Contract Name:

Location:

SUMMARY OF QUANTITIES

Item Description Quantity Unit Unit Cost Bid Amount Percent

(Php) (Php) Weight

B.5 Project Billboard/ Signboard 1.00 each

B.7 Occupational Safety and Health Program 3.00 months
B.9 Mobilization/ Demobilization 1.00 Lumpsum
803(1)a Structure Excavation (Common Soil) 29.05 cu.m.
804(1)b Embankment (from borrow) 64.83 cu.m.
900(7) Reinforced Concrete 39.44 cu.m.
1000(1) Soil Poisoning 5.00 liters
1002(8) Plumbing Fixtures 1.00 Lumpsum
1002(28) Cold Water Lines 1.00 Lumpsum
1003(17) Carpentry and Joinery Works 1.00 Lumpsum
1007(1)b Aluminum Glass Door (Swing Type) 3.44 sq. m.
1008(1)a Aluminum Glass Door (Sliding Type) 25.95 sq. m.
1010(2)a Doors (Flush) 5.59 sq. m.
1010(2)b Doors (Wood Panel) 4.09 sq. m.
1014(1)b2 Pre-Painted Sheets (Above 0.427mm, Rib type, Long Span) 117.45 sq. m.
1016(1)a Water Proofing (Cement Base) 18.77 sq. m.
1027(1) Cement Plaster Finish 567.04 sq. m.
1032(1)a Painting Works (Masonry/ Concrete) 581.45 sq. m.
1032(1)b Painting Works (Wood) 149.67 sq. m.
1046(2)a1 CHB Non Load Bearing (Including Reinforcing Steel, 100mm) 287.02 sq. m.
1046(2)a2 CHB Non Load Bearing (Including Reinforcing Steel, 150mm) 22.65 sq. m.
1047(1) Structural Steel 1.00 lumpsum
1100(30) Conduits, Boxes & Fittings 1.00 Lumpsum
1101(42) Wires and Wiring Devices 1.00 Lumpsum
1102(27) Power Load Center, Switch Gear & Panel Boards 1.00 Lumpsum
1103(1) Lighting Fixtures 1.00 Lumpsum
1200(15)b Oscillating Wall Fan 5.00 sets

TOTAL BID AMOUNT PHP - 0.00%

Prepared by:
Project Name Location: Renovaton/Rehabilitation of Old Warehouse Construction of 4 Classrooms at Aparente St.,
General Santos City

DETAILED ESTIMATES

1.) CONCRETE WORKS

Quantity = 2.14 cu.m
A. Materials
Cement 19.26 bags 225.00 4,333.50
Washed Sand 1.07 cu.m. 350.00 374.50
Gravel 2.14 cu.m. 900.00 1,926.00
Coco lumber 35.00 bd.ft 22.00 770.00
Plywood ordinary, 1/4" x 4' x 8' 4.00 pcs. 250.00 1,000.00
CWN assorted 1.00 kgs 85.00 85.00
8,489.00
B. Labor
Civil Engineer 1 500.00 /day for 2 days 1,000.00
Foreman 1 450.00 /day for 2 days 900.00
Skilled 5 350.00 /day for 2 days 3,500.00
Laborers 12 250.00 /day for 2 days 6,000.00
11,400.00
C. Equipments
Minor Tools 150.00 /day for 2 days 300.00
300.00

D. Total Direct Cost (A+B+C) 20,189.00

E. Indirect Cost (OCM, Profit, VAT) 2,422.68
F. Total Cost (D+E) 22,611.68

2.) CEMENT PLASTER (FLOORING) Class B

Quantity = 10.00 cu. m.

A. Materials
Cement 120.00 bags 210.00 25,200.00
Washed Sand 10.00 cu.m. 350.00 3,500.00
28,700.00
B. Labor
Foreman 1 450.00 /day for 2 days 900.00
Skilled 3 350.00 /day for 2 days 2,100.00
Laborers 2 250.00 /day for 2 days 1,000.00

C. Equipments
One Bagger Mixer 350.00 /day for 1 days 350.00

D. Total Direct Cost (A+B) 26,200.00

E. Indirect Cost (OCM, Profit, VAT) 3,144.00
F. Total Cost (C+D) 29,344.00

3.) CARPENTRY WORKS

Quantity = 1.00 lumpsum

A. Materials
2" x 3" Good Lumber 606.00 bd. ft. 35.00 21,210.00
2" x 2" Good Lumber 249.00 pcs 35.00 8,715.00
Marine Plywood, 1/4" x 4' x 8' 196.00 pcs. 350.00 68,600.00
Assorted Nails 55.00 kgs. 85.00 4,675.00
103,200.00
B. Labor
Foreman 1 450.00 /day for 6 days 2,700.00
Carpenter 5 400.00 /day for 6 days 12,000.00
Labor 4 280.00 /day for 6 days 6,720.00
21,420.00

