,372.00
ARY O F E STI MATE S
QTY. UNIT UNIT COST
3.00 mo 1,981.22
52.00 m 679.00
1.00 ls 36,188.58
26.00 cu.m 1,517.85
215.00 units 3,584.63
1.00 pc. 1,600.00
grand total:
5,040.00
5,040.00
5,040.00
903.66
5,943.66
1,981.22
29,940.00
29,940.00
5,368.00
35,308.00
679.00
672.00
7,185.00
14,400.00
1,348.00
23,605.00
7,081.50
30,686.50
5,502.08
36,188.58
36,188.58
33,464.00
33,464.00
33,464.00
6,000.10
39,464.10
1,517.85
181,051.00
25,984.00
6,240.00
87,399.00
23,920.00
109,725.00
56,850.00
491,169.00
147,350.70
15,000.00
653,519.70
117,175.75
770,695.45
3,584.63
1,372.00
1,372.00
228.00
1,600.00
1,600.00
TOTAL
5,943.66
35,308.00
36,188.58
39,464.10
770,695.45
1,600.00
889,199.79
006554-2019-01
Proposed Rehabilitation of Exi
Cacao and Canda St., Right Side, Clup
DETAILED ESTIMAT
Est. Qty.
I. Others
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 2 Demolition
Est. Qty.
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 3 Formworks
Est. Qty.
I. Materials
8.00 kgs CW Nails
600.00 bd.ft Formworks Coco Lumber
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 4 Excavation
Est. Qty.
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST

Est. Qty.
I. Materials
150.00 pcs 16mm RSB x 6.0m
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
SUMMARY OF ESTIMAT

2 Demolition
3 Formworks
4 Excavation
6 Sign Board

OWNER
006554-2019-01
ed Rehabilitation of Existing Drainage
nda St., Right Side, Clupa, Calauag, Naga City
DETAILED ESTIMATES
3.00 mo
@ 1,690.00
cost:
52.00 cu.m
ator, fuel, oil & lubricants:)
@ 4,980.00/ day
for 6 days
1.00 lot
@ 84.00
@ 479.00
@ 25.00
@ 674.00
Cost of materials:
Labor:
26.00 cu.m
@ 179.00
Cost Of Materials:
215.00 ln.m
@ 248.00
@ 448.00
@ 78.00
@ 1,078.00
@ 598.00
@ 210.00
@ 380.00
Cost Of Materials:
Labor:
ator, fuel, oil & lubricants:)
@ 1,500.00/ day
for 10 days
@ 1,472.00
RY OF ESTIMATES
QTY. UNIT UNIT COST
3.00 mo 1,993.02
52.00 m 677.64
1.00 ls 37,084.85
26.00 cu.m 1,526.38
215.00 units 3,594.09
1.00 pc. 1,700.00
grand total:
5,070.00
5,070.00
5,070.00
909.06
5,979.06
1,993.02
29,880.00
29,880.00
5,357.28
35,237.28
677.64
672.00
7,185.00
15,000.00
1,348.00
24,205.00
7,261.50
31,466.50
5,618.35
37,084.85
37,084.85
33,652.00
33,652.00
33,652.00
6,033.88
39,685.88
1,526.38
181,784.00
25,984.00
6,240.00
87,318.00
23,920.00
110,250.00
57,000.00
492,496.00
147,748.80
15,000.00
655,244.80
117,484.55
772,729.35
3,594.09
1,472.00
1,472.00
228.00
1,700.00
1,700.00
TOTAL
5,979.06
35,237.28
37,084.85
39,685.88
772,729.35
1,700.00
892,416.42
006519-0000-00
Proposed Earthfilli
Bagong Silang (Poro), San Fel
DETAILED ESTIMAT
ITEM 1 Earthfilling
Est. Qty.
I. Others
253.00 cu.m Madrigal Sand
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
SUMMARY OF ESTIMAT
1 Earthfilling
2 Sign Board
OWNER
NOLCAST CONST. AND SUPPLY
006519-0000-00
Proposed Earthfilling
ng Silang (Poro), San Felipe, Naga City
DETAILED ESTIMATES
253.00 cu.m
@ 675.00
cost:
@ 1,272.00
RY OF ESTIMATES
QTY. UNIT UNIT COST
253.00 cu.m 796.00

