Insert contractor letter head

Name of Project: Propsed 1 Unit, 2 CL School Building

School: DATU BITOL MANGANSAKAN HIGH SCHOOL
Area: Barangay Paidu Pulangi, Pikit North Cotabato

Detailed Estimate of 1 Unit, 2 Cl School Building

ITEM DESCRIPTION UNIT QTY Unit Price Amount

A General Requirements
A.1 Temporary Facility
Temporary Facility/Office LS 1 20,000.00 20,000.00
Sub-Total 20,000.00
A.2 Safety Kit
Hard Hat pcs 12 150.00 1,800.00
Rubber Boots pair 12 310.00 3,720.00
Hand Glooves pair 10 40.00 400.00
Medicine Cabinet pc 1 3,000.00 3,000.00
First Aid Kit and Medicine LS 1 3,000.00 3,000.00
Sub-Total 11,920.00
A.3 Security Fence
2x3x10 Coco Lumber Perimeter Fence bd.ft 250 15.00 3,750.00
Perimeter Fence (Blue Trapal) mts 100 50.00 5,000.00
Sub-Total 8,750.00
A.4 Labor Days
Engineer 1 man 1 700.00 700.00
Foreman 1 man 1 500.00 500.00
Skilled workers 1 man 2 350.00 700.00
labor 1 man 4 200.00 800.00
Sub-Total 2,700.00
ITEM "A" Total 43,370.00
B. EARTHWORKS
B.1 Filling Works
Backfilling and Compaction(.60m elevation) cu.m 25.76 400.00 10,304.00
Selected fill ( earth fill) cu.m 15.30 500.00 7,650.00
Gravel Bedding cu.m 15.38 650.00 9,997.00
Sub-Total 27,951.00
B.2 Labor Days
Engineer 5 man 1 700.00 3,500.00
Foreman 5 man 1 500.00 2,500.00
Skilled workers 5 man 2 350.00 3,500.00
labor 5 man 6 200.00 6,000.00
Sub-Total 15,500.00

Page 1 of 46
B.3 Clearing and Grubbing sq.m 153
Labor Days
Engineer 1 man 1 700.00 700.00
Foreman 1 man 1 500.00 500.00
Skilled workers 1 man 2 350.00 700.00
labor 1 man 4 200.00 800.00
Sub-Total 2,700.00
B.4 Structural Excavation cu.m 36.14
Labor Days
Engineer 5 man 1 700.00 3,500.00
Foreman 5 man 1 500.00 2,500.00
Skilled workers 5 man 2 350.00 3,500.00
labor 5 man 6 200.00 6,000.00
Sub-Total 15,500.00
ITEM "B" Total 61,651.00
C. CONCRETING WORKS
C.1 Column Footing cu.m 4.68
Portland Cement bag 43.00 275.00 11,825.00
Crush gravel 1" cu.m 4.75 950.00 4,512.50
Washed Sand cu.m 2.50 850.00 2,125.00
C.2 Tie Beam cu.m 5.7 -
Portland Cement bag 52.00 275.00 14,300.00
Crush gravel 1" cu.m 5.75 950.00 5,462.50
Washed Sand cu.m 3.00 850.00 2,550.00
C.3 Column cu.m 4.94
Portland Cement bag 45.00 275.00 12,375.00
Crush gravel 1" cu.m 5.00 950.00 4,750.00
Washed Sand cu.m 2.50 850.00 2,125.00
C.4 Roof Beam cu.m 6.75
Portland Cement bag 61.00 275.00 16,775.00
Crush gravel 1" cu.m 6.75 950.00 6,412.50
Washed Sand cu.m 3.50 850.00 2,975.00
C.5 Slab on grade cu.m 15.3
Portland Cement bag 138.00 275.00 37,950.00
Crush gravel 1" cu.m 15.50 950.00 14,725.00
Washed Sand cu.m 7.75 850.00 6,587.50
C.6 Ramp on fill cu.m 0.58
Portland Cement bag 6.00 275.00 1,650.00
Crush gravel 1" cu.m 0.75 950.00 712.50
Washed Sand cu.m 0.50 850.00 425.00
Sub-Total 148,237.50
C.7 Labor Days
Engineer 20 man 1 700.00 14,000.00
Foreman 20 man 1 500.00 10,000.00
Skilled workers 20 man 4 350.00 28,000.00
labor 20 man 6 200.00 24,000.00
Sub-Total 76,000.00
C.8 Equipment Days
1 Bagger conc. Mixer 20 set 1 1,000.00 20,000.00
Sub-Total 20,000.00
ITEM "C" Total 244,237.50

Page 2 of 46
D. Rebar Works
D.1 Item works
Footing kg 238.11 50.00 11,905.50
Tie Beam kg 585.25 50.00 29,262.50
Column kg 878.38 50.00 43,919.00
Roof Beam kg 801.5 50.00 40,075.00
Slab on grade kg 402.44 50.00 20,122.00
Ramp on fill kg 24.24 50.00 1,212.00
Tie wire #16 kg 59 70.00 4,130.00
Sub-Total 150,626.00
D.2 Labor Days
Engineer 7 man 1 700.00 4,900.00
Foreman 7 man 1 500.00 3,500.00
Skilled workers 7 man 4 350.00 9,800.00
labor 7 man 6 200.00 8,400.00
Sub-Total 26,600.00
D.3 Equipment Days
Bar Cutter 7 set 1 500.00 3,500.00
Sub-Total 3,500.00
ITEM "D" Total 180,726.00
E FORMWORKS
E.1 Tie Beam sq.m 68.4
Coco Lumber bd.ft 348.9 15.00 5,233.50
Ord. Plywood 1/4thickx4x8 pc 12 375.00 4,500.00
CWN Assorted kg 5 65.00 325.00
E.2 Column sq.m 60.42
Coco Lumber bd.ft 308.4 15.00 4,626.00
Ord. Plywood 1/4thickx4x8 pc 11 375.00 4,125.00
CWN Assorted kg 5 65.00 325.00
E.3 Roof Beams sq.m 71.75
Coco Lumber bd.ft 366.4 15.00 5,496.00
Ord. Plywood 1/4thickx4x8 pc 13 375.00 4,875.00
CWN Assorted kg 6 65.00 390.00
Sub-Total 29,895.50
E.4 Labor Days
Engineer 7 man 1 700.00 4,900.00
Foreman 7 man 1 500.00 3,500.00
Skilled workers 7 man 4 350.00 9,800.00
labor 7 man 3 200.00 4,200.00
Sub-Total 22,400.00
ITEM "E" Total 52,295.50
F MASONRY WORKS
F.1 Masonry Wall sq.m 159.98
CHB 6" thick pc 2000 20.00 40,000.00
Portland Cement bag 80.00 275.00 22,000.00
Washed Sand cu.m 8.00 850.00 6,800.00
10mm x 6m RSB kg 212.00 50.00 10,600.00
Tie wire #16 kg 5 70.00 350.00
Concrete Louver Blocks pc 16 35.00 560.00

Page 3 of 46
F.2 Plastering sq.m 319.96
Portland Cement bag 106.00 275.00 29,150.00
Washed Sand cu.m 11.000 850.00 9,350.00
Sub-Total 118,810.00
F.3 Labor Days
Engineer 20 man 1 700.00 14,000.00
Foreman 20 man 1 500.00 10,000.00
Skilled workers 20 man 4 350.00 28,000.00
labor 20 man 6 200.00 24,000.00
Sub-Total 76,000.00
ITEM "F" Total 194,810.00
G DOOR
D-1 andDoor
W-1 panel
(2.6x1.5)WINDOW
.90x2.10
Shutter WORKS
typeon
G.1 150mm wooden jamb with
window wood jalousie on wood set 4 9,500.00 38,000.00
G.2 complete
frame accessories
& fixed clear glass with set 4 1,200.00 4,800.00
W-2 (1.3x1.5)
Window grills Shutter
hollow type
block design,
G.3 transom
window on 50x150mm
wood jalousie wooden
on wood set 4 7,500.00 30,000.00
10mm
jamb &square
completebaraccessories.
(2.6x1.5)
G.4 frame & fixed clear glass with set 4 7,500.00 30,000.00
Window
transom grills hollow block
on 50x150mm design,
wooden
G.5 set 4 5,000.00 20,000.00
10mm square bar (1.3x1.5)
jamb & complete accessories. Sub-Total 122,800.00
G.4 Labor Days
Engineer 3 man 1 700.00 2,100.00
Foreman 3 man 1 500.00 1,500.00
Skilled workers 3 man 4 350.00 4,200.00
labor 3 man 6 200.00 3,600.00
Sub-Total 11,400.00
ITEM "G" Total 134,200.00
H TRUSSES WORKS
H.1 Materials
Angle bar 60x60x6mm kg 207.36 1,700.00 352,512.00
C 150x65x20x1.2mm kg 1425.79 730.00 1,040,826.70
Angle bar 60x60x6mm kg 2349.00 1,700.00 3,993,300.00
Angle bar 20x20x2mm kg 133.68 245.00 32,751.60
Angle bar 50x50x2mm kg 49.06 500.00 24,530.00
Flat bar 1"x1/4 kg 35.4 350.00 12,390.00
Plain round bar 16mmx6m pc 16 475.00 7,600.00
Plain round bar 10mmx6m pc 18 180.00 3,240.00
Turn Buckle 16mm pc 16 120.00 1,920.00
Steel plate 1.2mx2.4mx10mm pc 2 10,500.00 21,000.00
Anchor bolt w/ nut and washer
pc 32 55.00 1,760.00
16mmx50mmx300mm
Anchor bolt w/ nut and washer
pc 24 15.00 360.00
10mmx50mmx200mm
G.I Pipe 1-1/2 pc 5 1,200.00 6,000.00
welding rod kg 85 75.00 6,375.00
Primer Zinc chromate gal 4 925.00 3,700.00
Paint Brush 4" pc 8 75.00 600.00
Sub-Total 5,508,865.30
H.2 Labor Days
Engineer 7 man 1 700.00 4,900.00
Foreman 7 man 1 500.00 3,500.00
Skilled workers 7 man 4 350.00 9,800.00
labor 7 man 6 200.00 8,400.00
Sub-Total 26,600.00

