Republic of the Philippines

Province of Davao Oriental

MUNICIPALITY OF GOVERNOR GENEROSO

OFFICE OF THE MUNICIPAL ENGINEER

Individual Project Program of Works Source of Fund : Supplemental Annual Investment Plan (Item Loan #7)
Bill of Materials & Cost Estimates Amount : Php 800,000.00

Project : RENOVATION OF VICE MAYOR'S OFFICE

Location : Brgy. Poblacion, Governor Generoso, Davao Oriental

ITEM I GENERAL REQUIREMENTS

Qty. Units Description Amount
1 lot Temporary Facilities Php 20,000.00
1 lot Safety & health Php 15,000.00
1 unit Project Billboard/Signboard (Include Installation) Php 8,000.00
ITEM I TOTAL COST Php 43,000.00

ITEM II DEMOLITION WORKS Quantity: 171.55 sq.m.

A. Materials
Qty. Units Description Unit Cost Amount
171.55 sq.m. Removal of existing walls, ceiling, etc. @ Php 40.00 Php 6,862.00
2 set Tools for removal of excess materials @ Php 500.00 Php 1,000.00
Cost of Materials Php 7,862.00
B. Manpower
Qty. Description Unit Cost Amount
1 Foreman for 2 days @ Php 600.00 Php 1,200.00
4 laborer for 2 days @ Php 350.00 Php 2,800.00
Cost of Labor Php 4,000.00
ITEM II TOTAL COST Php 11,862.00

ITEM III MASONRY WORKS

A. Materials
a. CHB Partition for Extension & Office Quantity: 9.16 sq.m.
Qty. Units Description Unit Cost Amount
150 pcs 4" CHB 100mm THK @ Php 10.00 Php 1,500.00
11 bags Portland Cement @ 260.00 2,860.00
1 load Coarse Aggregates @ 1,500.00 1,500.00
1 load Fine Aggregates @ 1,500.00 1,500.00
12 length 10mm Ø x 6m Deformed Round Bar @ 170.00 2,040.00
1 kg. #16 G.I TieWire @ 80.00 80.00
Cost of Materials Php 9,480.00

b. Plastering for Extension & Office Partition Quantity: 18.32 sq.m.

10 bags Portland Cement @ 260.00 2,600.00
1 load Fine Aggregates @ 1,500.00 1,500.00
Cost of Materials Php 4,100.00

c. Flooring (Elevated) Quantity: 52.74 sq.m.

42 bags Portland Cement @ 260.00 10,920.00
2 loads Coarse Aggregates @ 1,500.00 3,000.00
1 load Fine Aggregates @ 1,500.00 1,500.00
Cost of Materials Php 15,420.00
 d. Concrete Bricks Quantity: 38.75 sq.m.
790 pcs Hexagon Paver (12.5x6x6.5cm) @ 20.00 15,800.00
26 bags Portland Cement @ 260.00 6,760.00
1 load Coarse Aggregates @ 1,500.00 1,500.00
2 loads Fine Aggregates @ 1,500.00 3,000.00
3 gallon Floor Coating (Tile Red) @ 750.00 2,250.00
2 gallon Epoxy Primer Gray @ 550.00 1,100.00
2 gallon Epoxy Catalyst @ 1,200.00 2,400.00
4 pcs Paint Roller #9 @ 60.00 240.00
4 pcs Paint Brush @ 60.00 240.00
Cost of Materials Php 33,290.00
Total Cost of Materials Php 62,290.00

B. Manpower
Qty. Description Unit Cost Amount
1 Foreman for 8 days @ Php 600.00 Php 4,800.00
3 Mason for 8 days @ Php 500.00 Php 12,000.00
4 laborer for 8 days @ Php 350.00 Php 11,200.00
Cost of Labor Php 28,000.00
ITEM III TOTAL COST Php 90,290.00

ITEM IV CARPENTRY WORKS Quantity: 10.71 sq.m.

A. Materials
Qty. Description Unit Cost Amount
5 sets Solid Paner Door (0.9x1.2m) @ Php 5,500.00 Php 27,500.00
1 set PVC Panel Door (0.6x1.8m) @ Php 2,200.00 Php 2,200.00
20 pcs. 2x3 Hinges @ Php 235.00 Php 4,700.00
1 l.s Door Jambs & Accessories @ Php 2,500.00 Php 2,500.00
Cost of Materials Php 36,900.00

B. Manpower
Qty. Description Unit Cost Amount
1 Foreman for 7 days @ Php 600.00 Php 4,200.00
2 Carpenter for 7 days @ Php 500.00 Php 7,000.00
2 laborer for 7 days @ Php 350.00 Php 4,900.00
Cost of Labor Php 16,100.00
ITEM IV TOTAL COST Php 53,000.00

ITEM V ROOFING WORKS Quantity: 92.66 sq.m.