1.00 pc. 1,500.00
grand total:
170,775.00
170,775.00
170,775.00
30,613.00
201,388.00
796.00
1,272.00
1,272.00
228.00
1,500.00
1,500.00
TOTAL
201,388.00
1,500.00
202,888.00
006519-0000-00
Proposed Earthfillin
Bagong Silang (Poro), San Felip
DETAILED ESTIMATE
ITEM 1 Earthfilling
Est. Qty.
I. Others
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
1 Earthfilling
2 Sign Board
AIDA C. DUMAWAL
OWNER
A.D. CONSTRUCTION
006519-0000-00
agong Silang (Poro), San Felipe, Naga City
DETAILED ESTIMATES
253.00 cu.m
@ 677.00
cost:
@ 1,372.00
MARY OF ESTIMATES
QTY. UNIT UNIT COST
253.00 cu.m 798.39

1.00 pc. 1,600.00
grand total:
171,281.00
171,281.00
171,281.00
30,711.67
201,992.67
798.39
1,372.00
1,372.00
228.00
1,600.00
1,600.00
TOTAL
201,992.67
1,600.00
203,592.67
006519-0000-00
Proposed Earthfillin
Bagong Silang (Poro), San Feli
DETAILED ESTIMAT
ITEM 1 Earthfilling
Est. Qty.
I. Others
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
ITEM 6 Sign Board
1.00 pc. Sign Board
TOTAL DIRECT COST

PLUS MARK-UPS
TOTAL ITEM COST
UNIT COST
S U M MARY O F E STI MATE
1 Earthfilling
2 Sign Board
RENATO S. DELOVINO
OWNER
006519-0000-00
ong Silang (Poro), San Felipe, Naga City
DETAILED ESTIMATES
253.00 cu.m
@ 679.00
cost:
@ 1,372.00
ARY O F E STI MATE S
QTY. UNIT UNIT COST
253.00 cu.m 800.74

1.00 pc. 1,600.00
grand total:
171,787.00
171,787.00
171,787.00
30,800.22
202,587.22
800.74
1,372.00
1,372.00
228.00
1,600.00
1,600.00
TOTAL
202,587.22
1,600.00
204,187.22
006682-2019-01
Proposed Drainage
DETAILED ESTIMATES
ITEM 1 Clearing and Grubbing
I. Others

UNIT COST 42.00
ITEM 2 Excavation
133.06 cu.m Cost f Excavation @ 200.00 26,612.00

UNIT COST 235.00
ITEM 3 Demolition Works

Est. Qty. 9.15 cu.m

UNIT COST 2,712.00
ITEM 4 Drainage
I. Materials
### pcs CHB 6" @ 16.00 31,168.00
31.00 kgs Tie Wire #16 @ 70.00 2,170.00
38.00 cu.m Albay Sand @ 600.00 22,800.00
603.00 pcs 12mm dia. X 6.0 RSB @ 200.00 120,600.00
Labor: 100,709.84

UNIT COST 5,122.00
ITEM 5 Drainage
I. Materials
961.00 pcs CHB 6" @ 16.00 15,376.00
17.00 kgs Tie Wire #16 @ 70.00 1,190.00
20.00 cu.m Albay Sand @ 600.00 12,000.00
334.00 pcs 12mm RSB x 6.0m @ 200.00 66,800.00
3.00 pcs PVC Pipe 2" @ 200.00 600.00
Labor: 52,389.68

UNIT COST 4,630.00
ITEM 6 Formworks
I. Materials
14.00 kls Asst. CW Nails @ 60.00 840.00
58.00 pcs Plywood 1/4" @ 350.00 20,300.00
Labor: 8,126.72

UNIT COST 262.00

133.06 cu.m Dispossal of Excavated materials @ 205.00 27,277.30

UNIT COST 241.00
ITEM 8 Sign Board
1.00 pc. Sign Board @ 1,173.00 1,173.00

UNIT COST 1,383.04

2 Excavation 133.06 cu.m 235.00 31,269.10
3 Demolition Works 9.15 cu.m 2,712.00 24,814.80
4 Drainage 106.00 ln.m 5,122.00 542,932.00
5 Drainage 61.00 ln.m 4,630.00 282,430.00
6 Formworks 167.00 ln.m 262.00 43,754.00
8 Sign Board 1.00 pc. 1,383.04 1,383.04