Page 4 of 46
H.3 Equipment Days
Acetelen 7 set 1 -
Welding machine 7 set 1 -
Sander 7 set 1 -
Sub-Total -
ITEM "H" Total 5,535,465.30
I ROOFING WORKS
I.1 Materials
Long span Rib type pre-painted
1.220mmx .048mmthick (Blue sq.m 219.03 450.00 98,563.50
Ridge Roll Pre-painted .
Color) pc 9 550.00 4,950.00
610x2.4mx.48mmthick
Flashing Pre-painted .
pc 10 465.00 4,650.00
610x2.4mx.48mmthick
Teckscrew 2-1/2 pc 1753 1.50 2,629.50
Roof Sealant l 2 240.00 480.00
Sub-Total 111,273.00
I.2 Labor Days
Engineer 5 man 1 700.00 3,500.00
Foreman 5 man 1 500.00 2,500.00
Skilled workers 5 man 5 350.00 8,750.00
labor 5 man 6 200.00 6,000.00
Sub-Total 20,750.00
I.3 Equipment Days
Electric Drill 2 set 1 -
Sub-Total -
ITEM "I" Total 132,023.00
J CARPENTRY WORKS
J.1 Interior Ceiling sq.m 126
Rough lumber sun dried bd.ft 551 30.00 16,530.00
Plywood 1/4 x 4 x8 pc 44 375.00 16,500.00
Finishing Nails kg 3 70.00 210.00
Common Wire Nails kg 10 65.00 650.00
Wood preservative brown L 2 900.00 1,800.00
J.2 Exterior Ceiling sq.m 55.14
Rough lumber sun dried bd.ft 241 30.00 7,230.00
Plywood 1/4 x 4 x8 pc 19 375.00 7,125.00
Finishing Nails kg 2 70.00 140.00
Common Wire Nails kg 5 65.00 325.00
Wood preservative brown L 1 900.00 900.00
Fascia Board fiber cement 8"x12' pc 17 325.00 5,525.00
Ceiling Vent 1"x12"x3m w/Screen pc 12 250.00 3,000.00
J.3 Blackboards sq.m 11.52
S4S Lumber kiln dried tanguile bd.ft 74 32.00 2,368.00
Lawanit 1/4thick pc 4 210.00 840.00
Plywood 1/4 x 4 x8 pc 4 375.00 1,500.00
Finishing Nails kg 1 70.00 70.00
Common Wire Nails kg 2 65.00 130.00
Concrete Nail kg 1 90.00 90.00
Sub-Total 64,933.00

Page 5 of 46
J.4 Labor Days
Engineer 7 man 1 700.00 4,900.00
Foreman 7 man 1 500.00 3,500.00
Skilled workers 7 man 6 350.00 14,700.00
labor 7 man 4 200.00 5,600.00
Sub-Total 28,700.00
ITEM "J" Total 93,633.00
K ELECTRICAL WORKS
K.1 Roughing-Ins.
Electrical Conduit uPVC 15mm pc 20 45.00 900.00
RSC 20mm pc 1 110.00 110.00
Entrance cap 20mm pc 1 50.00 50.00
Junction Box 2"x4" pc 6 2,450.00 14,700.00
Utility Box 2"x4" G.I. pc 4 35.00 140.00
Grounding rod 2.4mx16mm pc 1 750.00 750.00
K.2 Wires and Fixtures 432
3.5mm THW wire stranded roll 10 3,280.00 32,800.00
5.5mm THW wire Stranded m 5 2,750.00 13,750.00
Duplex C.O w/Plate pc 2 100.00 200.00
2 Gang switch w/plate pc 2 100.00 200.00
Single Switch w/ Plate pc 8 60.00 480.00
FL 2x40w industrial type set 2 1,400.00 2,800.00
FL 1x40w industrial type set 1 900.00 900.00
Panel box, Flush Type, 4 Branches set 1 650.00 650.00
Circuit Breaker 40A set 1 270.00 270.00
Circuit Breaker 20A set 2 270.00 540.00
Ceiling Fan set 2 1,650.00 3,300.00
Sub-Total 72,540.00
K.3 Labor Days
Engineer 3 man 1 700.00 2,100.00
Foreman 3 man 1 500.00 1,500.00
Skilled workers 3 man 1 350.00 1,050.00
labor 3 man 2 200.00 1,200.00
Sub-Total 5,850.00
ITEM "K" Total 78,390.00
L PAINTING WORKS
L.1 Concrete Surface sq.m 345.15
Neutralizer gal 5 240.00 1,200.00
Latex flat gal 14 365.00 5,110.00
Masonry Putty gal 14 450.00 6,300.00
Latex semi gloss gal 14 458.00 6,412.00
Acri-Color qrt 5 47.00 235.00
L.2 Wood Suraface sq.m 200.22
Enamel flatwall gal 11 610.00 6,710.00
Glazing Putty gal 11 680.00 7,480.00
Enamel Semi gloss gal 11 610.00 6,710.00
Paint Thinner gal 6 240.00 1,440.00

Page 6 of 46
L.3 Brushes
Brush 4" pc 10 75.00 750.00
Brush 2" pc 10 75.00 750.00
Roller brush 7" w/ tray set 10 95.00 950.00
Roller brush 4" w/ tray set 10 95.00 950.00
Sand paper #120 pc 50 12.50 625.00
Sub-Total 45,622.00
L.4 Labor Days
Engineer 5 man 1 700.00 3,500.00
Foreman 5 man 1 500.00 2,500.00
Skilled workers 5 man 6 350.00 10,500.00
labor 5 man 4 200.00 4,000.00
Sub-Total 20,500.00
ITEM "L" Total 66,122.00
M HANDRAILS WORKS
M.1 Materials
38mm G.I Pipe pc 2 1,200.00 2,400.00
Welding Rod kg 2 65.00 130.00
Sub-Total 2,530.00
M.2 Labor Days
Engineer 2 man 1 700.00 1,400.00
Foreman 2 man 1 500.00 1,000.00
Skilled workers 2 man 1 350.00 700.00
labor 2 man 1 200.00 400.00
Sub-Total 3,500.00
M.3 Equipment Days
Welding machine 1 set 1 1,000.00 1,000.00
Electric Drill 1 set 1 1,000.00 1,000.00
Sub-Total 2,000.00
ITEM "M" Total 8,030.00
N OTHER FIXTURES
N.1 Steel Billboard 4x8 LS 2 15,000.00 30,000.00
N.2 Arm Chairs (wood) pc 90 850.00 76,500.00
N.3 Teacher Table and Chair set 2 1,500.00 3,000.00
N.4 Mural Painting CL 2 20,000.00 40,000.00
N.5 Plate Marker Brass type 30mmx40mm pc 1 8,000.00 8,000.00
Sub-Total 157,500.00
ITEM "N" Total 157,500.00
Total Direct Cost 6,982,453.30

Page 7 of 46
 SUMMARY BILL OF QUANTITIES

A Direct Cost Amount %

Materials 6,444,753.30 80%
Labor 354,700.00 4%
Equipment 25,500.00 0%
Other fixtures 157,500.00 2%
Total Direct Cost 6,982,453.30
B Indirect Cost
Handling and Hauling 0%
Contigency/Mark-Up 5% of Material Cost 322,237.67 4%
Profit - 10% of Total Cost 730,469.10 9%
Total Indirect Cost 1,052,706.76
Total Construction Cost 8,035,160.06 100%

NOTE:
*The road condition toward school is passable.

PREPARED BY;

Manager/Proprietor

Date: __________________________

Page 8 of 46
Insert contractor letter head

Name of Project: Propsed 1 Unit, 3 CL School Building

School: KABASALAN HIGH SCHOOL
Area: Barangay Kabasalan, Pikit North Cotabato

Detailed Estimate of 1 Unit, 3 Cl School Building

ITEM DESCRIPTION UNIT QTY Unit Price Amount

A General Requirements
A.1 Temporary Facility
Temporary Facility/Office LS 1 7,000.00 7,000.00
Sub-Total 7,000.00
A.2 Safety Kit
Hard Hat pcs 12 250.00 3,000.00
Rubber Boots pair 12 250.00 3,000.00
Hand Glooves pair 24 75.00 1,800.00
Medicine Cabinet pc 1 1,500.00 1,500.00
First Aid Kit and Medicine LS 1 1,000.00 1,000.00
Sub-Total 10,300.00
A.3 Security Fence
2x3x10 Coco Lumber Perimeter Fence bd.ft 250 15.00 3,750.00
Perimeter Fence (Blue Trapal) mts 100 65.00 6,500.00
Sub-Total 10,250.00
A.4 Labor Days
Engineer 1 man 1 550.00 550.00
Foreman 1 man 1 450.00 450.00
Skilled workers 1 man 4 350.00 1,400.00
labor 1 man 6 300.00 1,800.00
Sub-Total 4,200.00
ITEM "A" Total 31,750.00
B. EARTHWORKS
B.1 Filling Works
Backfilling and Compaction(.60m
elevation)
cu.m 165.24 350.00 57,834.00
Gravel Bedding cu.m 24.09 850.00 20,476.50
Sub-Total 78,310.50
B.2 Labor Days
Engineer 7 man 1 550.00 3,850.00
Foreman 7 man 1 450.00 3,150.00
Skilled workers 7 man 4 350.00 9,800.00
labor 7 man 6 300.00 12,600.00
Sub-Total 29,400.00

Page 9 of 46
B.3 Clearing and Grubbing sq.m 153
Labor Days
Engineer 2 man 1 550.00 1,100.00
Foreman 2 man 1 450.00 900.00
Skilled workers 2 man 4 350.00 2,800.00
labor 2 man 6 300.00 3,600.00
Sub-Total 8,400.00
B.4 Structural Excavation cu.m 50.78
Labor Days
Engineer 7 man 1 550.00 3,850.00
Foreman 7 man 1 450.00 3,150.00
Skilled workers 7 man 4 350.00 9,800.00
labor 7 man 6 300.00 12,600.00
Sub-Total 29,400.00
ITEM "B" Total 145,510.50
C. CONCRETING WORKS
C.1 Column Footing cu.m 6.48
Portland Cement bag 59 250.00 14,750.00
Crush gravel 1" cu.m 6.5 850.00 5,525.00
Washed Sand cu.m 3.25 650.00 2,112.50
C.2 Tie Beam cu.m 8.2 -
Portland Cement bag 74 250.00 18,500.00
Crush gravel 1" cu.m 8.25 850.00 7,012.50
Washed Sand cu.m 4.25 650.00 2,762.50
C.3 Column cu.m 6.84
Portland Cement bag 62 250.00 15,500.00
Crush gravel 1" cu.m 7 850.00 5,950.00
Washed Sand cu.m 3.5 650.00 2,275.00
C.4 Roof Beam cu.m 9.25
Portland Cement bag 84 250.00 21,000.00
Crush gravel 1" cu.m 9.25 850.00 7,862.50
Washed Sand cu.m 4.25 650.00 2,762.50
C.5 Slab on grade cu.m 22.95
Portland Cement bag 207 250.00 51,750.00
Crush gravel 1" cu.m 23 850.00 19,550.00
Washed Sand cu.m 11.5 650.00 7,475.00
C.6 Ramp on fill cu.m 0.58
Portland Cement bag 6 250.00 1,500.00
Crush gravel 1" cu.m 0.75 850.00 637.50
Washed Sand cu.m 0.5 650.00 325.00
Sub-Total 187,250.00
C.7 Labor Days
Engineer 24 man 1 550.00 13,200.00
Foreman 24 man 1 450.00 10,800.00
Skilled workers 24 man 4 350.00 33,600.00
labor 24 man 6 300.00 43,200.00
Sub-Total 100,800.00

