Republic of the Philippines

Agusan del Sur State College of Agriculture and Technology ( ASSCAT )

Bunawan, Agusan del sur

SUMMARY OF WORKS
26-Mar-19
Name of Project: Appropriation:
Construction of Speech Laboratory Building 5,000,000.00
Project Category: Source of Funds:
Infrastructure GAA 2020
Project Description : Calendar days to complete:
1 unit , 1- storey building ( 14.00 x 18.00 m ) 150 CD
Location:
Asscat, Bunawan, Agusan del Sur

WORK ITEM Percentage Qty. Unit Unit Cost TOTAL

(%)
I MOB./ DEMOBILIZATION Err:509 1.00 sq.m. 35,000.00 35,000.00
IISITE WORKS Err:509 915.957 sq.m. 236.19 216,335.63
IIIEARTHWORKS (EXCAVATION) Err:509 690.99 cu.m 313.08 216,335.63
IV EMBANKMENT Err:509 864.00 cu.m 699.35 604,240.00
V CONCRETE WORKS
a. Footing Err:509 180.00 cu.m 29,603.93 5,328,708.00
b. Column Err:509 54.50 cu.m 67,972.84 3,704,519.70
c. Tie Beam Err:509 79.65 cu.m 28,199.37 2,246,181.00
d. Roof Beam Err:509 95.29 cu.m 17,258.95 1,644,601.00
e. Slab Err:509 283.33 cu.m 19,450.64 5,510,974.00
VI MASONRY WORKS Err:509 2102.12 sq.m. 1,158.99 2,436,341.32
VII TILE WORKS Err:509 180 sq.m. 23,231.94 4,181,749.67
VIII PAINTING WORKS Err:509 480 sq.m. 2,084.69 1,000,650.00
IX PLUMBING WORKS Err:509 1 lot 554,246.00 554,246.00
X ELECTRICAL WORKS Err:509 1 lot ### 1,381,800.00
XI GLASS WORKS & DOORS Err:509 1 lot Err:509 Err:509
XII SEPTIC VAULTS AND SIDE DRAINAGE Err:509 18 cu.m 13,944.39 250,999.00
XIII ROOFING WORKS Err:509 220 sq.m. Err:509 Err:509
XIV CEILING WORKS Err:509 1655 sq.m. 1,010.52 1,672,405.00
XV RAILING WORKS Err:509 1 lot 525,000.00 525,000.00
SPL-1 PROJECT BILLBOARD Err:509 1 lot 7,735.00 7,735.00
SPL-2 BUILDING PERMIT Err:509 1 lot 40,000.00 40,000.00
TOTAL DIRECT COST Err:509 Err:509
N
Prepared by: o Checked by:
t
e
JOEL II M. EBIN, ABE RAM B. CALDEO, C.E
d
Staff/
b Project Engineer Director
y Plant & Development
Physical Physical Plant & Development
:

Reviewed by: Noted by :

E
RODULFOl A. MACALAM, M. Eng'g. ELIZER C. BARRIOS, MSci.
s
Infrastructure Certifiyng Officer Director
i
e Planning Office
M
.
B
o
n
o
c
a
n
,
M
P
A
O
I
C
-
C
h
i
e
f
A
d
m
i
n
i
s
t
r
a
ti
v
e
O
ff
i
c
e
r
 Republic of the Philippines
Agusan del Sur State College of Agriculture and Technology ( ASSCAT )
Bunawan, Agusan del sur

SUMMARY OF WORKS
26-Mar-19
Name of Project: Appropriation:
Construction of Speech Laboratory Building 5,000,000.00
Project Category: Source of Funds:
Infrastructure GAA 2020
Project Description : Calendar days to complete:
1 unit , 1- storey building ( 14.00 x 18.00 m ) 150 CD
Location:
Asscat, Bunawan, Agusan del Sur

WORK ITEM Qty. Unit Unit Cost TOTAL

Percent
age (%)
I MOB./ DEMOBILIZATION Err:509 1.00 sq.m. 35,000.00 35,000.00
II SITE WORKS Err:509 915.957 sq.m. 236.19 216,335.63
III EARTHWORKS (EXCAVATION) Err:509 690.99 cu.m 313.08 216,335.63
IV EMBANKMENT Err:509 864.00 cu.m 699.35 604,240.00
V CONCRETE WORKS
a. Footing Err:509 180.00 cu.m 29,603.93 5,328,708.00
b. Column Err:509 54.50 cu.m 67,972.84 3,704,519.70
c. Tie Beam Err:509 79.65 cu.m 28,199.37 2,246,181.00
d. Roof Beam Err:509 95.29 cu.m 17,258.95 1,644,601.00
e. Slab Err:509 283.33 cu.m 19,450.64 5,510,974.00
VI MASONRY WORKS Err:509 2102.12 sq.m. 1,158.99 2,436,341.32
VII TILE WORKS Err:509 180 sq.m. 23,231.94 4,181,749.67
VIII PAINTING WORKS Err:509 480 sq.m. 2,084.69 1,000,650.00
IX PLUMBING WORKS Err:509 1 lot 554,246.00 554,246.00
X ELECTRICAL WORKS Err:509 1 lot 1,381,800.00 1,381,800.00
XI GLASS WORKS & DOORS Err:509 1 lot Err:509 Err:509
XII SEPTIC VAULTS AND SIDE DRAINAGE Err:509 18 cu.m 13,944.39 250,999.00
XIII ROOFING WORKS Err:509 220 sq.m. Err:509 Err:509
XIV CEILING WORKS Err:509 1655 sq.m. 1,010.52 1,672,405.00
XV RAILING WORKS Err:509 1 lot 525,000.00 525,000.00
SPL-1 PROJECT BILLBOARD Err:509 1 lot 7,735.00 7,735.00
SPL-2 BUILDING PERMIT Err:509 1 lot 40,000.00 40,000.00
TOTAL DIRECT COST Err:509 Err:509
N
Prepared by: o Checked by:
t
JOEL II MedEBIN, ABE RAM B. CALDEO, C.E
Staff/ Site
b Engineer Director
Physical Planty & Development Physical Plant & Development
:

Reviewed by: Noted by :

E
l
RODULFO A. MACALAM,
s M. Eng'g. ELIZER C. BARRIOS, MSci.
Infrastructure Certifiyng
i Officer Director
e Planning Office
M
.
B
o
n
o
c
E
l
s
i
e
M
.
B
o
n
o
c
a
n
,
M
P
A
O
I
C
-
C
h
i
e
f
A
d
m
i
n
i
s
t
r
a
ti
v
e
O
ff
i
c
e
r
 AGUSAN DEL SUR STATE COLLEGE OF AGRICULTURE AND TECHNOLOGY
P-1, San Teodoro, Bunawan, Agusan del Sur 8506
website: www.asscat.edu.ph
e-mail address: op@asscat.edu.ph
mobile no: +639483679266

__________________________________________________________________________________________________________________________________________

DETAILED ESTIMATE

Road Network Development_Orchard - Oil Palm Plantation - NRJ ( Phase I )

Project :
Location : ASSCAT, Bunawan, Agusan del Sur
Project Cost : Php. 45,000,000.00
Subject : Bill of Materials and Estimates
12-Feb-22

Item Description Qty. Unit Unit Material Labor Amount

No. Cost Cost Cost

I. Mob. /Demob. 1 lot 35,000.00 35,000.00 35,000.00

II. SITE WORKS 915.957 sq.m.

a. Site Preparation
100pcs- 2" x 2" x 12' Lawaan Lumber 400 bd.Ft. 30.00 12,000.00 4,800.00 16,800.00
150pcs- 1" x 2" x 12' Lawaan Lumber 300 bd.Ft. 30.00 9,000.00 3,600.00 12,600.00
Nylon String 5 rolls 40.00 200.00 80.00 280.00
Assorted CW Nails 100 kgs. 85.00 8,500.00 3,400.00 11,900.00
Sub-Total 29,700.00 11,880.00 41,580.00

III EARTHWORKS (EXCAVATION) 691 cu.m

a. Column Footing 296.40 cu.m 550.00 163,020.00
b. Tie Beam 72.00 cu.m 550.00 39,600.00
c. Septic Vault 24.94 cu.m 550.00 13,715.63
Sub-Total 216,335.63
d. Equipment Rental with Operator and Fuel
Excavator, Backhoe 5.00 days 1200 6,000.00 - 6,000.00
DumpTruck 5.00 days 1200 6,000.00 - 6,000.00
Sub-Total 12,000.00 - 12,000.00

IV BACKFILL 864.00 cu.m

Backfill Materials, cohesive soil / borrow 664.00 cu.m 650 431,600.00 172,640.00 604,240.00
Backfill Materials, limestone max size
75mm 200.00 cu.m 1200 240,000.00 96,000.00 336,000.00
671,600.00 268,640.00 940,240.00

Equipment Rental with Operator and Fuel

Backhoe, Excavator 9.00 days 1200 10,800.00 - 10,800.00
Pavement Roller with Vibrator 9.00 days 1200 10,800.00 - 10,800.00
Dump Truck 9.00 days 1200 10,800.00 - 10,800.00
Sub-Total 32,400.00 - 32,400.00

V CONCRETE WORKS 763.30 cu.m

a. FOOTING 180.00 cu.m

Portland Cement, Type-1, 40kg 1750 bags 300.00 525,000.00 210,000.00 735,000.00
Washed and Screened Sand 104 cu.m 1,200.00 124,800.00 49,920.00 174,720.00
Washed and Screened Gravel, max size 25mm 207.00 cu.m 1,400.00 289,800.00 115,920.00 405,720.00

Page 4 of 67
Coarse Gravel Bed, max. size 50mm 75.00 cu.m 1,400.00 105,000.00 42,000.00 147,000.00
Deformed Reinforcing Steel Bar, 20 mm Dia. x
6m, Grade 60 42,366.00 kgs 65.00 2,753,790.00 1,101,516.00 3,855,306.00
Tie Wire (#16) 87.00 kgs 90.00 7,830.00 3,132.00 10,962.00
Sub-Total 3,806,220.00 1,522,488.00 5,328,708.00

Page 5 of 67
b. COLUMN 54.50 cu.m
Portland Cement, Type-1, 40kg 530 bags 300.00 159,000.00 63,600.00 222,600.00
Washed and Screened Sand 31 cu.m 1,200.00 37,200.00 14,880.00 52,080.00
Washed and Screened Gravel, max size 20mm 63 cu.m 1,400.00 88,200.00 35,280.00 123,480.00
Deformed Reinforcing Steel Bar, 20 mm Dia. x
6m, Grade 60 26,016.00 kgs 65.00 1,691,040.00 676,416.00 2,367,456.00
Deformed Reinforcing Steel Bar, 10 mm Dia. x
6m, Grade 40 4,023.00 kgs 50.00 201,150.00 80,460.00 281,610.00
Tie Wire (#16) 239.95 kgs 90.00 21,595.50 8,638.20 30,233.70
1/2"x4'x8' Ord. Plywood 429 sheets 720.00 308,880.00 123,552.00 432,432.00
2"x2" Lawaan Lumber 3880 bd.ft 30.00 116,400.00 46,560.00 162,960.00
2"x3" Lawaan Lumber 618 bd.ft 30.00 18,540.00 7,416.00 25,956.00
CW Nails (assorted) 48 kgs 85.00 4,080.00 1,632.00 5,712.00
Sub-Total 2,646,085.50 1,058,434.20 3,704,519.70