OWNER
006804-2019-01
Proposed Drainage and Road Concreting
Upville Subdivision, Urban Poor, San Felipe, Naga City
DETAILED ESTIMATES
Est. Qty. 1.00 ls
I. Others
3.00 mo. Construction Safety and Health @ 1,600.00 4,800.00

UNIT COST 5,660.00
ITEM 2 Demolition
290.00 sq.m Add'l labor cost for Demolition/ @ 88.00 25,520.00

Chipping Works

UNIT COST 103.00
ITEM 3 Forms
Est. Qty. 1.00 lot
10.00 kgs CW Nails @ 82.00 820.00

30.00 pcs Plywood Marine 1/4" @ 475.00 14,250.00
500.00 bd.ft Formworks Coco Lumber @ 24.00 12,000.00
1.00 rolls Caution tape @ 670.00 670.00
Labor: 8,322.00

UNIT COST 42,541.00
ITEM 4 Excavation
I. Materials

UNIT COST 210.00
ITEM 5 Subgrade Preparation

1.00 unit Compactor @ 830.00/ day 9,960.00
for 12 days

UNIT COST 63.00

I. Materials
23.00 cu.m Item 201 @ 470.00 10,810.00
Labor: 3,243.00
1.00 unit Compactor @ 800.00/ day 2,400.00
for 3 days

UNIT COST 843.00

37.00 cu.m G2 Crushed Gravel @ 1,145.00 42,365.00
19.00 cu.m Albay Sand @ 645.00 12,255.00
13.00 pcs RSB 16mm x 6m @ 375.00 4,875.00
30.00 lit Asphalt Sealant @ 60.00 1,800.00
Labor: 43,238.10
for 5 days

UNIT COST 6,182.00
ITEM 8 Drainage with cover


60.00 kgs Tie Wire #16 @ 85.00 5,100.00
32.00 cu.m Albay SAnd @ 645.00 20,640.00
360.00 pcs RSB 12mm x 6m @ 220.00 79,200.00
390.00 pcs RSB 16mm x 6m @ 380.00 148,200.00
28.00 pcs PVC Pipes 2" x 10 @ 310.00 8,680.00
Labor: 141,173.70
for 10 days

UNIT COST 6,366.00
ITEM 9 Sign Board
1.00 pc. Sign Board @ 1,272.00 1,272.00

UNIT COST 1,500.00

2 Demolition 290.00 sq.m 103.00 29,870.00
3 Forms 1.00 lot 42,541.00 42,541.00
4 Excavation 171.00 cu.m 210.00 35,910.00
5 Subgrade Preparation 186.00 sq.m 63.00 11,718.00
8 Drainage with cover 116.00 ln.m 6,366.00 738,456.00
9 Sign Board 1.00 pc. 1,500.00 1,500.00

OWNER
006846-2019-01
Proposed Drainage
Diversion Road to Bicol River, Tabuco, Naga City
DETAILED ESTIMATES
Est. Qty. 1.00 ls
I. Others

UNIT COST 11,910.00
ITEM 2 Demolition/Chipping Works/Removal of Obstruction


UNIT COST 4,103.00
ITEM 3 Excavation
Est. Qty. 1,188.00 cu.m
### cu.m Cost of Excavation @ 179.00 212,652.00

UNIT COST 211.00

I. Materials

UNIT COST 176.50
ITEM 5 Formworks
Est. Qty. 1.00 lot
I. Materials
60.00 kgs CW Nails @ 84.00 5,040.00
213.00 pcs Marine Plywood 1/4" @ 480.00 102,240.00
### bd.ft Formworks Coco lumber @ 25.00 66,250.00
Labor: 52,059.00

ITEM 6 Drainage With Cover


80.00 kgs Tie Wire #16 @ 84.00 6,720.00
58.00 cu.m Crushed Gravel 3/4" @ 1,298.00 75,284.00
29.00 cu.m Albay Sand @ 654.00 18,966.00
3.00 kls Welding rod @ 84.00 252.00
1.00 pcs Paint brush @ 74.00 74.00
357.00 pcs RSB 12mm x 6m @ 220.00 78,540.00
380.00 pcs RSB 16mm x 6m @ 380.00 144,400.00
12.00 pcs PVC Pipes 2"x 10 @ 310.00 3,720.00
7.00 pcs PVC Pipes PNS 25mm @ 119.00 833.00
31.00 pcs Angle Bar 2x2x1/4 @ 1,265.00 39,215.00
2.00 lit Epoxy Primer w/ Catalyst @ 290.00 580.00
Labor: 148,795.20
for 7 days
for 2 days