Page 10 of 46
C.8 Equipment Days
1 Bagger conc. Mixer 20 set 1 500.00 10,000.00
Sub-Total 10,000.00
ITEM "C" Total 298,050.00
D. Rebar Works
D.1 Item works
Footing kg 329.7 40.00 13,188.00
Tie Beam kg 841.5 40.00 33,660.00
Column kg 1023.35 40.00 40,934.00
Roof Beam kg 1079.53 40.00 43,181.20
Slab on grade kg 603.66 40.00 24,146.40
Ramp on fill kg 24.24 40.00 969.60
CHB Wall kg 332 40.00 13,280.00
Tie wire #16 kg 86 40.00 3,440.00
Sub-Total 172,799.20
D.2 Labor Days
Engineer 9 man 1 550.00 4,950.00
Foreman 9 man 1 450.00 4,050.00
Skilled workers 9 man 4 350.00 12,600.00
labor 9 man 6 300.00 16,200.00
Sub-Total 37,800.00
D.3 Equipment Days
Bar Cutter 7 set 1 150.00 1,050.00
Sub-Total 1,050.00
ITEM "D" Total 211,649.20
E FORMWORKS
E.1 Tie Beam sq.m 77.9
Coco Lumber bd.ft 397.5 15.00 5,962.50
Ord. Plywood 1/4thickx4x8 pc 14 340.00 4,760.00
CWN Assorted kg 6 80.00 480.00
E.2 Column sq.m 83.66
Coco Lumber bd.ft 426.9 15.00 6,403.50
Ord. Plywood 1/4thickx4x8 pc 15 340.00 5,100.00
CWN Assorted kg 6 80.00 480.00
E.3 Roof Beams sq.m 98
Coco Lumber bd.ft 499.8 15.00 7,497.00
Ord. Plywood 1/4thickx4x8 pc 17 340.00 5,780.00
CWN Assorted kg 7 80.00 560.00
Sub-Total 37,023.00
E.4 Labor Days
Engineer 9 man 1 550.00 4,950.00
Foreman 9 man 1 450.00 4,050.00
Skilled workers 9 man 4 350.00 12,600.00
labor 9 man 6 300.00 16,200.00
Sub-Total 37,800.00
ITEM "E" Total 74,823.00

Page 11 of 46
F MASONRY WORKS
F.1 Masonry Wall sq.m 250.47
CHB 6" thick pc 3131 15.00 46,965.00
Portland Cement bag 126 250.00 31,500.00
Washed Sand cu.m 11 650.00 7,150.00
Concrete Louver Blocks pc 16 30.00 480.00
F.2 Plastering sq.m 500.94
Portland Cement bag 166 250.00 41,500.00
Washed Sand cu.m 17 650.00 11,050.00
Sub-Total 138,645.00
F.3 Labor Days
Engineer 24 man 1 550.00 13,200.00
Foreman 24 man 1 450.00 10,800.00
Skilled workers 24 man 4 350.00 33,600.00
labor 24 man 6 300.00 43,200.00
Sub-Total 100,800.00
ITEM "F" Total 239,445.00
G DOOR
D-1 andDoor
WINDOW WORKS
W-1 panel
(2.6x1.5) .90x2.10
Shutter typeon
G.1 150mm wooden jamb with
window wood jalousie on wood set 6 9,500.00 57,000.00
G.2 complete
frame accessories
& fixed clear glass with set 6 12,000.00 72,000.00
W-2 (1.3x1.5)
Window grills Shutter
hollow type
block design,
G.3 transom
window on 50x150mm
wood jalousie wooden
on wood set 6 6,500.00 39,000.00
10mm
jamb square bar (2.6x1.5)
G.4 frame&&complete
fixed clearaccessories.
glass with set 6 7,500.00 45,000.00
Window grills hollow
transom on 50x150mm block design,
wooden
G.5 set 6 4,500.00 27,000.00
10mm square bar (1.3x1.5)
jamb & complete accessories. Sub-Total 240,000.00
G.4 Labor Days
Engineer 5 man 1 550.00 2,750.00
Foreman 5 man 1 450.00 2,250.00
Skilled workers 5 man 4 350.00 7,000.00
labor 5 man 6 300.00 9,000.00
Sub-Total 21,000.00
ITEM "G" Total 261,000.00
H TRUSSES WORKS
H.1 Materials
Angle bar 60x60x6mm kg #REF! 40.00 #REF!
C 150x65x20x1.2mm kg #REF! 40.00 #REF!
Angle bar 60x60x6mm kg #REF! 40.00 #REF!
Angle bar 50x50x2mm kg #REF! 40.00 #REF!
Angle bar 20x20x2mm kg #REF! 40.00 #REF!
Flat bar 1"x1/4 kg #REF! 40.00 #REF!
Plain round bar 16mmx6m pc #REF! 40.00 #REF!
Plain round bar 10mmx6m pc #REF! 40.00 #REF!
Turn Buckle 16mm pc #REF! 80.00 #REF!
Steel plate 1.2mx2.4mx12mm pc #REF! 10,500.00 #REF!
gusset Plate 1.2mx2.4mx6mm pc #REF! 5,390.00 #REF!
Anchor bolt w/ nut and washer
pc #REF! 45.00 #REF!
16mmx50mmx300mm
Anchor bolt w/ nut and washer
pc #REF! 12.00 #REF!
10mmx50mmx200mm
G.I Pipe 1-1/2 pc 5 991.00 4,955.00
welding rod kg 131 67.00 8,777.00
Primer Zinc chromate gal 5 590.00 2,950.00
Paint Brush 4" pc 8 95.00 760.00
Sub-Total #REF!

Page 12 of 46
H.2 Labor Days
Engineer 9 man 1 550.00 4,950.00
Foreman 9 man 1 450.00 4,050.00
Skilled workers 9 man 4 350.00 12,600.00
labor 9 man 6 300.00 16,200.00
Sub-Total 37,800.00
H.3 Equipment Days
Acetelen 7 set 1 1,500.00 10,500.00
Welding machine 7 set 1 500.00 3,500.00
Sander 7 set 1 150.00 1,050.00
Sub-Total 15,050.00
ITEM "H" Total #REF!
I ROOFING WORKS
I.1 Materials
Long span Rib type pre-painted
1.220mmx .048mmthick (Blue sq.m 323.33 428.00 138,385.24
Ridge
Color) Roll Pre-painted . pc 13 549.00 7,137.00
610x2.4mx.48mmthick
Flashing Pre-painted .
pc 10 464.00 4,640.00
610x2.4mx.48mmthick
Teckscrew 2-1/2 pc 2587 1.50 3,880.50
Roof Sealant l 3 240.00 720.00
Sub-Total 154,762.74
I.2 Labor Days
Engineer 3 man 1 550.00 1,650.00
Foreman 3 man 1 450.00 1,350.00
Skilled workers 3 man 4 350.00 4,200.00
labor 3 man 6 300.00 5,400.00
Sub-Total 12,600.00
I.3 Equipment Days
Electric Drill 2 set 1 150.00 300.00
Sub-Total 300.00
ITEM "I" Total 167,662.74
J CARPENTRY WORKS
J.1 Interior Ceiling sq.m 189
Rough lumber sun dried bd.ft 826 32.00 26,432.00
Plywood 1/4 x 4 x8 pc 65 340.00 22,100.00
Finishing Nails kg 4 80.00 320.00
Common Wire Nails kg 15 80.00 1,200.00
Wood preservative brown L 3 900.00 2,700.00
J.2 Exterior Ceiling sq.m 78.54
Rough lumber sun dried bd.ft 344 32.00 11,008.00
Plywood 1/4 x 4 x8 pc 27 340.00 9,180.00
Finishing Nails kg 2 80.00 160.00
Common Wire Nails kg 7 80.00 560.00
Wood preservative brown L 2 900.00 1,800.00
Fascia Board fiber cement 8"x12' pc 21 325.00 6,825.00
Ceiling Vent 1"x12"x3m w/Screen pc 18 250.00 4,500.00

Page 13 of 46
J.3 Blackboards sq.m 17.28
S4S Lumber bd.ft 110 32.00 3,520.00
Lawanit 1/4thick pc 6 340.00 2,040.00
Plywood 1/4 x 4 x8 pc 6 340.00 2,040.00
Finishing Nails kg 2 80.00 160.00
Common Wire Nails kg 3 80.00 240.00
Concrete Nail kg 1 90.00 90.00
Sub-Total 94,875.00
J.4 Labor Days
Engineer 9 man 1 550.00 4,950.00
Foreman 9 man 1 450.00 4,050.00
Skilled workers 9 man 4 350.00 12,600.00
labor 9 man 6 300.00 16,200.00
Sub-Total 37,800.00
ITEM "J" Total 132,675.00
K ELECTRICAL WORKS
K.1 Roughing-Ins.
Electrical Conduit uPVC 15mm pc 144 50.00 7,200.00
RSC 20mm pc 1 113.00 113.00
Entrance cap 20mm pc 1 50.00 50.00
Junction Box 2"x4" pc 36 15.00 540.00
Utility Box 2"x4" pc 24 30.00 720.00
Grounding rod 2.4mx16mm pc 1 150.00 150.00
K.2 Wires and Fixtures
3.5mm THW wire stranded m 1296 26.00 33,696.00
5.5mm THW wire Stranded m 10 39.00 390.00
Duplex C.O w/Plate pc 3 264.00 792.00
2 Gang switch w/plate pc 3 154.00 462.00
Single Switch w/ Plate pc 12 98.00 1,176.00
FL 2x40w industrial type set 12 2,600.00 31,200.00
FL 1x40w industrial type set 6 1,185.00 7,110.00
Panel box, Flush Type, 4 Branches set 1 1,200.00 1,200.00
Circuit Breaker 40A set 1 442.00 442.00
Circuit Breaker 20A set 3 315.00 945.00
Ceiling Fan set 3 2,500.00 7,500.00
Sub-Total 93,686.00
K.3 Labor Days
Engineer 5 man 1 550.00 2,750.00
Foreman 5 man 1 450.00 2,250.00
Skilled workers 5 man 4 350.00 7,000.00
labor 5 man 6 300.00 9,000.00
Sub-Total 21,000.00
ITEM "K" Total 114,686.00
L PAINTING WORKS
L.1 Concrete Surface sq.m 500.94
Neutralizer gal 7 145.00 1,015.00
Latex flat gal 21 495.00 10,395.00
Masonry Putty gal 21 350.00 7,350.00
Latex semi gloss gal 21 550.00 11,550.00
Acri-Color qrt 6 35.00 210.00
L.2 Wood Suraface sq.m 600.66

Page 14 of 46
 Enamel flatwall gal 15 495.00 7,425.00
Glazing Putty gal 12 542.00 6,504.00
Enamel Semi gloss gal 15 530.00 7,950.00
Paint Thinner gal 15 286.00 4,290.00
L.3 Brushes
Brush 4" pc 12 95.00 1,140.00
Brush 2" pc 12 50.00 600.00
Roller brush 7" w/ tray set 12 250.00 3,000.00
Roller brush 4" w/ tray set 12 180.00 2,160.00
Sand paper #120 pc 50 15.00 750.00
Sub-Total 64,339.00
L.4 Labor Days
Engineer 5 man 1 550.00 2,750.00
Foreman 5 man 1 450.00 2,250.00
Skilled workers 5 man 4 350.00 7,000.00
labor 5 man 6 300.00 9,000.00
Sub-Total 21,000.00
ITEM "L" Total 85,339.00
M HANDRAILS WORKS
M.1 Materials
38mm G.I Pipe pc 2 499.00 998.00
Welding Rod kg 2 67.00 134.00
Sub-Total 1,132.00
M.2 Labor Days
Engineer 3 man 1 550.00 1,650.00
Foreman 3 man 1 450.00 1,350.00
Skilled workers 3 man 4 350.00 4,200.00
labor 3 man 6 300.00 5,400.00
Sub-Total 12,600.00
M.3 Equipment Days
Welding machine 1 set 1 500.00 500.00
Electric Drill 1 set 1 150.00 150.00
Sub-Total 650.00
ITEM "M" Total 14,382.00
N OTHER FIXTURES
N.1 Steel Billboard 4x8 LS 2 15,000.00 30,000.00
N.2 Arm Chairs (wood) pc 135 900.00 121,500.00
N.3 Teacher Table and Chair set 3 4,500.00 13,500.00
N.4 Mural Painting CL 3 20,000.00 60,000.00
N.5 Plate Marker Brass type 30mmx40mm pc 1 8,000.00 8,000.00
Sub-Total 233,000.00
ITEM "N" Total 233,000.00
Total Direct Cost #REF!