C. Total Direct Cost (A+B) 124,620.00

D. Indirect Cost (OCM, Profit, VAT) 14,954.40
Project Name Location: Renovaton/Rehabilitation of Old Warehouse Construction of 4 Classrooms at Aparente St.,
General Santos City

E. Total Cost (C+D) 139,574.40

4.) ALUMINUM GLASS WINDOW (SLIDING TYPE)

Quantity = 4.00 sets

A. Materials
2.4m x 1.2m Sliding Window 4.00 set 6,000.00 24,000.00
24,000.00
B. Labor
Skilled 3 450.00 /day for 1 days 1,350.00
Labor 1 250.00 /day for 1 days 250.00
1,600.00

C. Total Direct Cost (A+B) 25,600.00

D. Indirect Cost (OCM, Profit, VAT) 3,072.00
E. Total Cost (C+D) 28,672.00

5.) DOORS (FLUSH)

Quantity = 8.00 sets

A. Materials
1.0m x 2.1m Flush Door 8.00 set 1,150.00 9,200.00
9,200.00
B. Labor
Skilled 1 450.00 /day for 1 days 450.00
Skilled 4 350.00 /day for 2 days 2,800.00
Labor 4 280.00 /day for 2 days 2,240.00
5,040.00

C. Total Direct Cost (A+B) 14,240.00

D. Indirect Cost (OCM, Profit, VAT) 1,708.80
E. Total Cost (C+D) 15,948.80

6.) REPLACEMENT OF OLD GUTTER

Quantity = 20.00 ln. m.

A. Materials
Pre-Formed Gutter, guage 40 9.00 pcs 190.00 1,710.00
Rivets 90.00 pcs 3.00 270.00
Roof Sealant 5.00 pcs 98.00 490.00
1,710.00
B. Labor
Foreman 1 450.00 /day for 3 days 1,350.00
Skilled 3 350.00 /day for 3 days 3,150.00
Labor 5 280.00 /day for 3 days 4,200.00
7,350.00

C. Total Direct Cost (A+B) 9,060.00

D. Indirect Cost (OCM, Profit, VAT) 1,087.20
E. Total Cost (C+D) 10,147.20

7.) ELECTRICAL WORKS

Quantity = 1.00 lumpsum

A. Materials
20w Flousrescent w/ complete accessories 4.00 set 640.00 2,560.00
Panel Board 1.00 pcs. 900.00 900.00
Circuit Breaker 6.00 pcs. 350.00 2,100.00
2.0 mm2 THHN Stranded Wire 350.00 ln.m. 45.00 15,750.00
Convenvience Outlet 8.00 pcs. 210.00 1,680.00
20mm Φ PVC pipe 60.00 pcs. 55.00 3,300.00
RSC 1.00 pcs. 200.00 200.00
Entrance Cap 1.00 pcs. 90.00 90.00
Project Name Location: Renovaton/Rehabilitation of Old Warehouse Construction of 4 Classrooms at Aparente St.,
General Santos City

Junction Box 10.00 pcs. 35.00 350.00

Utility Box 10.00 pcs. 35.00 350.00
Grounding Rod 1.00 pcs. 900.00 900.00
Aircon Convenvience Outlet 4.00 pcs. 310.00 1,240.00
2-Gang Switch 4.00 pcs. 185.00 740.00
Electrical Tape 12.00 pcs. 45.00 540.00
30,700.00
B. Labor
Foreman 1 450.00 /day for 5 days 2,250.00
Skilled 3 350.00 /day for 5 days 5,250.00
Labor 2 250.00 /day for 5 days 2,500.00
10,000.00

D. Total Direct Cost (A+B+C) 40,700.00

E. Indirect Cost (OCM, Profit, VAT) 4,884.00
F. Total Cost (D+E) 45,584.00

8.) PAINTING WORKS

Quantity = 1.00 lumpsum

A. Materials
Enamel Flat Wall 15.00 gal. 550.00 8,250.00
Enamel Semi Gloss 30.00 gal. 550.00 16,500.00
Paint Thinner 15.00 gal. 350.00 5,250.00
Acri. Color 15.00 qrt. 150.00 2,250.00
32,250.00
B. Labor
Foreman 1 450.00 /day for 12 days 5,400.00
Skilled 6 350.00 /day for 12 days 25,200.00
Labor 2 250.00 /day for 12 days 6,000.00
30,600.00

C. Total Direct Cost (A+B) 62,850.00

D. Indirect Cost (OCM, Profit, VAT) 7,542.00
E. Total Cost (C+D) 70,392.00

TOTAL Php 362,274.08

Submitted by: Concurred by:

Owner