UNIT COST 14,622.00
ITEM 7 Open Drainage

### bags Pozzolan Cement @ 245.00 586,775.00

295.00 kgs Tie Wire #16 @ 85.00 25,075.00
266.00 cu.m Crushed Gravel @ 1,300.00 345,800.00
134.00 cu.m Albay Sand @ 650.00 87,100.00
110.00 pcs RSB 10mm x 6m @ 179.00 19,690.00
### pcs RSB 12mm x 6m @ 219.50 287,545.00
### pcs RSB 16mm x 6m @ 380.00 469,300.00
Cost Of Materials: 1,821,285.00
Labor: 546,385.50
for 30 days
TOTAL DIRECT COST 2,412,670.50

UNIT COST 16,258.00
ITEM 8 Sign Board
1.00 pc. Sign Board @ 1,173.00 1,173.00

UNIT COST 1,383.04

2 Demolition/Chipping Works/Removal of Obstr 25.44 cu.m 4,103.00 104,380.32
3 Excavation 1,188.00 cu.m 211.00 250,668.00
5 Formworks 1.00 lot 266,037.00 266,037.00
6 Drainage With Cover 53.00 ln.m 14,622.00 774,966.00
7 Open Drainage 175.00 ln.m 16,258.00 2,845,150.00
8 Sign Board 1.00 pc. 1,383.04 1,383.04

OWNER
006745-2019-01
Proposed Children's Center
Brgy. Hall, Compound, Abella, Naga City
DETAILED ESTIMATES
Item 1 Demolition/Chipping Owrks/Removal of Obstruction
Est. Qty. 3.20 cu.m

UNIT COST 4,126.25
ITEM 2 Excavation

UNIT COST 300.72

I. Materials
1.00 cu.m Boulders type A @ 850.00 850.00
240.00 pcs RSB 10mm x 6m @ 180.00 43,200.00
2.00 cu.m Ordinary Gravel @ 880.00 1,760.00
75.00 bags Add Mix ultra @ 50.00 3,750.00
3.00 rolls Tie Wire #16 @ 2,800.00 8,400.00
10.00 pcs Sandlfex @ 60.00 600.00
216.00 pcs RSB 16mm x 6m @ 245.00 52,920.00
195.00 pcs RSB 12mm x 6m @ 385.00 75,075.00
9.50 cu.m Albay Sand @ 700.00 6,650.00
Labor: 88,609.50
for 4 days
UNIT COST 23,043.20

I. Materials
78.00 pcs RSB 10mm x 6m @ 180.00 14,040.00
700.00 pcs CHB 6" @ 20.00 14,000.00
45.00 bags Add Mix Ultra @ 50.00 2,250.00
140.00 pcs CHB 4" @ 15.00 2,100.00
2.00 pcs Sandflex @ 60.00 120.00
115.00 bags Cement @ 240.00 27,600.00
8.00 kls Tie Wire #16 @ 80.00 640.00
12.00 cu.m Albay Sand @ 700.00 8,400.00
Labor: 24,202.50

UNIT COST 1,772.51
ITEM 5 Ceiling Works

I. Materials
75.00 pcs Double Furring @ 230.00 17,250.00
25.00 pcs Carrying Channel @ 118.00 2,950.00
2.00 kls Concrete Nails @ 100.00 200.00
2,200.00 pcs Blind Rivets @ 2.00 4,400.00
100.00 pcs Furring Clip @ 6.00 600.00
24.00 pcs Hardilite 4 x 8 x3 @ 460.00 11,040.00
35.00 pcs Wall Angle @ 41.00 1,435.00
200.00 pcs Hardi Screw 3'4" @ 2.00 400.00
Labor: 13,396.25

UNIT COST 995.68

Est. Qty. 1.00 ls
I. Materials
2,100.00 bd.f Formworks and Coco Lumber @ 25.00 52,500.00
40.00 pcs Marine Plywood @ 450.00 18,000.00
55.00 pcs Assorted CW Nails @ 85.00 4,675.00
Labor: 26,311.25