c. TIE BEAM 79.65 cu.m

Portland Cement, Type-1, 40kg 774 bags 300.00 232,200.00 92,880.00 325,080.00
Washed and Screened Sand 50 cu.m 1,200.00 60,000.00 24,000.00 84,000.00
Washed and Screened Gravel, max size 20mm 100 cu.m 1,400.00 140,000.00 56,000.00 196,000.00
Deformed Reinforcing Steel Bar, 20 mm Dia. x
6m, Grade 60 11,518.00 kgs 65.00 748,670.00 299,468.00 1,048,138.00
Deformed Reinforcing Steel Bar, 10 mm Dia. x
6m, Grade 40 2,713.00 kgs 50.00 135,650.00 54,260.00 189,910.00
Tie Wire (#16) 53.00 kgs 90.00 4,770.00 1,908.00 6,678.00
1/2"x4'x8' Ord. Plywood 254 sheets 720.00 182,880.00 73,152.00 256,032.00
812 - 2"x2" Lawaan Lumber 3,248.00 bd.ft 30.00 97,440.00 38,976.00 136,416.00
Astd. CW Nails 33 kgs 85.00 2,805.00 1,122.00 3,927.00
Sub-Total 1,604,415.00 641,766.00 2,246,181.00

d. SECOND FLOOR BEAM 95.29 cu.m

Portland Cement, Type-1, 40kg 926 bags 300.00 277,800.00 111,120.00 388,920.00
Washed and Screened Sand 60 cu.m 1,200.00 72,000.00 28,800.00 100,800.00
Washed and Screened Gravel, max size 20mm 119 cu.m 1,400.00 166,600.00 66,640.00 233,240.00
Deformed Reinforcing Steel Bar, 20 mm Dia. x
6m, Grade 60 5,093.00 kgs 65.00 331,045.00 132,418.00 463,463.00
Deformed Reinforcing Steel Bar, 10 mm Dia. x
6m, Grade 40 1,198.00 kgs 50.00 59,900.00 23,960.00 83,860.00
Tie Wire (#16) 62 kgs 90.00 5,580.00 2,232.00 7,812.00
Marine Plywood, 4' x 8' x 6mm thk 64 sheets 720.00 46,080.00 18,432.00 64,512.00
2"x2" Lawaan Lumber 6,075.00 bd.ft 30.00 182,250.00 72,900.00 255,150.00
2"x3" Lawaan Lumber 857.5 bd.ft 30.00 25,725.00 10,290.00 36,015.00
Assorted CW Nails 91 kgs 85.00 7,735.00 3,094.00 10,829.00
Sub-Total 1,174,715.00 469,886.00 1,644,601.00

e. ROOF BEAM 70.53 cu.m

Portland Cement, Type-1, 40kg 686 bags 300.00 205,800.00 82,320.00 288,120.00
Washed and Screened Sand 41 cu.m 1,200.00 49,200.00 19,680.00 68,880.00
Washed and Screened Gravel, max size 20mm 81 cu.m 1,400.00 113,400.00 45,360.00 158,760.00
Deformed Reinforcing Steel Bar, 20 mm Dia. x
6m, Grade 60 3,905.00 kgs 65.00 253,825.00 101,530.00 355,355.00
Deformed Reinforcing Steel Bar, 10 mm Dia. x
6m, Grade 40 1,198.00 kgs 50.00 59,900.00 23,960.00 83,860.00
Tie Wire (#16) 72 kgs 90.00 6,480.00 2,592.00 9,072.00
Marine Plywood, 4' x 8' x 6mm thk 56 sheets 720.00 40,320.00 16,128.00 56,448.00
2"x2" Lawaan Lumber (246.25) bd.ft 30.00 (7,387.50) (2,955.00) (10,342.50)
2"x3" Lawaan Lumber 257.25 bd.ft 30.00 7,717.50 3,087.00 10,804.50
Assorted CW Nails 108 kgs 85.00 9,180.00 3,672.00 12,852.00
Sub-Total 738,435.00 295,374.00 1,033,809.00

f. SLAB 283.33 cu.m

Portland Cement, Type-1, 40kg 2,754.00 bags 300.00 826,200.00 330,480.00 1,156,680.00

Page 6 of 67
Washed and Screened Sand 163.00 cu.m 1,200.00 195,600.00 78,240.00 273,840.00
Washed and Screened Gravel, max size 25mm 354.00 cu.m 1,400.00 495,600.00 198,240.00 693,840.00
Coarse Gravel Bed, max. size 50mm 198.00 cu.m 1,500.00 297,000.00 118,800.00 415,800.00
Deformed Reinforcing Steel Bar, 12 mm Dia. x
6m, Grade 40 41,443.00 kgs 50.00 2,072,150.00 828,860.00 2,901,010.00

Tie Wire (#16) 554.00 kgs 90.00 49,860.00 19,944.00 69,804.00

Sub-Total 3,936,410.00 1,574,564.00 5,510,974.00

Page 7 of 67
g. Canopy and Gutter 210.00 lm
Portland Cement, Type-1, 40kg 904.00 bags 300.00 271,200.00 108,480.00 379,680.00
Washed and Screened Sand 60.00 cu.m 1,200.00 72,000.00 28,800.00 100,800.00
Washed and Screened Gravel, max size 20mm 117.00 cu.m 1,400.00 163,800.00 65,520.00 229,320.00
Deformed Reinforcing Steel Bar, 12 mm Dia. x
6m, Grade 40 3,677.00 kgs 50.00 183,850.00 73,540.00 257,390.00
Tie Wire (#16) 50.00 kgs 90.00 4,500.00 1,800.00 6,300.00
Sub-Total 695,350.00 278,140.00 973,490.00

h. Equipment Rental with Operator and Fuel 1.00 lot

One-Bagger Mixer, 2-units 20.00 days 1200 48,000.00 - 48,000.00
Concrete Vibrator, 2-units 20.00 days 600 24,000.00 - 24,000.00
Bar Bender, 2-units 20.00 days 600 24,000.00 - 24,000.00
Bar Cutter, 2-units 20.00 days 600 24,000.00 - 24,000.00
Electric Grinder, 2-units 20.00 days 600 24,000.00 - 24,000.00
Sub-Total 144,000.00 - 144,000.00

VI MASONRY WORKS 2,102.12 sq.m.

