Project: PROPOSED ZAMSURECO II ARCHIVES BUILDING

Location: Pangi, Ipil, Zamboanga Sibugay

Owner: Zamboanga del Sur II Electric Cooperative
Represented by: ENGR. HERMAN B. AGPAWA, JR., OIC- General Manager
COST OF ESTIMATES
Item No. Scope of Works Description of Materials Quantity Unit Unit Cost Amount
I SITEWORKS:
Excavation Labor Only 16 cu.m. 200.00 3,200.00
Backfilling Labor Only 16 cu.m. 150.00 2,400.00
Filling Materials Sand and Gravel Fill 30 cu.m. 800.00 24,000.00
Materials 29,600.00
Labor 15,960.00
Sub-total 45,560.00
II CONCRETE WORKS:
Pouring of Conc. Portland Cement 208 bags 265.00 55,120.00
for Footings, Slabs, Washed Sand 12 cu.m. 800.00 9,600.00
Columns, Beams & Coarse Aggregates 23 cu.m. 1,000.00 23,000.00
Footings/Columns 16mmØ Deformed Steel Bars 32 lngt 360.00 11,520.00
12mmØ Deformed Steel Bars 16 lngt 285.00 4,560.00
10mmØ Deformed Steel Bars 48 lngt 160.00 7,680.00
Beams 16mmØ Deformed Steel Bars 24 lngt 360.00 8,640.00
12mmØ Deformed Steel Bars 12 lngt 285.00 3,420.00
10mmØ Deformed Steel Bars 30 lngt 160.00 4,800.00
Cantiliver Slab 12mmØ Deformed Steel Bars 4 lngt 285.00 1,140.00
10mmØ Deformed Steel Bars 32 lngt 160.00 5,120.00
#16 GI Tie Wires 20 kgs 85.00 1,700.00
Formworks 120 - 2x3x12' Lumber 720 bd.f 30.00 21,600.00
180 - 2x2x10' Lumber 600 bd.f 30.00 18,000.00
#4 CW Nails 15 kgs 65.00 975.00
#3 CW Nails 8 kgs 70.00 560.00
#1 1/2 CW Nails 3 kgs 80.00 240.00
3/8" Thk. Mar. Plywood 16 shts 420.00 6,720.00
Materials 184,395.00
Labor 82,977.75
Sub-total 267,372.75
III MASONRY WORKS:
4" Thk. CHB Wall 960 pcs 12.00 11,520.00
.40 x .40 Ceramic Tiles 360 pcs 52.00 18,720.00
Tile Adhesives 8 bags 250.00 2,000.00
Tile Grout 2 pack 160.00 320.00
Portland Cement 164 bags 265.00 43,460.00
Washed Sand 6 cu.m. 800.00 4,800.00
Coarse Aggregates 8 cu.m. 1,000.00 8,000.00
Fine Sand 12 cu.m. 800.00 9,600.00
10mmØ Deformed Steel Bars 48 lngt 160.00 7,680.00
 #16 GI Tie Wires 8 kgs 85.00 680.00
Materials 106,780.00
Labor 48,051.00
Sub-total 154,831.00
IV ROOFING WORKS:
2x6x1.2mm C-Purlins 10 lngt 680.00 6,800.00
2x3x1.2mm C-Purlins 20 lngt 480.00 9,600.00
9mmØ Deformed Steel Bars 20 lngt 100.00 2,000.00
Welding Electrodes 3 kgs 105.00 315.00
.40mm Colored Roof 66 ln.m. 330.00 21,780.00
2 1/2" Tex Screw for Metal 800 pcs 2.25 1,800.00
6mm 2-Sided Insulator 2 rolls 5,600.00 11,200.00
Roof Sealant 1 quart 200.00 200.00
Epoxy Primer Gray 1 gal 1,100.00 1,100.00
Lacquer Thinner 1 gal 600.00 600.00
2" Paint Brush 4 pcs 60.00 240.00
Materials 55,635.00
Labor 22,254.00
Sub-total 77,889.00
V CARPENTRY WORKS:
Double Metal Furring 40 lngt 110.00 4,400.00
Single Metal Furring 20 lngt 75.00 1,500.00
Wall Angle 20 lngt 45.00 900.00
1/4" Thk. Hardiflex 18 shts 380.00 6,840.00
1/8"x 1/2" Blind Rivets 4 box 420.00 1,680.00
1/8"x 3/4" Blind Rivets 2 box 640.00 1,280.00
3" PVC Elbow 6 pcs 45.00 270.00
3" PVC Coupling 2 pcs 45.00 90.00
3" PVC Pipe 5 lngt 360.00 1,800.00