Est. Qty. 4.00 mo.
4.00 mo. Safety and Health @ 1,800.00 7,200.00

UNIT COST 2,122.50

10.00 pcs 2 Gang Convenience outlet @ 185.00 1,850.00

2.00 pcs 3 Gang switch 2 plate @ 320.00 640.00
2.00 pc. Panel Board @ 1,200.00 2,400.00
1.00 m Wire Gutter @ 400.00 400.00
3.00 pcs 2 gang switch w/ plate @ 180.00 540.00
28.00 m 80mm THHN/THWN Wire @ 520.00 14,560.00
30.00 m THHN-THWN Wire 14.oomm @ 143.00 4,290.00
2.00 set CB 30AT 2 pole @ 340.00 680.00
1.00 set CB bolt on 150 AT 2P @ 3,120.00 3,120.00
35.00 pcs 2omm UPVC Conduit Type @ 85.00 2,975.00
4.00 pcs Ceiling Receptacle @ 45.00 180.00
2.00 set ACU outlet @ 360.00 720.00
1.00 box THHN Wire Allied 5.50mm @ 6,100.00 6,100.00
2.00 pcs CB 2P 40A @ 650.00 1,300.00
15.00 pcs Junction Box @ 40.00 600.00
3.50 box THHN Wire 2.0 sq.m @ 2,100.00 7,350.00
2.00 box THHN Wire 3.5 sq.m @ 3,800.00 7,600.00
2.00 pcs CB 15 amp @ 480.00 960.00
2.00 pcs 20 amp CB @ 480.00 960.00
25.00 pcs 25mm UPVC Rigid @ 115.00 2,875.00
4.00 pcs Led Buld 9w @ 275.00 1,100.00
80.00 m THHN/THWN 8 sqm @ 51.00 4,080.00
1.00 pcs RSC ELbow75mm @ 1,300.00 1,300.00
1.00 pcs RSC Pipes 75mm @ 1,800.00 1,800.00
1.00 pcs Entrance cap 75mm @ 480.00 480.00
13.00 set Pinlight with led bulb 9w @ 450.00 5,850.00
1.00 pcs CB 30A @ 506.00 506.00
1.00 pcs Secondary Bracket @ 250.00 250.00
17.00 pcs Utility Box @ 40.00 680.00
Labor: 26,651.10
II. Others
1.00 ls Addt'l labor for relocation @ 3,100.00 3,100.00

UNIT COST 1,074.00
Item 9 Doors and Windows

I. Materials
9.44 sq.m Window Grills @ 1,655.00 15,623.20
1.00 set Door Jamb @ 2,125.00 2,125.00
3.00 pcs Door Knob @ 985.00 2,955.00
1.00 set Flush Door .80 x 2.10 @ 3,500.00 3,500.00
2.00 set Panel Board with Jamb @ 9,800.00 19,600.00
6.00 box Loose Pin hinges @ 120.00 720.00
Labor: 15,583.12
II. Others
1.00 ls Addt'l labor for removal of Existing Door @ 850.00 850.00
3.84 sq.m Amuninum Framed Window @ 3,270.00 12,556.80
1.00 set 1.80 x 2.10 Awning @ 16,200.00 16,200.00
1.00 ls Addt'l Labor for removal of Existing Steel Windows @ 2,600.00 2,600.00

UNIT COST 8,439.14

I. Materials
550.00 pcs Teks Screw @ 2.00 1,100.00
4.00 pcs Flat Bar @ 225.00 900.00
6.00 pcs Sagrod 12mm Roofing @ 250.00 1,500.00
6.00 tube Silicon Sealant @ 180.00 1,080.00
4.00 pcs Screw Bolts @ 6.50 26.00
63.00 ln.m Pre painted Long Span Corr GI Sheet @ 350.00 22,050.00
12.00 pcs Pre Painted Wall Flashing @ 420.00 5,040.00
2.00 pcs Cutting disk 14" @ 255.00 510.00
5.00 pcs Tubular Pipe 50x150x2.00mm @ 1,800.00 9,000.00
2.00 pcs Sandflex @ 60.00 120.00
12.00 kls Welding Rod @ 165.00 1,980.00
300.00 pcs Blind Rivets @ 2.00 600.00
4.00 pcs Angle Bar 2x2x1/4 @ 1,500.00 6,000.00
1.00 pcs Sealant Gun @ 148.00 148.00
4.00 pcs Drill Bit 1/8 @ 65.00 260.00
3.00 pcs Tekscrew Socket @ 30.00 90.00
20.00 pcs 12mm x 3 Expansion Bolt @ 69.60 1,392.00
0.50 gal Vulcaseal @ 1,480.00 740.00
18.00 pcs c-Purlins 2 x 4 x 1.2 @ 642.00 11,556.00
1.00 pcs Drill Bit for Cement 3/8 @ 265.00 265.00
Labor: 22,524.95
1.00 unit Welding Machine @ 1,500.00/ day 4,500.00
for 3 days
III. Others
1.00 ls Addt'l labor for removal/restoration of Existing Roof @ 5,000.00 5,000.00