Concrete Hollow Block, 100mm x 200mm x 400 28,904 pcs 15.00 433,562.25 173,424.90 606,987.15
Deformed Reinforcing Steel Bar, 12 mm Dia. x
6m, Grade 40 (for Horizontal & Vertical Bars) 4,770.00 kgs 50.00 238,500.00 95,400.00 333,900.00
Portland Cement, Type-M, 40kg 2,114.00 bags 300.00 634,200.00 253,680.00 887,880.00
Washed and Screened Sand 151.00 cu.m 1,200.00 181,200.00 72,480.00 253,680.00
Washed and Screened Gravel, max size 20mm 168.00 cu.m 1,400.00 235,200.00 94,080.00 329,280.00
Tie Wire (#16) 38.79 kgs 90.00 3,491.55 1,396.62 4,888.17
91pcs-2"x2" Lawaan Lumber 265.00 bdft. 30.00 7,950.00 3,180.00 11,130.00
44pcs-2"x3" Lawaan Lumber 148.00 bdft. 30.00 4,440.00 1,776.00 6,216.00
Assorted CW Nails 20.00 kgs 85.00 1,700.00 680.00 2,380.00
Sub-Total 1,740,243.80 696,097.52 2,436,341.32

VII TILE WORKS 2,426.66 sq.m. 174 sq.m. 2,600.66

Ceramic Floor Tiles, Mariwasa 0.60m x 0.60m 7,281.16 pcs. 277.00 2,016,881.32 806,752.53 2,823,633.85
Ceramic Tiles, Mariwasa 0.30m x 0.30m 2,088.00 pcs. 85.00 177,480.00 70,992.00 248,472.00
Granite, 0.6m x 2.4m Toilet Counter tops 4.00 lot 32,000.00 128,000.00 51,200.00 179,200.00
Tile Grout / Joint Filler 134.93 bags 145.00 19,565.50 7,826.20 27,391.70
Portland Cement, Type-1, 40kg 1,346.00 bags 300.00 403,800.00 161,520.00 565,320.00
Tile Trim / Cove 620.40 lengths 110.00 68,244.00 27,297.60 95,541.60
Tile Adhesive 90.29 bags 660.00 59,593.23 23,837.29 83,430.52
Washed and Screened Sand 94.50 cu.m. 1,200.00 113,400.00 45,360.00 158,760.00
2,986,964.05 1,194,785.62 4,181,749.67

VIII PAINTING WORKS 6,321.85 sq.m.

Concrete Nuetralizer 145 gal. 300 43,500.00 17,400.00 60,900.00
Flat Wall Latex White Primer 145 gal. 850 123,250.00 49,300.00 172,550.00
Acrylic Gloss Latex 290 gal. 900 261,000.00 104,400.00 365,400.00
Paint Thinner 312 liters 300 93,600.00 37,440.00 131,040.00
Primer White Enamel 63 gal. 900 56,700.00 22,680.00 79,380.00
Flat Wall Enamel White 126 gal. 900 113,400.00 45,360.00 158,760.00
Paint Brush # 4,2 20 pcs. 145.00 2,900.00 1,160.00 4,060.00
Roller brush w/pan 20 pcs. 240.00 4,800.00 1,920.00 6,720.00
Sand Paper 200 pcs. 78.00 15,600.00 6,240.00 21,840.00
Sub-Total 714,750.00 285,900.00 1,000,650.00

Page 8 of 67
 IX PLUMBING WORKS 1 lot
Porcelain Water Closet, Elongated latest design
with Complete Accessories including
flushometer valve, American Std. or Equivalent,
Flange/Bolted 24 sets 6,000.00 144,000.00 57,600.00 201,600.00
Porcelain MaleConnection
Urinal, Elongated with Complete
Accessories including flushometer valve,
American Std Holder,
or Equivalent 16 sets 3,430.00 54,880.00 21,952.00 76,832.00
Tissue Paper Chrome / Stainless Latest
Design 24 pcs 300.00 7,200.00 2,880.00 10,080.00
Bidet Spray, Chrome / Stainless Latest Design,
Complete Accessories 24 sets 1,500.00 36,000.00 14,400.00 50,400.00
PVC Orange, Sanitary pipes 2,3,4 130 lgth. 300.00 39,000.00 15,600.00 54,600.00
Porcelain Lavatory, Latest Design with
Complete Accessories including faucet and
trap, American Standard or Equivalent 24 sets 2,500.00 60,000.00 24,000.00 84,000.00
Service Faucets, Chrome / Stainless Latest Des 4 pcs 110.00 440.00 176.00 616.00
PVC Blue Pipe, 1/2-inch dia. x 3m 36 lgth. 210.00 7,560.00 3,024.00 10,584.00
PVC Blue Pipe, 3/4-inch dia. x 3m 50 lgth. 210.00 10,500.00 4,200.00 14,700.00
PVC coupling, 1/2" diameter 20 pcs 115.00 2,300.00 920.00 3,220.00
Pipe Clamp w/ Concrete Nail, 1/2" 15 kg 130.00 1,950.00 780.00 2,730.00
PVC Coupling, 2" diameter 20 pcs 125.00 2,500.00 1,000.00 3,500.00
PVC Tee, 4" diameter 15 pcs 150.00 2,250.00 900.00 3,150.00
PVC Cement 250 ml 10 can 320.00 3,200.00 1,280.00 4,480.00
PVC Orange Cleanout 3" and 4" with complete a 5 pcs 170.00 850.00 340.00 1,190.00
Floor Drain, 4"x4" Stainless 40 pcs 90.00 3,600.00 1,440.00 5,040.00
Soap Holder, Stainless Steel 24 pcs 90.00 2,160.00 864.00 3,024.00
PVC Solvent 10 cans 250.00 2,500.00 1,000.00 3,500.00