Page 15 of 46
 SUMMARY BILL OF QUANTITIES

A Direct Cost Amount %

Materials #REF! #REF!
Labor 512,400.00 #REF!
Equipment 27,050.00 #REF!
Other fixtures 233,000.00 #REF!
Total Direct Cost #REF!
B Indirect Cost
Handling and Hauling 130,000.00 #REF!
Contigency/Mark-Up 5% of Material Cost #REF! #REF!
Profit - 10% of Total Cost #REF! #REF!
Total Indirect Cost #REF! #REF!
Total Construction Cost #REF!

NOTE:

*The School location is beside Rio Grande De Mindanao. The means of transportation going in this school is
through pump boat. The hauling ang handling cost is somehow expensive because of the triple hauling.

PREPARED BY;

Engr. ABDULGAFFAR L. SUNDANG

Administrative Officer

Date: __________________________

Page 16 of 46
Insert contractor letter head

Name of Project: Propsed 1 Unit, 3 CL School Building

School: ATIP MAKALINGGANG HIGH SCHOOL
Area: Barangay Gli-Gli, Pikit North Cotabato

Detailed Estimate of 1 Unit, 3 Cl School Building

ITEM DESCRIPTION UNIT QTY Unit Price Amount

A General Requirements
A.1 Temporary Facility
Temporary Facility/Office LS 1 7,000.00 7,000.00
Sub-Total 7,000.00
A.2 Safety Kit
Hard Hat pcs 12 250.00 3,000.00
Rubber Boots pair 12 250.00 3,000.00
Hand Glooves pair 24 75.00 1,800.00
Medicine Cabinet pc 1 1,500.00 1,500.00
First Aid Kit and Medicine LS 1 1,000.00 1,000.00
Sub-Total 10,300.00
A.3 Security Fence
2x3x10 Coco Lumber Perimeter Fence bd.ft 250 15.00 3,750.00
Perimeter Fence (Blue Trapal) mts 100 65.00 6,500.00
Sub-Total 10,250.00
A.4 Labor Days
Engineer 1 man 1 550.00 550.00
Foreman 1 man 1 450.00 450.00
Skilled workers 1 man 4 350.00 1,400.00
labor 1 man 6 300.00 1,800.00
Sub-Total 4,200.00
ITEM "A" Total 31,750.00
B. EARTHWORKS
B.1 Filling Works
Backfilling and Compaction(.60m
elevation)
cu.m 165.24 350.00 57,834.00
Gravel Bedding cu.m 24.09 850.00 20,476.50
Sub-Total 78,310.50
B.2 Labor Days
Engineer 5 man 1 550.00 2,750.00
Foreman 5 man 1 450.00 2,250.00
Skilled workers 5 man 4 350.00 7,000.00
labor 5 man 6 300.00 9,000.00
Sub-Total 21,000.00

Page 17 of 46
B.3 Clearing and Grubbing sq.m 153
Labor Days
Engineer 1 man 1 550.00 550.00
Foreman 1 man 1 450.00 450.00
Skilled workers 1 man 4 350.00 1,400.00
labor man 6 300.00 -
Sub-Total 2,400.00
B.4 Structural Excavation cu.m 50.78
Labor Days
Engineer 5 man 1 550.00 2,750.00
Foreman 5 man 1 450.00 2,250.00
Skilled workers 5 man 4 350.00 7,000.00
labor 5 man 6 300.00 9,000.00
Sub-Total 21,000.00
ITEM "B" Total 122,710.50
C. CONCRETING WORKS
C.1 Column Footing cu.m 6.48
Portland Cement bag 58.32 250.00 14,580.00
Crush gravel 1" cu.m 4.47 850.00 3,800.52
Washed Sand cu.m 2.98 650.00 1,937.52
C.2 Tie Beam cu.m 8.2 -
Portland Cement bag 73.80 250.00 18,450.00
Crush gravel 1" cu.m 5.66 850.00 4,809.30
Washed Sand cu.m 3.77 650.00 2,451.80
C.3 Column cu.m 6.84
Portland Cement bag 61.56 250.00 15,390.00
Crush gravel 1" cu.m 4.72 850.00 4,011.66
Washed Sand cu.m 3.15 650.00 2,045.16
C.4 Roof Beam cu.m 9.25
Portland Cement bag 83.25 250.00 20,812.50
Crush gravel 1" cu.m 6.38 850.00 5,425.13
Washed Sand cu.m 4.26 650.00 2,765.75
C.5 Slab on grade cu.m 22.95
Portland Cement bag 206.55 250.00 51,637.50
Crush gravel 1" cu.m 15.84 850.00 13,460.18
Washed Sand cu.m 10.56 650.00 6,862.05
C.6 Ramp on fill cu.m 0.58
Portland Cement bag 5.22 250.00 1,305.00
Crush gravel 1" cu.m 0.40 850.00 340.17
Washed Sand cu.m 0.27 650.00 173.42
Sub-Total 170,257.65
C.7 Labor Days
Engineer 20 man 1 550.00 11,000.00
Foreman 20 man 1 450.00 9,000.00
Skilled workers 20 man 4 350.00 28,000.00
labor 20 man 6 300.00 36,000.00
Sub-Total 84,000.00

Page 18 of 46
C.8 Equipment Days
1 Bagger conc. Mixer 20 set 1 500.00 10,000.00
Sub-Total 10,000.00
ITEM "C" Total 264,257.65
D. Rebar Works
D.1 Item works
Footing kg 329.7 40.00 13,188.00
Tie Beam kg 841.5 40.00 33,660.00
Column kg 1023.35 40.00 40,934.00
Roof Beam kg 1079.53 40.00 43,181.20
Slab on grade kg 603.66 40.00 24,146.40
Ramp on fill kg 24.24 40.00 969.60
CHB Wall kg 332 40.00 13,280.00
Tie wire #16 kg 86 40.00 3,440.00
Sub-Total 172,799.20
D.2 Labor Days
Engineer 7 man 1 550.00 3,850.00
Foreman 7 man 1 450.00 3,150.00
Skilled workers 7 man 4 350.00 9,800.00
labor 7 man 6 300.00 12,600.00
Sub-Total 29,400.00
D.3 Equipment Days
Bar Cutter 7 set 1 150.00 1,050.00
Sub-Total 1,050.00
ITEM "D" Total 203,249.20
E FORMWORKS
E.1 Tie Beam sq.m 77.9
Coco Lumber bd.ft 397.5 15.00 5,962.50
Ord. Plywood 1/4thickx4x8 pc 14 340.00 4,760.00
CWN Assorted kg 6 80.00 480.00
E.2 Column sq.m 83.66
Coco Lumber bd.ft 426.9 15.00 6,403.50
Ord. Plywood 1/4thickx4x8 pc 15 340.00 5,100.00
CWN Assorted kg 6 80.00 480.00
E.3 Roof Beams sq.m 98
Coco Lumber bd.ft 499.8 15.00 7,497.00
Ord. Plywood 1/4thickx4x8 pc 17 340.00 5,780.00
CWN Assorted kg 7 80.00 560.00
Sub-Total 37,023.00
E.4 Labor Days
Engineer 7 man 1 550.00 3,850.00
Foreman 7 man 1 450.00 3,150.00
Skilled workers 7 man 4 350.00 9,800.00
labor 7 man 6 300.00 12,600.00
Sub-Total 29,400.00
ITEM "E" Total 66,423.00

Page 19 of 46
F MASONRY WORKS
F.1 Masonry Wall sq.m 250.47
CHB 6" thick pc 3131 15.00 46,965.00
Portland Cement bag 126 250.00 31,500.00
Washed Sand cu.m 11 650.00 7,150.00
Concrete Louver Blocks pc 16 30.00 480.00
F.2 Plastering sq.m 500.94
Portland Cement bag 166 250.00 41,500.00
Washed Sand cu.m 17 650.00 11,050.00
Sub-Total 138,645.00
F.3 Labor Days
Engineer 20 man 1 550.00 11,000.00
Foreman 20 man 1 450.00 9,000.00
Skilled workers 20 man 4 350.00 28,000.00
labor 20 man 6 300.00 36,000.00
Sub-Total 84,000.00
ITEM "F" Total 222,645.00
G DOOR
D-1 andDoor
WINDOW WORKS
W-1 panel
(2.6x1.5) .90x2.10
Shutter typeon
G.1 150mm wooden jamb with
window wood jalousie on wood set 6 9,500.00 57,000.00
G.2 complete
frame accessories
& fixed clear glass with set 6 12,000.00 72,000.00
W-2 (1.3x1.5)
Window grills Shutter
hollow type
block design,
G.3 transom
window on 50x150mm
wood jalousie wooden
on wood set 6 6,500.00 39,000.00
10mm
jamb square bar (2.6x1.5)
G.4 frame&&complete
fixed clearaccessories.
glass with set 6 7,500.00 45,000.00
Window grills hollow
transom on 50x150mm block design,
wooden
G.5 set 6 4,500.00 27,000.00
10mm square bar (1.3x1.5)
jamb & complete accessories. Sub-Total 240,000.00
G.4 Labor Days
Engineer 3 man 1 550.00 1,650.00
Foreman 3 man 1 450.00 1,350.00
Skilled workers 3 man 4 350.00 4,200.00
labor 3 man 6 300.00 5,400.00
Sub-Total 12,600.00
ITEM "G" Total 252,600.00
H TRUSSES WORKS
H.1 Materials
Angle bar 60x60x5mm kg 6902.172 40.00 276,086.88
C 150x65x20x1.2mm kg 2108.35 40.00 84,334.00
Angle bar 50x50x2mm kg 81.77 40.00 3,270.80
Angle bar 20x20x2mm kg 185.11 40.00 7,404.40
Flat bar 1"x1/4 kg 49.58 40.00 1,983.20
Plain round bar 16mmx6m pc 24 40.00 960.00
Plain round bar 10mmx6m pc 27 40.00 1,080.00
Turn Buckle 16mm pc 24 80.00 1,920.00
Steel plate 1.2mx2.4mx12mm pc 2 10,500.00 21,000.00
gusset Plate 1.2mx2.4mx6mm pc 2 5,390.00 10,780.00
Anchor bolt w/ nut and washer
pc 48 45.00 2,160.00
16mmx50mmx300mm
Anchor bolt w/ nut and washer
pc 32 12.00 384.00
10mmx50mmx200mm
G.I Pipe 1-1/2 pc 5 991.00 4,955.00
welding rod kg 131 67.00 8,777.00
Primer Zinc chromate gal 5 590.00 2,950.00
Paint Brush 4" pc 8 95.00 760.00
Sub-Total 428,805.28