UNIT COST 2,015.31
ITEM 11 Railing
I. Materials
0.50 gal Body Filler @ 475.00 237.50
23.00 pcs Square Bar 12mm @ 255.00 5,865.00
2.00 pcs GI Pipe s40 40mm dia @ 1,206.00 2,412.00
1.00 gal Epoxy Primer Paint w/ Catalyst @ 890.00 890.00
6.00 kls Welding Rod @ 165.00 990.00
2.00 pcs Paint Brush @ 124.00 248.00
3.00 bottle Lacquer Thinner @ 30.00 90.00
4.00 pcs GI Pipe 2 s40 @ 2,150.00 8,600.00
2.00 pcs Grinding Disk @ 175.00 350.00
1.00 pcs Cutting Disk 14" @ 840.00 840.00
Labor: 7,182.88
1.00 unit Welding Machine @ 1,000.00/ day 3,000.00
for 3 days

UNIT COST 2,682.29

I. Materials
4.00 gal Powe Mix @ 580.00 2,320.00
10.00 f Sanding Paper #100 @ 65.00 650.00
2.00 gal Epoxy Primer Paint w/ Catalyst @ 890.00 1,780.00
4.00 pcs Baby Roller @ 84.00 336.00
26.00 gal Semi Gloss Latex @ 942.50 24,505.00
8.00 gals Masonry Putty @ 565.00 4,520.00
13.00 gals Flat Latex @ 650.00 8,450.00
1.00 gals Flatwall Enamel @ 683.00 683.00
2.50 gals Quick Drying Enamel @ 755.00 1,887.50
0.50 gal Glazing Putty @ 700.00 350.00
1.00 gal Paint Thinner @ 420.00 420.00
4.00 gals Body Filler @ 655.00 2,620.00
4.00 pcs Paint Brush @ 124.00 496.00
2.00 pcs Spatula @ 58.00 116.00
4.00 pcs Putty Knife @ 40.00 160.00
Labor: 14,986.05

UNIT COST 243.60
Item 13 Down Spouts

10.00 pcs PVC Pipes 3' x 10 @ 450.00 4,500.00

8.00 pcs PVC Elbow 3x 90 @ 95.00 760.00
1.00 can Neltex 400 cc @ 265.00 265.00
Labor: 1,933.75

UNIT COST 2,199.03
ITEM 14 Sign Board
1.00 pc. Sign Board @ 1,055.00 1,055.00

UNIT COST 1,241.44
1 Demolition/Chipping Owrks/Removal of Obstruction 3.20 cu.m 4,126.25 13,204.00

2 Excavation 12.64 cu.m 300.72 3,801.11
5 Ceiling Works 61.20 sq.m 995.68 60,935.90
6 Formworks and Scaffoldings 1.00 mo. 119,682.73 119,682.73
7 Construction Safety and Health 4.00 sq.m 2,122.50 8,490.00
8 Electrical Works 116.28 sq.m 1,074.00 124,884.45
9 Doors and Windows 12.90 sq.m 8,439.14 108,864.86
10 Roofing Works 56.40 sq.m 2,015.31 113,663.23
11 Railing 13.50 ln.m 2,682.29 36,210.85
13 Down Spouts 4.00 units 2,199.03 8,796.10
14 Sign Board 1.00 pc. 1,241.44 1,241.44

OWNER/PROPRIETOR
006866-0000-00
Proposed Road Concreting
Zone 4, Pacol, Naga City
DETAILED ESTIMATES
ITEM 1 Excavation