Other Fittings&pvc accessories 1 lot 15,000.00 15,000.00 6,000.00 21,000.00

Sub-Total 395,890.00 158,356.00 554,246.00

X ELECTRICAL WORKS 1 lot

Electrical (See detail) 1 lot 1,381,800.000 987,000.00 394,800.00 1,381,800.00

Sub-Total 987,000.00 394,800.00 1,381,800.00

XI GLASS WINDOWS AND DOORS 1 lot

Glass Mirror, 0.60m x 2.4m latest design for Toil 4 lot 18,200.000 52,000.00 20,800.00 72,800.00
Aluminum Roll-up Door, manual latest design 50 sq.m 8,820.000 315,000.00 126,000.00 441,000.00

Doors and Windows, latest design 1 lot 532,000.000 380,000.00 152,000.00 532,000.00
Sub-Total 747,000.00 298,800.00 1,045,800.00

XII SEPTIC VAULTS 1 lot

Portland Cement, Type-1, 40kg 205 bags 300.00 61,500.00 24,600.00 86,100.00
Washed and Screened Sand 11 cu.m. 1,200.00 13,200.00 5,280.00 18,480.00
Washed and Screened Gravel, max size 20mm 23 cu.m. 1,400.00 32,200.00 12,880.00 45,080.00
Coarse Gravel Bed, max size 50mm 15 pcs 1,500.00 22,500.00 9,000.00 31,500.00
Concrete Hollow Block, 100mm x 200mm x 400 1793 pcs 15.00 26,895.00 10,758.00 37,653.00
Deformed Reinforcing Steel Bar, 12 mm Dia. x
6m, Grade 40 (for Horizontal & Vertical Bars) 40 pcs 400.00 16,000.00 6,400.00 22,400.00
Tie Wire (#16) 3 kg 90.00 270.00 108.00 378.00
Lawaan Lumber, 2"x2" - 60pcs 200 bd.ft. 30.00 6,000.00 2,400.00 8,400.00
Rainwater Collector Tanks 1 set 720.00 720.00 288.00 1,008.00
Sub-Total 179,285.00 71,714.00 250,999.00

XIII ROOFING WORKS 1655 sq.m.

Rib-type Color Roofing, Beige, GA 24
1655 sq.m 750.00 1,241,250.00 496,500.00 1,737,750.00
welding rod, E60xx 20kg 25 boxes 2,500.00 62,500.00 25,000.00 87,500.00
Tekscrew 1 lot 8,000.00 8,000.00 3,200.00 11,200.00
Roof Sealant 1 lot 6,000.00 6,000.00 2,400.00 8,400.00
Gusset Plate, 6mm thick 1 lot 60,000.00 60,000.00 24,000.00 84,000.00
Angular Bar 50mm x 50mm x 6mm thk, Grade 6 1 lot 550,000.00 550,000.00 220,000.00 770,000.00
Angular Bar 75mm x 75mm x 6mm thk, Grade 6 1 lot 420,000.00 420,000.00 168,000.00 588,000.00

Page 9 of 67
C-Purlins, 150mm x 50mm x 1.2mm thk, 6m 200 pcs 2,100.00 420,000.00 168,000.00 588,000.00
C-Purlins, 150mm x 50mm x 1.2mm thk, 6m 200 pcs 2,100.00 420,000.00 168,000.00 588,000.00
Cross Bracing, Plain Round Bar Grade 60,
16mm dia x 6m 228 pcs 620.00 141,360.00 56,544.00 197,904.00
Turn Buckle 160 pcs 225.00 36,000.00 14,400.00 50,400.00
Sagrods, 465mm x 12mm dia Plain Round Bar
with standard nuts and washers at both ends 320 pcs 115.00 36,800.00 14,720.00 51,520.00
Base Plate, 6mm thick 1 lot 60,000.00 60,000.00 24,000.00 84,000.00
Sub-Total 3,461,910.00 1,384,764.00 4,846,674.00

Page 10 of 67
 Equipment Rental with Operator and Fuel
Electric Drill 20.00 days 600 24,000.00 - 24,000.00
Welding Machine 30.00 days 1200 72,000.00 - 72,000.00
Bar Bender 30.00 days 600 36,000.00 - 36,000.00
Bar Cutter 30.00 days 600 36,000.00 - 36,000.00
Sub-Total 168,000.00 - 168,000.00

XIV CEILING WORKS 2000 sq.m.

Rod Suspension hanger w/ adjustment spring 170 length 110.00 18,700.00 7,480.00 26,180.00
Metal Double Furring Channel (Nailer) 750 length 230.00 172,500.00 69,000.00 241,500.00
Metal Carrying Channel (Joist) 850 length 200.00 170,000.00 68,000.00 238,000.00
Wall Angle 160 length 110.00 17,600.00 7,040.00 24,640.00
Fiber Cement Ceilling Board, 4' x 8' x 9mm
thick Moisture resistant 800 pcs. 980.00 784,000.00 313,600.00 1,097,600.00
Revits 85 boxes 250.00 21,250.00 8,500.00 29,750.00
Concrete Nail 15 kgs. 85.00 1,275.00 510.00 1,785.00
Wire Clip, Pre-formed 370 pcs 25.00 9,250.00 3,700.00 12,950.00
Sub-Total 1,194,575.00 477,830.00 1,672,405.00