Solvent Cement 1 can 120.00 120.00
4" Diamond Cutting Disc 1 pc 600.00 600.00
4" Grinding Stone 1 pc 160.00 160.00
Materials 19,640.00
Labor 8,838.00
Sub-total 28,478.00
VI SHELVES:
1x1x1/4" Angle Bar 54 lngt 320.00 17,280.00
16 mm Square Bars 16 lngt 360.00 5,760.00
Welding Electrodes 4 kgs 105.00 420.00
4" Metal Cutting Disc 8 pcs 80.00 640.00
4" Grinding Stone 1 pc 160.00 160.00
3/4" Thk Plywood 24 shts 1,100.00 26,400.00
1 1/2" Wood Screw 120 pcs 2.00 240.00
1/4" x 1" Screw Bolt 24 pcs 6.00 144.00
1/4" Tox 24 pcs 2.00 48.00
Materials 51,092.00
Labor 22,991.40
Sub-total 74,083.40
VII ELECTRICAL WORKS:
2-Branch Koten Panel Board 1 set 1,000.00 1,000.00
40 AT Main Circuit Breaker 1 pc 700.00 700.00
20 AT CO Circuit Breaker 1 pcs 360.00 360.00
15 AT LO Circuit Breaker 1 pcs 360.00 360.00
1/2" Entrance Cap 1 pc 120.00 120.00
1/2" Rigid Conduit Pipe 1 lngt 105.00 105.00
6" Plastic Tie 30 pcs 5.00 150.00
1/2" Orange PVC Pipe 29 lngt 60.00 1,740.00
3-Gang Switch Flush Type 2 set 135.00 270.00
2-Gang Switch Flush Type 2 pcs 125.00 250.00
3-Gang Conv. Outlet FT 2 pcs 135.00 270.00
2-Gang Conv. Outlet FT 1 pc 125.00 125.00
T-5 x 40 Daylight Flourescent 7 sets 300.00 2,100.00
18 watts Day Light Essentials 1 pcs 130.00 130.00
4" Receptacle 8 pcs 50.00 400.00
11w Dropped Lights 2 sets 600.00 1,200.00
5.5 mm TW Stranded Wire 40 mtrs 34.00 1,360.00
3.5 mm TW Stranded Wire 130 box 29.00 3,770.00
Electrical Tape (Big) 2 rolls 50.00 100.00
Utility Box 6 pcs 20.00 120.00
Junction Box 3 pcs 40.00 120.00
Other Accessories 1 lot 1,000.00 1,000.00
Materials 15,750.00
Labor 6,300.00
Sub-total 22,050.00
VIII DOORS AND WINDOWS:
90 cm x 210 cm Solid Door 2 set 6,000.00 12,000.00
100 cm Frameless Glass Door 1 set 12,000.00 12,000.00
Steel Casement Window 2 set 6,000.00 12,000.00
Materials 36,000.00
Labor 6,000.00
Sub-total 42,000.00
IX PAINTING WORKS:
Concrete Neutralizer 2 gal 320.00 640.00
Penetrating Sealer 1 gal 520.00 520.00
Primer White 6 gal 870.00 5,220.00
Cast 4 gal 530.00 2,120.00
Flat White 8 gal 780.00 6,240.00
Gloss White 8 gal 980.00 7,840.00
Reducer 6 gal 400.00 2,400.00
Assd Tinting Colors 16 pint 125.00 2,000.00
Epoxy A&B 1 qts 520.00 520.00
Body Filler 2 gal 780.00 1,560.00
#120 Sanding Paper 24 pads 20.00 480.00
1" Masking Tape 10 rolls 30.00 300.00
Old Newspaper 3 kgs 85.00 255.00
Baby Roller (Cotton) 8 pcs 60.00 480.00
 2" Paint Brush 4 pcs 60.00 240.00
Other Accessories 1 lot 2,000.00 2,000.00
Materials 32,815.00
Labor 29,533.50
Sub-total 62,348.50
774,612.65

SUMMARY
A. Materials Cost 59.17% Php 531,707.00
B. Labor Cost 27.03% Php 242,905.65
C. Plans & Specifications 3.45% Php 30,984.51
D. Contractor's Profit 10.34% Php 92,953.52
E. Total Construction Cost 100.00% Php 898,550.67
EIGHT HUNDRED NINETY EIGHT THOUSAND FIVE HUNDRED FIFTY & 67/100.

Prepared by: Approved:

WALTER B. SORIANO HERMAN B. AGPAWA, JR.

Architectural Designer OIC - General Manager