130.00 cu.m Dispossal and Hauling of Excavated Materials @ 210.00 27,300.00

UNIT COST 542.48

65.00 cu.m Item 201 @ 450.00 29,250.00

Labor: 8,190.00
II. Equipments
1.00 unit Road Roller @ 1, 050.00/hour 50,400.00
for 48 hours
UNIT COST 1,593.00

I. Materials
6.00 kls CWN 3" @ 65.00 390.00
130.00 cu.m Gravel 1" @ 1,065.00 138,450.00
142.00 pcs 2 x 8 x 12 Coco Lumber @ 263.00 37,346.00
28.00 pcs RSB 10mm @ 135.00 3,780.00
65.00 cu.m Albay Sand @ 680.00 44,200.00
Labor: 155,004.30
II. Equipments
1.00 unit Concrete Mixer @ 1, 000.00/day 24,000.00
for 24 days

UNIT COST 6,310.93
ITEM 4 Sign Board
2.00 pc. Sign Board @ 1,200.00 2,400.00

UNIT COST 1,415.00
S U M MAR Y O F E S T I MAT E S
1 Excavation 130.00 cu.m 542.48 70,522.00

2 Aggregate Base Course 65.00 cu.m 1,593.00 103,545.00
4 Sign Board 2.00 pc. 1,415.00 2,830.00
FRANCISCO A. IMPERIAL JR.

OWNER
TIOFILO CONSTRUCTION
006888-2019-01
Proposed Road Concreting
Sitio Tiripon, Zone 7, Pacol, Naga City
DETAILED ESTIMATES
Est. Qty. 1.00 ls

UNIT COST 5,943.00
ITEM 2 Formworks
Est. Qty. 1.00 lot
6.00 kgs Item 201 @ 80.00 480.00

Labor: 4,230.60

UNIT COST 21,620.00
ITEM 3 Subgrade Preparation

II. Equipments
1.00 unit Compactor @ 830.00/day 11,620.00
for 14 days
III others
47.00 cu.m Construction Safety and Health @ 175.00 8,225.00

UNIT COST 30.00

I. Materials
69.00 cu.m Item 201 @ 535.00 36,915.00
Labor: 9,228.75
II. Equipments
for 7 days
III others
### bags Cost of Hauling @ 8.00 14,352.00

UNIT COST 1,133.00
ITEM 5 Concrete Pavement

I. Materials
### bags Pozzolan Cement @ 245.00 265,090.00
61.00 cu.m Albay Sand @ 650.00 39,650.00
1.00 pcs RC Pipe 24" @ 2,000.00 2,000.00
Labor: 133,767.00
II. Equipments
1.00 unit Concrete Mixer @ 1,480.00/day 22,200.00
for 15 days
III others
### bags Cost of Hauling @ 8.00 46,512.00

UNIT COST 6,367.00
ITEM 6 Sign Board
1.00 pc. Sign Board @ 1,173.00 1,173.00

UNIT COST 1,383.00

2 Formworks 1.00 lot 21,620.00 21,620.00
3 Subgrade Preparation 792.00 sq.m 30.00 23,760.00
4 Aggregate Base Course 69.00 cu.m 1,133.00 78,177.00
5 Concrete Pavement 120.12 cu.m 6,367.00 764,804.04
6 Sign Board 1.00 pc. 1,383.00 1,383.00

OWNER
006738-2019-01
PROPOSED EARTHFILLING
Vilmar Homes Subdivision, Calauag, Naga City
DETAILED ESTIMATES
Est. Qty. 1.00 ls

UNIT COST 1,768.00
ITEM 2 Earhfilling and Grading

I. Materials
218.00 cu.m Item 201 @ 470.00 102,460.00
Labor: 20,492.00
II. Equipments
for 10 days

UNIT COST 708.00
ITEM 3 Sign Board
1.00 pc. Sign Board @ 1,173.00 1,173.00

UNIT COST 1,383.00

2 Earhfilling and Grading 218.00 cu.m 708.00 154,344.00
3 Sign Board 1.00 pc. 1,383.00 1,383.00

OWNER
006865-2019-01
Proposed Concrete Topping
Mahamis St., Vilmar Homes Subd., Calauag, Naga City
DETAILED ESTIMATES
Est. Qty. 1.00 ls