XV METAL WORKS 1 lot

Glass, Aluminum and Railing Works ( See Detail 1 lot 525,000.00 375,000.00 150,000.00 525,000.00
Sub-Total 375,000.00 150,000.00 525,000.00

XVI CONSTRUCTION SAFETY AND HEALTH PROGRAM

Rubber Boots / Shoes 70.00 pcs 750 52,500.00 21,000.00 73,500.00
Rubberized Gloves 70.00 pcs 450 31,500.00 12,600.00 44,100.00
Hard Hats / Helmets 70.00 pcs 750 52,500.00 21,000.00 73,500.00
LED Flashlights 12.00 pcs 600 7,200.00 2,880.00 10,080.00
Rain Coats / Jackets 70.00 pcs 790 55,300.00 22,120.00 77,420.00
Safety Mask 50.00 box 85 4,250.00 1,700.00 5,950.00
Reflectorized Vest 90.00 pcs 120 10,800.00 4,320.00 15,120.00
Safety Goggles 35.00 pcs 528 18,480.00 7,392.00 25,872.00
Medicine Kit, complete set 2.00 sets 4000 8,000.00 3,200.00 11,200.00
Safety Harness 25.00 sets 2136 53,400.00 21,360.00 74,760.00
Thermal Scanner 2.00 pcs 550 1,100.00 440.00 1,540.00
Alcohol, 70% Solution 18.00 gal 200 3,600.00 1,440.00 5,040.00
Hand Soap 36.00 box 86.9098 3,128.75 1,251.50 4,380.25
Foot Sanitizer 4.00 units 1200 4,800.00 1,920.00 6,720.00
Caution Tape 60.00 rolls 250 15,000.00 6,000.00 21,000.00
Safety Officer, Part-time 1.00 lot 85000 85,000.00 34,000.00 119,000.00
Sub-Total 406,558.75 162,623.50 569,182.25

SPL-1 Project Billboard 1 lot

1/2" thk x 4' x 8' Ordinary Plywood 2 sheets 720.00 1,440.00 576.00 2,016.00
20pcs- 2"x2" Lawaan Lumber 80 bd.ft. 35.00 2,800.00 1,120.00 3,920.00
Asstd. CW Nails 1 kg 85.00 85.00 34.00 119.00
Tarpauline 4x8 feet 2 pcs 600.00 1,200.00 480.00 1,680.00
Sub-Total 5,525.00 2,210.00 7,735.00

SPL-2 Building Permit/Structural Consultancy 1 lot 40,000.00 40,000.00

(Engrs.(C.E,MP, PROF.ELECT.) Signatures
ASSCAT LOGO, STAINLESS STEEL
SPL-3 SIGNAGE, ELECTRONIC ROOM
SIGNAGES 1 lot 35,400.00 14,160.00 49,560.00

Sub-Total 356,400.00 28,533,032.10 11,704,548.47 40,593,980.57

GRAND TOTAL 40,593,980.57

Prepard by: Checked and Reviewed by:

JOSEPH P. ANSANO RAM B. CALDEO,C.E.

Project Engineer Director
Infrastructure and other Physical Facilities Infrastructure and other Physical Facilities

Noted:

Page 11 of 67
 CARMELO S. LLANTO, Ph.D.
Vice President for Administration
Finance and Planning
_______________________________________________________________________________________________________________________

ASSCAT at its BEST

Balance | Empowered | Selfless | Trustworthy

Page 12 of 67
 AGUSAN DEL SUR STATE COLLEGE OF AGRICULTURE AND TECHNOLOGY
P-1, San Teodoro, Bunawan, Agusan del Sur 8506
website: www.asscat.edu.ph
e-mail address: op@asscat.edu.ph
mobile no: +639483679266
__________________________________________________________________________________________________________________________________________

DETAILED ESTIMATE
Project : Road Network Development_Orchard - Oil Palm Plantation - NRJ ( Phase I )
Location : ASSCAT, Bunawan, Agusan del Sur
Project Cost : Php. 62,506,291.00
Subject : Bill of Materials and Estimates
12-May-22

Item Description Qty. Unit Unit Material Labor Amount

No. Cost Cost Cost
I GENERAL REQUIREMENTS
I- a Mobilization / Demobilization 1 lot 442500 442,500.00 442,500.00
Sub-Total - 442,500.00 442,500.00
Project Billboard and
I- b
Informative Signages 5.76 sq.m
Ordinary Plywood, 4' x 8' x 1/2" thk 2 sheets 720.00 1,440.00 576.00 2,016.00
Lawaan Lumber, 2"x2" - 20pcs 80 bd.ft. 35.00 2,800.00 1,120.00 3,920.00
Common Wire Nails, Assorted 1 kg 85.00 85.00 34.00 119.00
Tarpauline Sheet, 4' x 8' 2 pcs 600.00 1,200.00 480.00 1,680.00
Consumables and minor tools 1 lot 6,000.00 6,000.00 2,400.00 8,400.00
Signages, reflective type 1 lot 25,000.00 25,000.00 10,000.00 35,000.00
Sub-Total 36,525.00 14,610.00 51,135.00
I- c Survey and Staking 9,900 sq.m
Lawaan Lumber, 2"x2"x12'- 200pcs 1,600 bd.Ft. 35.00 56,000.00 22,400.00 78,400.00
Lawaan Lumber, 1"x2"x12'- 300pcs 600 bd.Ft. 35.00 21,000.00 8,400.00 29,400.00
Nylon String 16 rolls 40.00 640.00 256.00 896.00
Consummables and minor tools 1 lot 15,000.00 15,000.00 6,000.00 21,000.00
Common Wire Nails, Assorted 50 kgs. 85.00 4,250.00 1,700.00 5,950.00
Sub-Total 96,890.00 38,756.00 135,646.00