A. Materials
Qty. Units Description Unit Cost Amount
32 Length C - Purlins (2"x3"x1.5mm) @ Php 543.00 Php 17,376.00
10 Length Rectangular Tube (2"x6"x1.5mm) @ 1,915.00 19,150.00
12 Length C - Purlins G.I. (2"x6") for Sub-Fascia @ 780.00 9,360.00
2 Length 10mm dia. Deformed Bars (C-Purlins Cleats) @ 170.00 340.00
2 Length 10mm dia. Deformed Bars (Sub-Fascia Cleats) @ 170.00 340.00
5 Length 10mm dia. Deformed Bars (Sagrod) @ 170.00 850.00
5 pcs Hacksaw Blade @ 65.00 325.00
5 pcs Grinding Disc @ 90.00 450.00
5 pcs Cutting Disc @ 90.00 450.00
20 kgs Welding Rod @ 95.00 1,900.00
5 gals Epoxy Primer Gray @ 750.00 3,750.00
 5 gals Lacquer Thinner @ 420.00 2,100.00
Cost of Materials Php 56,391.00

B. Manpower
Qty. Description Unit Cost Amount
1 Foreman for 8.5 days @ Php 600.00 Php 5,100.00
2 Welder for 8.5 days @ Php 500.00 Php 8,500.00
4 laborer for 8.5 days @ Php 350.00 Php 11,900.00
Cost of Labor Php 25,500.00
ITEM V TOTAL COST Php 81,891.00

ITEM VI CEILING WORKS Quantity: 96.85 sq.m.

A. Materials
Qty. Units Description Unit Cost Amount
90 length Double Furring 0.50mm thk x 5m @ Php 125.00 Php 11,250.00
25 length Wall Angle 0.50mm thk x 3m @ 80.00 2,000.00
40 length Carrying Channel 0.60mm thk x 5m @ 110.00 4,400.00
45 pcs. Hardiflex Board 4'x8' x 4.5mm thk @ 450.00 20,250.00
6 boxes Blind Revits 5/32" x 1/2" @ 290.00 1,740.00
500 pcs. W-Clip @ 6.00 3,000.00
3 kgs Concrete Nails 1" @ 90.00 270.00
10 roll Nylon String @ 15.00 150.00
Cost of Materials Php 43,060.00

B. Manpower
Qty. Description Unit Cost Amount
1 Foreman for 7.5 days @ Php 600.00 Php 4,500.00
2 Installer for 7.5 days @ Php 500.00 Php 7,500.00
3 laborer for 7.5 days @ Php 350.00 Php 7,875.00
Cost of Labor Php 19,875.00
ITEM VI TOTAL COST Php 62,935.00

ITEM VII TILE WORKS

A. Materials Quantity: 47.34 sq.m.
Qty. Units Description Unit Cost Amount
15 bags Portland Cement @ Php 260.00 Php 3,900.00
3 loads Fine Aggregates @ 1,500.00 4,500.00
12 bags White Cement @ 100.00 1,200.00
10 bags Adhesive @ 240.00 2,400.00
95 pcs. 30x30cm Ceramic Tiles @ 70.00 6,650.00
270 pcs. 40x40cm Ceramic Tiles @ 160.00 43,200.00
Cost of Materials Php 61,850.00

B. Manpower
Qty. Description Unit Cost Amount
1 Foreman for 9.5 days @ Php 600.00 Php 5,700.00
2 Installer for 9.5 days @ Php 500.00 Php 9,500.00
4 laborer for 9.5 days @ Php 350.00 Php 13,300.00
Cost of Labor Php 28,500.00
 ITEM VII TOTAL COST Php 90,350.00

ITEM VIII PLUMBING

A. Materials Quantity: 2.05 sq.m.
Qty. Units Description Unit Cost Amount
1 pc Floor Drain @ 160.00 160.00
1 pc Toilet Faucet @ 620.00 620.00
1 pc Hose Bibb @ 350.00 350.00
1 l.s Accessories @ 2,500.00 2,500.00
2 pcs # 1/2" Ø PVC FAUCET @ 150.00 300.00
6 pcs # 1/2" Ø PVC PIPE @ 350.00 2,100.00
4 pcs # 1/2" Ø PVC ELBOW @ 30.00 120.00
2 pcs # 1/2" Ø PVC TEE @ 25.00 50.00
2 cans Solvent @ 75.00 150.00
2 pcs Tapelon @ 30.00 60.00
1 set @ 15,000.00 15,000.00
BathRoom Accessories: Single Flushwater Cost of Materials Php 21,410.00
Closet, Wall Hang Wash Basin, Single-Hole
Basin Faucet, Soap Holder and Paper Holder

B. Manpower
Qty. Description Unit Cost Amount
1 Foreman for 4 days @ Php 600.00 Php 2,400.00
2 Plumber for 4 days @ Php 500.00 Php 4,000.00
3 laborer for 4 days @ Php 350.00 Php 4,200.00
Cost of Labor Php 10,600.00
ITEM VIII TOTAL COST Php 10,600.00

ITEM IX ELECTRICAL WORKS Quantity: 56.37 sq.m.