Page 20 of 46
H.2 Labor Days
Engineer 7 man 1 550.00 3,850.00
Foreman 7 man 1 450.00 3,150.00
Skilled workers 7 man 4 350.00 9,800.00
labor 7 man 6 300.00 12,600.00
Sub-Total 29,400.00
H.3 Equipment Days
Acetelen 7 set 1 1,500.00 10,500.00
Welding machine 7 set 1 500.00 3,500.00
Sander 7 set 1 150.00 1,050.00
Sub-Total 15,050.00
ITEM "H" Total 473,255.28
I ROOFING WORKS
I.1 Materials
Long span Rib type pre-painted
1.220mmx .048mmthick (Blue sq.m 323.33 428.00 138,385.24
Ridge
Color) Roll Pre-painted . pc 13 549.00 7,137.00
610x2.4mx.48mmthick
Flashing Pre-painted .
pc 10 464.00 4,640.00
610x2.4mx.48mmthick
Teckscrew 2-1/2 pc 2587 1.50 3,880.50
Roof Sealant l 3 240.00 720.00
Sub-Total 154,762.74
I.2 Labor Days
Engineer 2 man 1 550.00 1,100.00
Foreman 2 man 1 450.00 900.00
Skilled workers 2 man 4 350.00 2,800.00
labor 2 man 6 300.00 3,600.00
Sub-Total 8,400.00
I.3 Equipment Days
Electric Drill 2 set 1 150.00 300.00
Sub-Total 300.00
ITEM "I" Total 163,462.74
J CARPENTRY WORKS
J.1 Interior Ceiling sq.m 189
Rough lumber sun dried bd.ft 826 32.00 26,432.00
Plywood 1/4 x 4 x8 pc 65 340.00 22,100.00
Finishing Nails kg 4 80.00 320.00
Common Wire Nails kg 15 80.00 1,200.00
Wood preservative brown L 3 900.00 2,700.00
J.2 Exterior Ceiling sq.m 78.54
Rough lumber sun dried bd.ft 344 32.00 11,008.00
Plywood 1/4 x 4 x8 pc 27 340.00 9,180.00
Finishing Nails kg 2 80.00 160.00
Common Wire Nails kg 7 80.00 560.00
Wood preservative brown L 2 900.00 1,800.00
Fascia Board fiber cement 8"x12' pc 21 325.00 6,825.00
Ceiling Vent 1"x12"x3m w/Screen pc 18 250.00 4,500.00

Page 21 of 46
J.3 Blackboards sq.m 17.28
S4S Lumber bd.ft 110 32.00 3,520.00
Lawanit 1/4thick pc 6 340.00 2,040.00
Plywood 1/4 x 4 x8 pc 6 340.00 2,040.00
Finishing Nails kg 2 80.00 160.00
Common Wire Nails kg 3 80.00 240.00
Concrete Nail kg 1 90.00 90.00
Sub-Total 94,875.00
J.4 Labor Days
Engineer 7 man 1 550.00 3,850.00
Foreman 7 man 1 450.00 3,150.00
Skilled workers 7 man 4 350.00 9,800.00
labor 7 man 6 300.00 12,600.00
Sub-Total 29,400.00
ITEM "J" Total 124,275.00
K ELECTRICAL WORKS
K.1 Roughing-Ins.
Electrical Conduit uPVC 15mm pc 144 50.00 7,200.00
RSC 20mm pc 1 113.00 113.00
Entrance cap 20mm pc 1 50.00 50.00
Junction Box 2"x4" pc 36 15.00 540.00
Utility Box 2"x4" pc 24 30.00 720.00
Grounding rod 2.4mx16mm pc 1 150.00 150.00
K.2 Wires and Fixtures
3.5mm THW wire stranded m 1296 26.00 33,696.00
5.5mm THW wire Stranded m 10 39.00 390.00
Duplex C.O w/Plate pc 3 264.00 792.00
2 Gang switch w/plate pc 3 154.00 462.00
Single Switch w/ Plate pc 12 98.00 1,176.00
FL 2x40w industrial type set 12 2,600.00 31,200.00
FL 1x40w industrial type set 6 1,185.00 7,110.00
Panel box, Flush Type, 4 Branches set 1 1,200.00 1,200.00
Circuit Breaker 40A set 1 442.00 442.00
Circuit Breaker 20A set 3 315.00 945.00
Ceiling Fan set 3 2,500.00 7,500.00
Sub-Total 93,686.00
K.3 Labor Days
Engineer 3 man 1 550.00 1,650.00
Foreman 3 man 1 450.00 1,350.00
Skilled workers 3 man 4 350.00 4,200.00
labor 3 man 6 300.00 5,400.00
Sub-Total 12,600.00
ITEM "K" Total 106,286.00
L PAINTING WORKS
L.1 Concrete Surface sq.m 500.94
Neutralizer gal 7 145.00 1,015.00
Latex flat gal 21 495.00 10,395.00
Masonry Putty gal 21 350.00 7,350.00
Latex semi gloss gal 21 550.00 11,550.00
Acri-Color qrt 6 35.00 210.00

Page 22 of 46
L.2 Wood Suraface sq.m 600.66
Enamel flatwall gal 15 495.00 7,425.00
Glazing Putty gal 12 542.00 6,504.00
Enamel Semi gloss gal 15 530.00 7,950.00
Paint Thinner gal 15 286.00 4,290.00
L.3 Brushes
Brush 4" pc 12 95.00 1,140.00
Brush 2" pc 12 50.00 600.00
Roller brush 7" w/ tray set 12 250.00 3,000.00
Roller brush 4" w/ tray set 12 180.00 2,160.00
Sand paper #120 pc 50 15.00 750.00
Sub-Total 64,339.00
L.4 Labor Days
Engineer 5 man 1 550.00 2,750.00
Foreman 5 man 1 450.00 2,250.00
Skilled workers 5 man 4 350.00 7,000.00
labor 5 man 6 300.00 9,000.00
Sub-Total 21,000.00
ITEM "L" Total 85,339.00
M HANDRAILS WORKS
M.1 Materials
38mm G.I Pipe pc 2 499.00 998.00
Welding Rod kg 2 67.00 134.00
Sub-Total 1,132.00
M.2 Labor Days
Engineer 2 man 1 550.00 1,100.00
Foreman 2 man 1 450.00 900.00
Skilled workers 2 man 4 350.00 2,800.00
labor 2 man 6 300.00 3,600.00
Sub-Total 8,400.00
M.3 Equipment Days
Welding machine 1 set 1 500.00 500.00
Electric Drill 1 set 1 150.00 150.00
Sub-Total 650.00
ITEM "M" Total 10,182.00
N OTHER FIXTURES
N.1 Steel Billboard 4x8 LS 2 15,000.00 30,000.00
N.2 Arm Chairs (wood) pc 135 900.00 121,500.00
N.3 Teacher Table and Chair set 3 4,500.00 13,500.00
N.4 Mural Painting CL 3 20,000.00 60,000.00
N.5 Plate Marker Brass type 30mmx40mm pc 1 8,000.00 8,000.00
Sub-Total 233,000.00
ITEM "N" Total 233,000.00
Total Direct Cost 2,359,435.37

Page 23 of 46
 SUMMARY BILL OF QUANTITIES

A Direct Cost Amount %

Materials 1,702,185.37 62%
Labor 397,200.00 14%
Equipment 27,050.00 1%
Other fixtures 233,000.00 8%
Total Direct Cost 2,359,435.37
B Indirect Cost
Handling and Hauling 60,000.00 2%
Contigency/Mark-Up 5% of Material Cost 85,109.27 3%
Profit - 10% of Total Cost 250,454.46 9%
Total Indirect Cost 395,563.73 100%
Total Construction Cost 2,754,999.10

NOTE:
*The road condition toward school is passable.

PREPARED BY;

Engr. ABDULGAFFAR L. SUNDANG

Administrative Officer

Date: __________________________

Page 24 of 46
Name ofProject : EXPANSION OF AMINISTRATION BUILDING PHASE-1

Location : CCSPC, Sinsuat ave. Cotabato City

DETAILED ESTIMATES
ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

I TEMPORARY FACILITIES AND BILLBOARD 1.00 lot

4ft x Billboard ( Use Standard Project Billboard) 1.00 20,000.00 20,000.00
Bunkhouse/ Field Office (2.5 sq.m x 2.5 sq.m)
Materials
#26-32"x 7 ft Corr. G.I Roofing 12.00 sheets 600.00 7,200.00
Plastic Trapal 3.00 sheets 650.00 1,950.00
Assorted Coco Lumber 407.00 bd.ft 20.00 8,140.00
Ply Board 8.00 pcs 420.00 3,360.00
Assorted Nails 5.00 kgs 90.00 450.00
Sub-Total (Materials) Php 41,100.00
Labor
1 Skilled Laborers 8.00 days 500.00 4,000.00
4 Unskilled Laborers 8.00 days 350.00 11,200.00
Sub-Total (Laborer) Php 15,200.00

TOTAL DIRECT COST Php 56,300.00

II SITE CLEARING 1.00 LS
Materials
1 Cutting of Trees 1.00 lot 70,000.00 70,000.00
Sub-Total (Materials) Php 70,000.00
Labor

8 Unskilled Laborers 6.00 days 350.00 16,800.00

Sub-Total (Laborer) Php 16,800.00
TOTAL DIRECT COST Php 86,800.00

III SAFETY AND HEALTH 1.00 lot

Materials
Safety Helmets 30.00 pcs 300.00 9,000.00
Safety Shoes 30.00 pair 1,500.00 45,000.00
Safety Gloves 30.00 pair 200.00 6,000.00
Assorted health Aid and gears 1.00 lot 35,000.00 35,000.00
Sub-Total (Materials) Php 95,000.00

1 Part time Safety Practitioner 220.00 days 500.00 110,000.00

Sub-Total (Laborer) Php 110,000.00

TOTAL DIRECT COST Php 205,000.00

IV EARTHWORKS
A. EXCAVATION 500.00 cu.m

Labor
1 Construction Foreman 20 days 650.00 13,000.00
4 Unskilled Laborers 20 days 350.00 28,000.00
Sub-Total (Laborer) 41,000.00
Equipment
1 Backhoe 15 days 15,000.00 225,000.00
Sub Total (Equipment) Php 225,000.00

TOTAL DIRECT COST Php 266,000.00

Page 25 of 46
 B. EMBANKMENT 2,200.00 cu.m
Materials
1 Earthfill (Loose Volume) 2,200.00 cu.m 450.00 990,000.00
Sub-Total (Materials) Php 990,000.00
Labor
1 Construction Foreman 30 days 650.00 19,500.00
4 Unskilled Laborers 30 days 350.00 42,000.00
Sub-Total (Laborer) 61,500.00
Equipment
2 Plate Compactor 30 days 1,200.00 72,000.00
4 Backhoe 10 days 15,000.00 600,000.00
Sub Total (Equipment) Php 672,000.00

TOTAL DIRECT COST Php 1,723,500.00

C. GRAVEL BEDDING 200.00 cu.m

Materials
1 Gravel 200.00 cu.m 850.00 170,000.00
Sub-Total (Materials) Php 170,000.00
Labor
15 Unskilled Laborers 8 days 350.00 42,000.00
Sub-Total (Laborer) 42,000.00