I- d Construction Safety and

Health Program 150 days
Rubber Boots / Shoes 21 pcs 750 15,750.00 6,300.00 22,050.00
Hard Hats / Helmets with Head Gear 36 pcs 750 27,000.00 10,800.00 37,800.00
LED Flashlights 9 pcs 600 5,400.00 2,160.00 7,560.00
Rain Coats / Jackets 21 pcs 790 16,590.00 6,636.00 23,226.00
Safety Mask 50 box 85 4,250.00 1,700.00 5,950.00
Reflectorized Vest 50 pcs 150 7,500.00 3,000.00 10,500.00
Safety Goggles 30 pcs 300 9,000.00 3,600.00 12,600.00
Medicine Kit, complete set 2 sets 4000 8,000.00 3,200.00 11,200.00
Thermal Scanner 2 pcs 550 1,100.00 440.00 1,540.00
Alcohol, 70% Solution 18 gal 200 3,600.00 1,440.00 5,040.00
Hand Soap 37 box 87 3,215.66 1,286.27 4,501.93
Foot Sanitizer 2 units 1200 2,400.00 960.00 3,360.00
Caution Tape 15 rolls 1000 15,000.00 6,000.00 21,000.00
Consummables and minor tools 1 lot 15,000.00 15,000.00 6,000.00 21,000.00
Temporary Bollards 1 lot 6000 6,000.00 2,400.00 8,400.00
Safety Officer, Part-time 1 lot 165078 165,078.00 66,031.20 231,109.20
Sub-Total 304,883.66 121,953.47 426,837.13

II EARTHWORKS
II- a Clearing and Grubbing 9,900.00 sq.m
Removal of Shrubs, Plants and
Unsuitable Materials 9900 sq.m 1200 11,880,000.00 4,752,000.00 16,632,000.00
SubGrade Preparation and
Compaction 9900 sq.m 550 5,445,000.00 2,178,000.00 7,623,000.00
Sub-Total - 6,930,000.00 6,930,000.00
Equipment Rental with Operator and Fuel
Excavator / Backhoe, Dozer -D6 33 days 12000 396,000.00 396,000.00
Road Grader, 33 days 10000 330,000.00 330,000.00
PayLoader, 2-cu.m 33 days 10000 330,000.00 330,000.00
DumpTruck, 6-Wheeler, 2-units 33 days 10000 990,000.00 990,000.00
Sub-Total 2,046,000.00 - 2,046,000.00

Excavation, Shaping and

II- b Levelling 27225 cu.m
Roadway Excavation 27225 cu.m. 650 17,696,250.00 7,078,500.00 24,774,750.00
Structure Excavation 3443 cu.m. 650 2,237,625.00 895,050.00 3,132,675.00
Sub-Total - 7,973,550.00 7,973,550.00
Equipment Rental with Operator and Fuel
Excavator / Backhoe, Dozer D-6 39 days 12000 466,714.29 466,714.29
Road Grader, 39 days 10000 388,928.57 388,928.57
Road Roller, 100 HP 39 days 10000 388,928.57 388,928.57

Page 13 of 67
PayLoader, 2-cu.m 39 days 10000 388,928.57 388,928.57
DumpTruck, 6-Wheeler 39 days 10000 388,928.57 - 388,928.57
-
Sub-Total 2,022,428.57 - 2,022,428.57

Page 14 of 67
 Embankment, Backfill,
II- c Compaction and Protection 18,563 cu.m
Common Borrow Soil, Cohesive
materials 13,613 cu.m 650 8,848,125.00 1,769,625.00 10,617,750.00
Water Application / Jetting in aid of
Compaction 1,856 lit 15 27,843.75 5,568.75 33,412.50
Limestone/Sub-base Course , select
backfill materials max size 50mm 4,950 cu.m 1500 7,425,000.00 1,485,000.00 8,910,000.00
Base Course Materials, max size
50mm 1,650 cu.m
sq.m 1200 1,980,000.00 396,000.00 2,376,000.00
Sub-Total 18,280,968.75 3,656,193.75 21,937,162.50

Equipment Rental with Operator and Fuel

- -
Road Grader, 33 days 10000 331,473.21 331,473.21
Vibratory Roller, 100 HP 33 days 10000 331,473.21 331,473.21
Water Truck. 1000-Gals 33 days 2500 82,868.30 82,868.30
Pay Loader 33 days 10000 331,473.21 331,473.21
DumpTruck, 6-Wheeler 33 days 10000 331,473.21 331,473.21
- -
Sub-Total 1,408,761.16 - 1,408,761.16

ROAD PROTECTIVE DEVICES AND

III SIGNAGES 1,328 l.m

Reflectorized Paint, White 66 lit 1,200.00 79,662.00 31,864.80 111,526.80

Reflectorized Paint, Yellow 66 lit 1,200.00 79,662.00 31,864.80 111,526.80
Primer Paint, Flat Latex 133 lit 1,200.00 159,324.00 63,729.60 223,053.60
Consumables and minor tools 1 lot 6,700.00 6,700.00 2,680.00 9,380.00
Metal GuardRail, W-Beam, Hot Dip
Galvanized, 0.08m x 0.3m x 3m 334 pcs 4,500.00 1,501,177.50 600,471.00 2,101,648.50
Guard Rail Concrete Post with
complete accessories 550 pcs 1,200.00 660,000.00 264,000.00 924,000.00
Concrete Marker / Bollard 1 lot 22,000.00 22,000.00 8,800.00 30,800.00
Sub-Total 2,508,525.50 1,003,410.20 3,511,935.70