A. Materials
Qty. Units Description Unit Cost Amount
28 sets Pinlights @ Php 500.00 Php 14,000.00
18 pcs. Utility Box (Octagon) @ Php 120.00 Php 2,160.00
5 sets Switches (3 gang) @ Php 200.00 Php 1,000.00
5 sets Switches (2 gang) @ Php 170.00 Php 850.00
10 sets Outlet (2 & 3 gang) @ Php 250.00 Php 2,500.00
2 box #14 THHN Stranded Wire @ Php 3,600.00 Php 7,200.00
3 box #12 THHN Stranded Wire @ Php 2,900.00 Php 8,700.00
15 pcs. Electrical Tape @ Php 60.00 Php 900.00
50 length 1/2" Ø PVC Pipe @ Php 60.00 Php 3,000.00
12 pcs. 1/2" Ø PVC Elbow @ Php 25.00 Php 300.00
10 pcs. 3/4" Ø PVC Elbow @ Php 25.00 Php 250.00
1 l.s Electrical Accessories @ Php 2,200.00 Php 2,200.00
Cost of Materials Php 43,060.00

B. Manpower
Qty. Description Unit Cost Amount
1 Foreman for 9 days @ Php 600.00 Php 5,400.00
1 Electrician for 9 days @ Php 500.00 Php 4,500.00
3 laborer for 9 days @ Php 350.00 Php 9,450.00
Cost of Labor Php 19,350.00
ITEM IX TOTAL COST Php 62,410.00

ITEM X PAINTING WORKS Quantity: 167.76 sq.m.

A. Materials
 Qty. Units Description Unit Cost Amount
25.00 gal Acrylic Primer @ Php 800.00 Php 20,000.00
25.00 gal Premium Flat Latex Paint @ 650.00 16,250.00
28.00 gal Premium Semi Gloss Latex Paint @ 600.00 16,800.00
5.00 pcs 4" Brush @ 65.00 325.00
6.00 pcs Paint Roller # 9 @ 50.00 300.00
6.00 pcs Paint Tray @ 30.00 180.00
5.00 pcs Waste Pad or Rug @ 70.00 350.00
18.00 pcs Sand Paper # 60 (3M) @ 70.00 1,260.00
15.00 kgs Sand # 120 (Eagle Brand) @ 12.00 180.00
5.00 kgs Radiator Roller @ 75.00 375.00
5.00 kgs Roller Foam # 4 @ 40.00 200.00
5.00 kgs 2" Brush @ 40.00 200.00
5.00 kgs 1 1/2" Brush @ 30.00 150.00
5.00 kgs 3/4" Brush @ 20.00 100.00
5.00 kgs 1" Brush @ 25.00 125.00
12.00 kgs Masking Tape # 1 @ 40.00 480.00
Cost of Materials (a) Php 57,275.00

B. Manpower
Qty. Description Unit Cost Amount
1 Foreman for 8 days @ Php 600.00 Php 4,800.00
3 Paintor for 8 days @ Php 500.00 Php 12,000.00
3 laborer for 8 days @ Php 350.00 Php 8,400.00
Cost of Labor Php 25,200.00
ITEM X TOTAL COST Php 82,475.00

SUMMARY
A. DIRECT COST
A.1. Materials Requirement Php 433,098.00
A.2. Labor Requirement 177,125.00
Total Direct Cost Php 610,223.00

B. INDIRECT COST
B.1. O.C.M. (12% of DC) Php 73,226.76 12.000%
B.2. Contractor Profit (10% of DC) 61,022.30
B.3. Contractor Tax 7% (DC + OCM + Profit) 52,113.04 52,113.04
B.4. Mobilization/Demobilization 3,414.90 7,919.47
Total Indirect Cost Php 189,777.00
Total Estimated Project Cost Php 800,000.00 271,000.00

Prepared by: Checked by:

VICENT JOHN A. PAREDES OSCAR JAN M. MASILLONES, CE

Draftsman Engineering Assistant

Recommending Approval: Approved:

ROLAN M. AGUANTA, CE KATRINA JOY H. ORENCIA

Municipal Engineer - OIC Municipal Mayor