TOTAL DIRECT COST Php 212,000.00

V CONCRETE STRUCTURE 598.00 cu.m

Materials
Foundation: 100.00 cu.m
Portland Cement 900 bags 275.00 247,500.00
Sand 55.00 cu.m 615.00 33,825.00
Gravel 100.00 cu.m 675.00 67,500.00
310 20mm Ø DRB x 9.00 m 6,891.30 kgs 49.00 337,673.70
# G.I Tie Wire 100.00 kgs 70.00 7,000.00
Sub-Total (Materials) 693,498.70
Labor
1 Construction Foreman 30.00 days 590.24 17,707.20
5 Skilled Laborers 30.00 days 428.16 64,224.00
10 Unskilled Laborers 30.00 days 330.48 99,144.00
Sub-Total (Labor) 181,075.20
Equipment
1 Concrete Vibrator w/motor oil 2.00 days 1,192.00 2,384.00
1 Transit Mixer/ pumpcrete 2.00 days 25,000.00 50,000.00
1 Bar Cutter 20.00 days 1,758.00 35,160.00
Sub-Total (Equipment) Php 87,544.00

TOTAL DIRECT COST Php 962,117.90

Column from footing to third floor: 90.00 cu.m
Portland Cement 810 bags 275.00 222,750.00
Sand 49.50 cu.m 850.00 42,075.00
Gravel 90.00 cu.m 1,200.00 108,000.00
670 25mm Ø DRB x 9.00 m 23,215.50 kgs 49.00 1,137,559.50
660 10mm Ø DRB x 6.00 m 2,534.40 kgs 49.00 124,185.60
# G.I Tie Wire 100.00 kgs 70.00 7,000.00
Sub-Total (Materials) 1,641,570.10
Labor
1 Construction Foreman 35.00 days 650.00 22,750.00
5 Skilled Laborers 35.00 days 450.00 78,750.00
10 Unskilled Laborers 35.00 days 350.00 122,500.00
Sub-Total (Labor) 224,000.00
Equipment
1 Concrete Vibrator w/motor oil 4.00 days 1,192.00 4,768.00
1 Transit Mixer/ pumpcrete 4.00 days 25,000.00 100,000.00
1 Bar Cutter 20.00 days 1,758.00 35,160.00
Sub-Total (Equipment) Php 139,928.00

TOTAL DIRECT COST Php 2,005,498.10

Page 26 of 46
 Tie beams: 40.00 cu.m
Portland Cement 360 bags 275.00 99,000.00
Sand 22.00 cu.m 615.00 13,530.00
Gravel 40.00 cu.m 675.00 27,000.00
180 20mm Ø DRB x 9.00 m 4,001.40 kgs 49.00 196,068.60
200 10mm Ø DRB x 6.00 m 768.00 kgs 49.00 37,632.00
# G.I Tie Wire 100.00 kgs 70.00 7,000.00
Sub-Total (Materials) 380,230.60
Labor
1 Construction Foreman 15.00 days 650.00 9,750.00
5 Skilled Laborers 15.00 days 450.00 33,750.00
10 Unskilled Laborers 15.00 days 350.00 52,500.00
Sub-Total (Labor) 96,000.00
Equipment
1 Concrete Vibrator w/motor oil 1.00 days 1,192.00 1,192.00
1 Transit Mixer/ pumpcrete 1.00 days 25,000.00 25,000.00
1 Bar Cutter 10.00 days 1,758.00 17,580.00
Sub-Total (Equipment) Php 43,772.00

TOTAL DIRECT COST Php 520,002.60

Grade Beam 12.00 cu.m
Portland Cement 108 bags 275.00 29,700.00
Sand 6.60 cu.m 615.00 4,059.00
Gravel 12.00 cu.m 675.00 8,100.00
113.4545 16mm Ø DRB x 6.00 m 1,681.40 kgs 49.00 82,388.42
120 10mm Ø DRB x 6.00 m 460.80 kgs 49.00 22,579.20
# G.I Tie Wire 40.00 kgs 70.00 2,800.00
Sub-Total (Materials) 149,626.62
Labor
1 Construction Foreman 10.00 days 650.00 6,500.00
5 Skilled Laborers 10.00 days 450.00 22,500.00
10 Unskilled Laborers 10.00 days 350.00 35,000.00
Sub-Total (Labor) 64,000.00
Equipment
1 Concrete Vibrator w/motor oil 1.00 days 1,192.00 1,192.00
1 Transit Mixer/ pumpcrete 1.00 days 25,000.00 25,000.00
1 Bar Cutter 5.00 days 1,758.00 8,790.00
Sub-Total (Equipment) Php 34,982.00

TOTAL DIRECT COST Php 248,608.62

Wall Footing 10.00 cu.m
Portland Cement 90 bags 275.00 24,750.00
Sand 5.50 cu.m 615.00 3,382.50
Gravel 10.00 cu.m 675.00 6,750.00
113.4545 12mm Ø DRB x 6.00 m 605.85 kgs 49.00 29,686.52
120 10mm Ø DRB x 6.00 m 460.80 kgs 49.00 22,579.20
# G.I Tie Wire 40.00 kgs 70.00 2,800.00
Sub-Total (Materials) 89,948.22
Labor
1 Construction Foreman 10.00 days 650.00 6,500.00
2 Skilled Laborers 10.00 days 450.00 9,000.00
5 Unskilled Laborers 10.00 days 350.00 17,500.00
Sub-Total (Labor) 33,000.00
Equipment
1 Concrete Vibrator w/motor oil 3.00 days 1,192.00 3,576.00
1 Bagger Mixer 3.00 days 2,500.00 7,500.00
1 Bar Cutter 1.00 days 1,758.00 1,758.00
Sub-Total (Equipment) Php 12,834.00

TOTAL DIRECT COST Php 135,782.22

Page 27 of 46
 Slab On Fill 71.00 cu.m
Portland Cement 639 bags 275.00 175,725.00
Sand 39.05 cu.m 615.00 24,015.75
Gravel 71.00 cu.m 675.00 47,925.00
400 10mm Ø DRB x 6.00 m 1,536.00 kgs 49.00 75,264.00
# G.I Tie Wire 40.00 kgs 70.00 2,800.00
Sub-Total (Materials) 325,729.75
Labor
1 Construction Foreman 10.00 days 650.00 6,500.00
2 Skilled Laborers 10.00 days 450.00 9,000.00
5 Unskilled Laborers 10.00 days 350.00 17,500.00
Sub-Total (Labor) 33,000.00
Equipment
1 Concrete Vibrator w/motor oil 3.00 days 1,192.00 3,576.00
1 Bagger Mixer 3.00 days 2,500.00 7,500.00
1 Bar Cutter 1.00 days 1,758.00 1,758.00
Sub-Total (Equipment) Php 12,834.00

TOTAL DIRECT COST Php 371,563.75

Second floor Girder/Beam: 75.00 cu.m

Portland Cement 675 bags 275.00 185,625.00
Sand 41.25 cu.m 615.00 25,368.75
Gravel 75.00 cu.m 675.00 50,625.00
564 20mm Ø DRB x 9.00 m 12,537.72 kgs 49.00 614,348.28
800 10mm Ø DRB x 6.00 m 3,072.00 kgs 49.00 150,528.00
# G.I Tie Wire 100.00 kgs 70.00 7,000.00
Sub-Total (Materials) 1,033,495.03
Labor
1 Construction Foreman 20.00 days 650.00 13,000.00
5 Skilled Laborers 20.00 days 450.00 45,000.00
10 Unskilled Laborers 20.00 days 350.00 70,000.00
Sub-Total (Labor) 128,000.00
Equipment
1 Concrete Vibrator w/motor oil 2.00 days 1,192.00 2,384.00
1 Transit Mixer/ pumpcrete 2.00 days 25,000.00 50,000.00
1 Bar Cutter 15.00 days 1,758.00 26,370.00
Sub-Total (Equipment) Php 78,754.00

TOTAL DIRECT COST Php 1,240,249.03

2nd Floor Slab : 65.00 cu.m

Portland Cement 585 bags 275.00 160,875.00
Sand 35.75 cu.m 615.00 21,986.25
Gravel 65.00 cu.m 675.00 43,875.00
2040 10mm Ø DRB x 6.00 m 7,833.60 kgs 49.00 383,846.40
# G.I Tie Wire 100.00 kgs 70.00 7,000.00
Sub-Total (Materials) 617,582.65
Labor
1 Construction Foreman 15.00 days 650.00 9,750.00
4 Skilled Laborers 15.00 days 450.00 27,000.00
10 Unskilled Laborers 15.00 days 350.00 52,500.00
Sub-Total (Labor) 89,250.00
Equipment
1 Concrete Vibrator w/motor oil 3.00 days 1,192.00 3,576.00
1 Transit Mixer/ pumpcrete 3.00 days 25,000.00 75,000.00
1 Bar Cutter 15.00 days 1,758.00 26,370.00
Sub-Total (Equipment) Php 104,946.00

TOTAL DIRECT COST Php 811,778.65

Page 28 of 46
 Second floor Girder/Beam: 60.00 cu.m
Portland Cement 540 bags 275.00 148,500.00
Sand 33.00 cu.m 615.00 20,295.00
Gravel 60.00 cu.m 675.00 40,500.00
564 20mm Ø DRB x 9.00 m 12,537.72 kgs 49.00 614,348.28
800 10mm Ø DRB x 6.00 m 3,072.00 kgs 49.00 150,528.00
# G.I Tie Wire 100.00 kgs 70.00 7,000.00
Sub-Total (Materials) 981,171.28
Labor
1 Construction Foreman 20.00 days 650.00 13,000.00
5 Skilled Laborers 20.00 days 450.00 45,000.00
10 Unskilled Laborers 20.00 days 350.00 70,000.00
Sub-Total (Labor) 128,000.00
Equipment
1 Concrete Vibrator w/motor oil 3.00 days 1,192.00 3,576.00
1 Transit Mixer/ pumpcrete 3.00 days 25,000.00 75,000.00
1 Bar Cutter 20.00 days 1,758.00 35,160.00
Sub-Total (Equipment) Php 113,736.00

TOTAL DIRECT COST Php 1,222,907.28

3rd Floor Slab : 65.00 cu.m

Portland Cement 585 bags 275.00 160,875.00
Sand 35.75 cu.m 615.00 21,986.25
Gravel 65.00 cu.m 675.00 43,875.00
2040 10mm Ø DRB x 6.00 m 7,833.60 kgs 49.00 383,846.40
# G.I Tie Wire 100.00 kgs 70.00 7,000.00
Sub-Total (Materials) 617,582.65
Labor
1 Construction Foreman 15.00 days 650.00 9,750.00
4 Skilled Laborers 15.00 days 450.00 27,000.00
10 Unskilled Laborers 15.00 days 350.00 52,500.00
Sub-Total (Labor) 89,250.00
Equipment
1 Concrete Vibrator w/motor oil 3.00 days 1,192.00 3,576.00
1 Transit Mixer/ pumpcrete 3.00 days 25,000.00 75,000.00
1 Bar Cutter 15.00 days 1,758.00 26,370.00
Sub-Total (Equipment) Php 104,946.00