UNIT COST 1,980.00
ITEM 2 Formworks
Est. Qty. 1.00 lot
2.00 kgs CW nails @ 80.00 160.00

Labor: 1,554.75

UNIT COST 7,945.00
ITEM 3 Concrete Topping

I. Materials
40.00 cu.m GI Crushed Gravel @ 1,148.00 45,920.00
20.00 cu.m Formworks Coco Lumber @ 645.00 12,900.00
Labor: 42,438.30
II. Equipments
1.00 unit Concrete Mixer @ 1,500.00/day 7,500.00
for 5 days
UNIT COST 5,642.00
ITEM 4 Sign Board
1.00 pc. Sign Board @ 1,272.00 1,272.00

UNIT COST 1,500.00

2 Formworks 1.00 lot 7,945.00 7,945.00
3 Concrete Topping 40.00 cu.m 5,642.00 225,680.00
4 Sign Board 1.00 pc. 1,500.00 1,500.00

OWNER

Detailed

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Detailed

Hochgeladen von

Copyright:

Verfügbare Formate

006328-0000-00

BILL OF MATERIALS AND COST ESTIMATES OF THE

TOTAL DIRECT COST 29,760.00

ITEM 2 CHB Covered Drainage

TOTAL DIRECT COST 338,641.80

ITEM 3 Cross Drainage

TOTAL DIRECT COST 46,102.30

ITEM 4 Formworks and Scaffoldings

TOTAL DIRECT COST 27,170.00

TOTAL DIRECT COST 13,253.50

ITEM 7 Sign Board

1.00 pc. Sign Board @ 1,272.00 1,272.00

TOTAL DIRECT COST 1,272.00

ITEM NO. DESCRIPTION QTY. UNIT UNIT COST TOTAL

1 Excavation 57.60 cu.m 610.00 35,136.00

TOTAL DIRECT COST 30,744.96

ITEM 2 CHB Covered Drainage

TOTAL DIRECT COST 342,004.38

ITEM 3 Cross Drainage

TOTAL DIRECT COST 46,414.04

ITEM 4 Formworks and Scaffoldings

TOTAL DIRECT COST 9,115.00

TOTAL DIRECT COST 27,396.20

TOTAL DIRECT COST 13,327.60

ITEM 7 Sign Board

1.00 pc. Sign Board @ 1,372.00 1,372.00

TOTAL DIRECT COST 1,372.00

ITEM NO. DESCRIPTION QTY. UNIT UNIT COST TOTAL

1 Excavation 57.60 cu.m 629.47 36,257.47

TOTAL DIRECT COST 30,124.80

ITEM 2 CHB Covered Drainage

TOTAL DIRECT COST 340,781.60

ITEM 3 Cross Drainage

ITEM 4 Formworks and Scaffoldings

TOTAL DIRECT COST 9,100.00

TOTAL DIRECT COST 27,316.90

TOTAL DIRECT COST 13,291.20

ITEM 7 Sign Board

1.00 pc. Sign Board @ 1,472.00 1,472.00

TOTAL DIRECT COST 1,472.00

1 Excavation 57.60 cu.m 616.77 35,525.95

NOLASCO ERNESTO P. CASTILLO

TOTAL DIRECT COST 287,267.50

26.00 cu.m Cost of excavation @ 245.00 6,370.00

TOTAL DIRECT COST 11,700.00

Item 3 Aggregate Base Course

13.00 cum Item 201 @ 440.00 5,720.00

ITEM 4 Portland Cement Concrete Pavement

TOTAL DIRECT COST 104,928.10

ITEM 5 Sign Board

1.00 pc. Sign Board @ 1,272.00 1,272.00

TOTAL DIRECT COST 1,272.00

ITEM NO. DESCRIPTION QTY. UNIT UNIT COST TOTAL

1 Drainage 68.00 cu.m 4,980.00 338,640.00

TOTAL DIRECT COST 288,306.20

26.00 cu.m Cost of excavation @ 246.00 6,396.00

TOTAL DIRECT COST 11,752.00

Item 3 Aggregate Base Course

13.00 cum Item 201 @ 445.00 5,785.00

ITEM 4 Portland Cement Concrete Pavement

ITEM 5 Sign Board

1.00 pc. Sign Board @ 1,372.00 1,372.00

TOTAL DIRECT COST 1,372.00