TOTAL DIRECT COST Php 811,778.65

Main Stair 10.00 cu.m
Portland Cement 90 bags 275.00 24,750.00
Sand 5.50 cu.m 615.00 3,382.50
Gravel 10.00 cu.m 675.00 6,750.00
40 12mm Ø DRB x 6.00 m 204.00 kgs 49.00 9,996.00
30 10mm Ø DRB x 6.00 m 115.20 kgs 49.00 5,644.80
# G.I Tie Wire 100.00 kgs 70.00 7,000.00
Sub-Total (Materials) 57,523.30
Labor
1 Construction Foreman 10.00 days 650.00 6,500.00
2 Skilled Laborers 10.00 days 450.00 9,000.00
4 Unskilled Laborers 10.00 days 350.00 14,000.00
Sub-Total (Labor) 29,500.00
Equipment
1 Concrete Vibrator w/motor oil 1.00 days 1,192.00 1,192.00
1 Bager Mixer 1.00 days 25,000.00 25,000.00
1 Bar Cutter 1.00 days 1,758.00 1,758.00
Sub-Total (Equipment) Php 27,950.00

TOTAL DIRECT COST Php 114,973.30

Page 29 of 46
VI MASONRY 930.00 sq.m
6.1 Concrete Wall
Materials
CHB 6" thck (Exterior wall) 7,500 pcs 25.00 187,500.00
CHB 4" thck (interior wall) 3,750 pcs 15.00 56,250.00
Portland Cement 1,488 bag 275.00 409,200.00
Washed Sand 78.49 cu.m 650.00 51,019.80
700.00 12mm x 6m RSB 3,570.00 kgs 49.00 174,930.00
G.I Tie wire 35 kgs 70.00 2,450.00
Sub-total (Materials) Php 881,349.80
Labor
1 Construction Foreman 20 days 650.00 13,000.00
4 Skilled Laborers 20 days 450.00 36,000.00
8 UnskilledLaborers 20 days 350.00 56,000.00
Sub-Total (Laborer) 105,000.00

TOTAL DIRECT COST Php 986,349.80

6.2 Septic Vault 30.00 sqm
Materials
CHB 6" thck (Exterior wall) 375 pcs 25.00 9,375.00
Portland Cement (including flaster) 57 bag 275.00 15,675.00
Washed Sand 3.00 cu.m 650.00 1,950.00
Gravel 2.00 cu.m 675.00 1,350.00
50.00 12mm x 6m RSB 255.00 kgs 49.00 12,495.00
G.I Tie wire 35 kgs 70.00 2,450.00
Sub-total (Materials) Php 43,295.00
Labor
1 Construction Foreman 5 days 650.00 3,250.00
2 Skilled Laborers 5 days 450.00 4,500.00
4 UnskilledLaborers 5 days 350.00 7,000.00
Sub-Total (Laborer) 14,750.00

TOTAL DIRECT COST Php 58,045.00

VII FABRICATED MATERIALS AND HARDWARES 1.00 lot

(1) A. DOOR 14.00 sets
Materials
Door -1
3/4" THK. TEMPERED GLASS DOUBLE DOOR 1 sets 70,000.00 70,000.00
(0.9 m x 2.4 )x2 frameless double door
with complete accessories
Door -2
0.9m x 2.1m Aluminum frame Glass double door 1 sets 20,000.00 20,000.00
with complete accessories

Door -3
0.9m x 2.1m Aluminum frame Glass 1 sets 10,000.00 10,000.00
with complete accessories

Door -4
0.9m x 2.1m Panel Double Door Type Hinged Door 2 sets 18,000.00 36,000.00
on 50 x 150mm Wood Jambs
Lever-Type Locksets with complete accessories
Door -5
0.8m x 2.1m Panel Door Type Hinged Door 6 sets 8,500.00 51,000.00
on 50 x 150mm Wood Jambs
Lever-Type Locksets with complete accessories
Door -6
0.9m x 2.1m Panel Door Type Hinged Door 1 sets 8,500.00 8,500.00
on 50 x 150mm Wood Jambs
Lever-Type Locksets with complete accessories
Door -7
0.6m x 2.1m Plush Door Type Hinged Door 2 sets 4,000.00 8,000.00
on 50 x 150mm Wood Jambs
Lever-Type Locksets with complete accessories

Sub-Total (Materials) Php 203,500.00

Page 30 of 46
 Labor
4 Skilled Laborers 15 days 428.16 25,689.60
Sub-Total (Laborer) 25,689.60

TOTAL DIRECT COST Php 229,189.60

(2) B. WINDOWS 26.00 sets

Materials
Window (W-1)
Aluminum (Powder coated)Frame Sliding Window 13.00 sets 40,000.00 520,000.00
with 1/4"thk Clear Glass

Window (W-2)
Aluminum (Powder coated)Frame Sliding Window 1.00 sets 16,000.00 16,000.00
with 1/4"thk Clear Glass

Window (W-3)
Aluminum (Powder coated)Frame Sliding Window 8.00 sets 16,000.00 128,000.00
with 1/4"thk Clear Glass

Window (W-4)
Steel Framing Awning type Window with Clear Glass 3.00 sets 6,660.00 19,980.00

fixed Windows
Aluminum (powder coated)Frame Fixed Window 10.00 set 5,000.00 50,000.00
with 1/4"thk Clear Glass
Sub-Total (Materials) Php 733,980.00

Labor
16 Skilled Laborers 20 days 428.16 137,011.20
Sub-Total (Laborer) 137,011.20

TOTAL DIRECT COST Php 870,991.20

(3) C. SANITARY WARES 14.00 unit

Materials
Water Closet American Standard w/ Complete Accessories 6 set 25,000.00 150,000.00
Urinal American Standard w/ Complete Accessories 3 set 12,000.00 36,000.00
Lavatory American Standard w/ Complete Accessories 5 set 14,000.00 70,000.00
Sub-Total (Materials) Php 256,000.00
Labor
4 Skilled Laborers 15 days 428.16 25,689.60
Sub-Total (Laborer) 25,689.60

TOTAL DIRECT COST Php 281,689.60

(4) D. RAILINGS & GRILLS 1.00 lot

Stair Hand Railing 1.00 L.S. 35,000.00 35,000.00

Sub-Total (Materials) Php 35,000.00
Labor
2 Skilled Laborers 20 days 428.16 17,126.40
4 UnskilledLaborers 20 days 330.48 26,438.40
Sub-Total (Laborer) 43,564.80

TOTAL DIRECT COST Php 78,564.80

(6) E. FIRE EXIT STEEL LADDER 2.00 unit
Materials
(1) Fabrication of 2 fire escape steel stair to second floor 2 units 50,000.00 100,000.00
Sub-Total (Materials) Php 100,000.00
Labor
6 Unskilled Laborers 15 days 330.48 29,743.20
Sub-Total (Laborer) 29,743.20

TOTAL DIRECT COST Php 129,743.20

Page 31 of 46
VIII CEMENT PLASTER FINISH 1,500.00 sq.m
9.1 Convetional Concrete plastering 1,000.00 sq.m
Materials
Portland Cement 250 bags 275.00 68,750.00
Washed Sand 20.83 cu.m 650.00 13,541.67
Special finises 200.00 sq.m 1,800.00 360,000.00
Sub-total (Materials) Php 442,291.67
Labor
8 Skilled Laborers 60 days 428.16 205,516.80
8 UnskilledLaborers 60 days 330.48 158,630.40
Php 364,147.20
Equipment
1 Assorted Hand tools 1 lot 10,000.00 10,000.00
Sub-total (Equipments) Php 10,000.00

TOTAL DIRECT COST Php 816,438.87

9.2 Concrete Moulding 500.00 sq.m
Materials
Portland Cement 250 bags 275.00 68,750.00
Washed Sand 25.00 cu.m 650.00 16,250.00
Sub-total (Materials) Php 85,000.00
Labor
2 Skilled Laborers 25 days 1,200.00 60,000.00
2 UnskilledLaborers 25 days 330.48 16,524.00
Php 76,524.00
Equipment
1 Assorted Hand tools 1 lot 5,000.00 5,000.00
Sub-total (Equipments) Php 5,000.00

TOTAL DIRECT COST Php 166,524.00

IX CARPENTRY 650.00 sq.m
A. CEILING
Materials
45mm thck Fiber Cement Ceiling Board 226 pcs 500.00 112,847.22
12mm x 38mm x 5mm x 0.8mm thck Metal Furring 563 pcs 200.00 112,666.67
Metal Carrying Channel 1,127 pcs 260.00 292,933.33
Hanger 2,708 pcs 25.00 67,708.33
Blind Rivets 14,500 pcs 1.00 14,500.00
Concrete Nails 30 kgs 75.00 2,250.00
Sub-total (Materials) Php 602,905.56
Labor
1 Construction Foreman 30 days 590.24 17,707.20
8 Skilled Laborers 30 days 428.16 102,758.40
8 UnskilledLaborers 30 days 330.48 79,315.20
Php 199,780.80

TOTAL DIRECT COST Php 802,686.36

X TILES 700.00 sq.m

Ground floor
Materials
60cm x 60cm vetrified tiles 1,944.44 pcs 250.00 486,111.11
Unglazed Ceramic 30X30 cm tiles 1,111 pcs 55.00 61,111.11
Glazed Ceramic 30X30 cm tiles 1,667 pcs 50.00 83,333.33
Tile adhasives 25kg/bag 150 bags 500.00 75,000.00
Tile Grout 5 kd/bag 100 bags 150.00 15,000.00
Tile Trim 60 pcs 98.00 5,880.00
Other materials 1 lot 15,000.00 15,000.00
Sub-total (Materials) Php 741,435.56
Labor
2 Tile setter 30 days 1,200.00 72,000.00
4 UnskilledLaborers 30 days 330.48 39,657.60
Php 111,657.60
Equipment
1 Assorted Hand tools 30 days 500.00 15,000.00
Sub-total (Equipments) Php 15,000.00

TOTAL DIRECT COST Php 868,093.16

Page 32 of 46
Page 33 of 46
XI GLASSING 90.00 sq.m
Materials
Glass Materials (6MM thk.) 90.00 sq.m 2,000.00 180,000.00
Assorted Aluminum Framing 1 lot 150,000.00 150,000.00
Asorted fitings 1 lot 12,000.00 12,000.00
Other materials 1 lot 15,000.00 15,000.00
Sub-total (Materials) Php 357,000.00
Labor
2 Installer 15 days 1,200.00 36,000.00
4 UnskilledLaborers 15 days 330.48 19,828.80
Php 55,828.80
Equipment
1 Assorted Hand tools 15 days 500.00 7,500.00
Sub-total (Equipments) Php 7,500.00

TOTAL DIRECT COST Php 420,328.80

XII PAINTING 15,100.00 sq.m
Materials
Masonry Painting 15,000.00 sq.m
Concrete Neutralizer 1,154 gal 470.00 542,307.69
Flat Latex Primer 1,154 gal 510.00 588,461.54
Masonry Putty 1,154 gal 320.00 369,230.77
Semi-Gloss Latex 250 gal 605.00 151,250.00
Acri Color 80 qrt 165.00 13,200.00
Paint Roller with Pan #9 50 sets 150.00 7,500.00
Paint Brush #3 40 pcs 75.00 3,000.00
Wooden Painting 50.00 sq.m
Flatwall Enamel (Primer) 4 gal 573.00 2,203.85
Glazing Putty 4 gal 620.00 2,384.62
Quick dry enamel (QDE) 4 gal 620.00 2,384.62
Paint Thinner 4 gal 450.00 1,800.00
Tinting Color (Oil) 4 qrt 160.00 640.00
Paint Roller with Pan #9 4 sets 150.00 600.00
Steel Painting 50.00 sq.m
Primer, Zinc Chromate 4 gal 535.00 2,057.69
Paint Thinner 2 gal 260.00 520.00
Paint Brush #3 4 pcs 75.00 300.00
Sub-total (Materials) Php 1,687,840.77
Labor
4 Skilled Laborers 20 days 428.16 34,252.80
8 UnskilledLaborers 20 days 330.48 52,876.80
Php 87,129.60

TOTAL DIRECT COST Php 1,774,970.37

Page 34 of 46
XIII ELECTRICAL 1.00 LS
Materials
20 Kva Distribution Transformer set 1 sets 120,000.00 120,000.00
PVC Pipe 15mmx 3.0 mts 200 pcs 165.00 33,000.00
RCS Pipe 20mm x 6.0 mts 10 pcs 227.00 2,270.00
C-channel metal Tray (fabricated) 60 LM 500.00 30,000.00
Assorted Fittings 1 lot 20,000.00 20,000.00
Wiring and Device
3.5mm2 THW Wire Stranded 2,000 mtrs 33.00 66,000.00
5.5mm2 THW Wire Stranded 600 mtrs 42.00 25,200.00
Duplex Convenience Outlet with Plate 120 pcs 265.00 31,800.00
ACU outlets 5 pcs 265.00 1,325.00
Fire Alarm Bell Outlet 1 pcs 265.00 265.00
2-Gang Switch with Plate 80 pcs 265.00 21,200.00
1-Gang Switch with Plate 60 pcs 265.00 15,900.00
Electric Tape 20 pcs 21.00 420.00
Lighting Fixtures
40Watts, 230V, 60Hz, Fourescent Lighting Fixtures, Box type 50 sets 1,200.00 60,000.00
18 Watts, 230V, 60Hz AC, Compact Fourescent Lamp 30 sets 435.00 13,050.00
Led Strip 6 sets 2,000.00 12,000.00
Panel Board and Cabinets
Panel Board 12 Branches 3 sets 2,500.00 7,500.00
Circuit Breaker 15 AT 10 sets 350.00 3,500.00
Circuit Breaker 20 AT 10 sets 400.00 4,000.00
Circuit Breaker 30 AT 20 sets 450.00 9,000.00
Circuit Breaker 40 AT 3 sets 600.00 1,800.00
Circuit Breaker 100 AT 2 sets 2,000.00 4,000.00

Sub-total (Materials) Php 482,230.00

Labor
1 Electrical Engineer 30 days 800.00 24,000.00
2 Skilled Laborers 30 days 428.16 25,689.60
4 UnskilledLaborers 30 days 330.48 39,657.60
Php 89,347.20

TOTAL DIRECT COST Php 571,577.20

XIV PLUMBING 1.00 lot

Materials
S100 4" Ø PVC PIPE 12 PCS 750.00 9,000.00
S100 2" Ø PVC PIPE 12 PCS 250.00 3,000.00
3/4" Ø PPR PIPE 90 PCS 450.00 40,500.00
1/2" Ø PPR PIPE 30 Pcs 290.00 8,700.00
3/4"Ø GATE VALVE 8 PCS 350.00 2,800.00
3/4"Ø CHECK VALVE 4 Pcs 350.00 1,400.00
Stainless Grab Bars 1 set 4,000.00 4,000.00
Assorted Fittings 1 lot 10,000.00 10,000.00
Sub-total (Materials) Php 79,400.00
Labor
1 Master Plumber 15 days 800.00 12,000.00
4 Skilled Laborers 15 days 375.00 22,500.00
8 UnskilledLaborers 15 days 330.48 39,657.60
Php 74,157.60
TOTAL DIRECT COST Php 153,557.60
XV AIRCONDITIONING 1.00 LS
Materials
5T - floor mounted ACU 1 set 120,000.00 120,000.00
2T - wall mounted ACU 4 set 70,000.00 280,000.00
Piping & Fittings 1 lot 50,000.00 50,000.00
Mounting Frame 1 lot 10,000.00 10,000.00
Sub-total (Materials) Php 460,000.00
Labor
1 Electrical Engineer 10 days 800.00 8,000.00
2 Skilled Laborers 10 days 428.16 8,563.20
Php 16,563.20

TOTAL DIRECT COST Php 476,563.20

Page 35 of 46
XVI FIRE PROTECTION FACILITIES 1.00 LS
Materials
Dry Piping materials and intallation 1 lot 900,000.00 900,000.00
Fire alarm
Sprinkle Head
Smock Detector
TOTAL DIRECT COST Php 900,000.00
XVII FORMS AND SCAFOLDINGS 1.00 LS
Materials
Assoted Scafolding 1 lot 1,751,000.00 1,751,000.00
TOTAL DIRECT COST Php 1,751,000.00

A TOTAL DIRECT COST OF BUILDING 22,331,172.85

B Plus: 9% OCM 2,009,805.56

C 8% Profit 1,786,493.83
D 5% VAT ( 0.05 of A, B, C ) 1,306,373.61
E TOTAL INDIRECT COST ( B + C + D ) 5,102,673.00
TOTAL PROJECT COST ( A + E) 27,433,845.84

Prepared by:

ENGR. MOHAMMAD A. GUIAPAL

Proprietor/Gen. Manager
MINROCK MULTI-BUILDERS

Page 36 of 46
 Name ofProject : EXPANSION OF AMINISTRATION BUILDING PHASE-1

Location : CCSPC, Sinsuat ave. Cotabato City

DURATION :210 CALENDER DAYS

EQUIPMENT UTILIZATION SCHEDULE

Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7

EQUIPMENT Number
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100 105 110 115 120 125 130 135 140 145 150 155 160 165 170 175 180 185 190 195 200 205 210

Bar Cutter 1

Concrete Vibrator 1

One Bagger Mixer 1

Dump truck 1

Welding Machine 1

TOTAL 5

Prepared by:

ENGR. MOHAMMAD A. GUIAPAL

Proprietor/Gen. Manager
MINROCK MULTI-BUILDERS
 Name ofProject
: EXPANSION OF AMINISTRATION BUILDING PHASE-1

Location : CCSPC, Sinsuat ave. Cotabato City

DURATION :210 CALENDER DAYS

MANPOWER UTILIZATION SCHEDULE

Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7

EQUIPMENT Number
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100 105 110 115 120 125 130 135 140 145 150 155 160 165 170 175 180 185 190 195 200 205 210

Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Const. Safety & Health Officer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Carpenter 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

Steel Man 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

Mason 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

Electrician 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

Laborer 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

Driver 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

TOTAL 31

Prepared by:

ENGR. MOHAMMAD A. GUIAPAL

Proprietor/Gen. Manager
MINROCK MULTI-BUILDERS
 : EXPANSION OF AMINISTRATION BUILDING
Name ofProject PHASE-1
Location : CCSPC, Sinsuat ave. Cotabato City
DURATION :210 CALENDER DAYS

CASH FLOW AND PAYMENT SCHEDULE

PAYMENT SCHEDULE(%) ACCOMPLISHMENT. CAL. DAYS TOTAL PAYMENT
1 1ST PAYMENT 25% 52.5 6,858,461.46

2 2ND PAYMENT 25% 52.5 6,858,461.46

3 3RD PAYMENT 25% 52.5 6,858,461.46

4 4RTH PAYMENT 25% 52.5 6,858,461.46

GRAND TOTAL 100% 210 27,433,845.84

Prepared by:

ENGR. MOHAMMAD A. GUIAPAL

Proprietor/Gen. Manager
MINROCK MULTI-BUILDERS
 PROJECT TITLE=PROPOSED COMMERCIAL BUILDING EXPANSION
LOCATION= Prk. Mabuhay, Brgy. Magsaysay, Polomolok, South Cotabato
DURATION=210 CALENDER DAYS

CONSTRUCTION SCHEDULE AND S-CURVE WT. %

MONTH-1 MONTH-2
30 60
I TEMPORARY FACILITIES AND BILLBOARD 0.17%
II SITE CLEARING 0.29%
III SAFETY AND HEALTH 0.56%
IV EARTHWORKS
A. EXCAVATION 0.82%
B. EMBANKMENT 5.49%
C. GRAVEL BEDDING 0.64%
V CONCRETE STRUCTURE 30.54%
VI MASONRY
6.1 Concrete Wall 3.59%
6.2 Septic Vault 0.21%
VII FABRICATED MATERIALS AND HARDWARES
A. DOOR 0.84%
B. WINDOWS 2.66%
C. SANITARY WARES 1.03%
D. RAILINGS & GRILLS 0.29%
E. FIRE EXIT STEEL LADDER 0.48%
VIII CEMENT PLASTER FINISH
9.1 Convetional Concrete plastering 2.99%
9.2 Concrete Moulding 0.61%
IX CARPENTRY
A. CEILING 2.94%
X TILES 3.18%
XI GLASSING 1.54%
XII PAINTING 6.50%
XIII ELECTRICAL 2.09%
XIV PLUMBING 0.56%
XV AIRCONDITIONING 1.75%
XVI FIRE PROTECTION FACILITIES 3.30%
XVII FORMS AND SCAFOLDINGS 6.65%
GRAND TOTAL OF PROJECT COST 100%
Periodic Accomplishment 10% 15%
Cummulative Accomplishment 10% 25%
CASH FLOW PROJECTION

Prepared by: Richiel P. Lañohan

 I
I
V
X
Dummy Activity
Demobilization
 210-CALENDERS DAYS
MONTH-3 MONTH-4 MONTH-5 MONTH-6 MONTH-/
90 120 150 180 210 100%

75%

50%
 50%

25%

25% 10% 30% 5% 5%

50% 60% 90% 95% 100%

0%
Name ofProject
: EXPANSION OF AMINISTRATION BUILDING PHASE-1

Location : CCSPC, Sinsuat ave. Cotabato City

SUMMARY SHEET
DESCRIPTION UNITS UNITS/PRICES

MATERIALS
#26-32"x 7 ft Corr. G.I Roofing sheets 600.00
Plastic Trapal sheets 650.00
Assorted Coco Lumber bd.ft 20.00
Ply Board pcs 420.00
Assorted Nails kgs 90.00
Portland Cement bags 275.00
Sand cu.m 615.00
Gravel cu.m 675.00
20mm Ø DRB x 9.00 m kgs 49.00
# G.I Tie Wire kgs 70.00

EQUIPMENT
Concrete Vibrator w/motor oil days 1,192.00
Transit Mixer/ pumpcrete days 25,000.00
Bar Cutter days 1,758.00

MANPOWER
Construction Foreman days 650.00
Skilled Laborers days 450.00
Unskilled Laborers days 350.00

Prepared by:

ENGR. MOHAMMAD A. GUIAPAL

Proprietor/Gen. Manager
MINROCK MULTI-BUILDERS