IV CANALS AND DRAINAGE 34 cu.m

Portland Cement, Type-1, 40kg 663 bags 320.00 212,284.80 84,913.92 297,198.72

Sand, Washed and Screened 85 cu.m 1,200.00 101,719.80 40,687.92 142,407.72

Gravel, Washed and Screened, max
aggregate size 25mm 339 cu.m 1,400.00 474,692.40 189,876.96 664,569.36
Gravel, Coarse Bedding, max.
aggregate size 50mm 132 cu.m 1,400.00 184,275.00 73,710.00 257,985.00
Deformed Reinforcing Steel Bar, 10
mm Dia. x 6m, Grade 60 3,789 kgs 85.00 322,035.42 128,814.17 450,849.59
Tie Wire (#16) 60 kgs 90.00 5,400.00 2,160.00 7,560.00
RCPC, 0.91m diameter 23 pcs 4,200.00 94,500.00 37,800.00 132,300.00
Consumables and minor tools 1 lot 45,000.00 45,000.00 18,000.00 63,000.00
Lawaan Lumber, 2" x 2" 371 bdft. 35.00 12,985.00 5,194.00 18,179.00
Lawaan Lumber, 2" x 3" 207 bdft. 35.00 7,252.00 2,900.80 10,152.80
Common Wire Nails, Assorted 45 kgs 85.00 3,825.00 1,530.00 5,355.00
Sub-Total 1,463,969.42 585,587.77 2,049,557.19

Sub-Total 5,477,189.73 22,691,762.33 20,766,561.18 48,935,513.25

GRAND TOTAL 48,935,513.25

Prepared by: Checked and Reviewed by:

JOSEPH P. ANSANO RAM B. CALDEO,C.E.

Project Engineer Director
Infrastructure and other Physical Facilities Infrastructure and other Physical Facilities
Noted:

CARMELO S. LLANTO, Ph.D.

Vice President for Administration
Finance and Planning
_______________________________________________________________________________________________________________________

Page 15 of 67
ASSCAT at its BEST
Balance | Empowered | Selfless | Trustworthy

Page 16 of 67
 AGUSAN DEL SUR STATE COLLEGE OF AGRICULTURE AND TECHNOLOGY
P-1, San Teodoro, Bunawan, Agusan del Sur 8506
website: www.asscat.edu.ph
e-mail address: op@asscat.edu.ph
mobile no: +639483679266
___________________________________________________________________________________________________________________
INDIVIDUAL PROGRAM OF WORKS
6-Apr-22
Name of Project: Appropriation:
Road Network Development_Orchard - Oil Palm Plantation - NRJ
Php 62,506,291.00
( Phase I )
Project Category: Source of Funds:
Road GAA 2023
Project Description : Calendar days to complete:
1 unit - 1.10km Road Opening, 6m wide Gravelled plus 1.5m each
270 Calendar days
Shoulder with RCPC

Location:
Asscat, Bunawan, Agusan del Sur
Minimum Technical Personnel Required Minimum Equipment/s Required
1- Project Engineer 1- Carpenter 1 unit Bagger / Transit Mixer 1- Excavator, 0.5-cu.m
1- Construction Foreman 2- Steelman 1- Concrete Vibrator 1- Concrete Cutter
2- Mason 1- Painter 1- Vibratory Roller, 100HP 1- Road Grader 1- Dump Truck, 6-Wheeler
1- Material Engineer 24- Laborer 1- Bar Bender 1- Bulldozer D6 1- Water Truck, 1000-gals
1- Safety Officer, part-time 1- First Aider 1- Bar Cutter 1- PayLoader, 2-Cu.m

Percentage
WORK ITEM (%) Qty. Unit Unit Cost TOTAL
I GENERAL REQUIREMENTS
I- a Mobilization / Demobilization 0.90 1 lot 442,500.00 442,500.00
I- b Project Billboard and Informative Signages 0.10 6 sq.m 8,877.60 51,135.00
I- c Survey and Staking 0.28 9900 sq.m 13.70 135,646.00
I- d Construction Safety and Health Program 0.87 150 days 2,845.58 426,837.13
II EARTHWORKS
II- a Clearing and Grubbing 18.34 9900 sq.m 906.67 8,976,000.00
II- b Excavation, Shaping and Levelling 20.43 27225 cu.m 367.16 9,995,978.57
II- c Embankment, Backfill, Compaction and Protection 47.71 18563 cu.m 1,257.69 23,345,923.66
III ROAD PROTECTIVE DEVICES AND SIGNAGES 7.18 1327.7 l.m 2,645.13 3,511,935.70
IV CANALS AND DRAINAGE 4.19 34 cu.m 60,060.28 2,049,557.19

TOTAL DIRECT COST 100.00 48,935,513.25

II. BREAKDOWN OF ESTIMATED EXPENDITURES
I. DIRECT COST AMOUNT
1. Material Cost 22,691,762.33
2.Labor Cost 20,766,561.18
3.Equipment Cost 5,477,189.73
TOTAL DIRECT COST 48,935,513.25
II. INDIRECT COST
a. Overhead, Contengencies, Miscellaneous ( OCM) (10% of I) 4,893,551.32
b. Contractor's Profit (8% of I) 3,914,841.06
c.Value Added Tax (5%x of I and II a-b) 2,887,196.36
11,695,589.03
III. ENGINEERING SUPERVISION & DESIGN ( 3 % of Appropriation ) 1,875,188.73
APPROVED BUDGET FOR THE CONTRACT ( ABC ) I+II 60,631,102.27
Prepared by:
N Checked and Reviewed by:
o
t
e
d
b
JOSEPH P.y ANSANO RAM B. CALDEO, C.E
Project Engineer
: Director
Infrastructure and other Physical Facilities Infrastructure and other Physical Facilities

Recommending Approval: Approved:

E
l
s
i
e
M
CARMELO S. LLANTO, Ph.D. JOY C. CAPISTRANO
. Administration
Vice President for College President
B
Finance and Planning
o
n
___________________________________________________________________________________________________________________
o
c
 .
B
o
n
o
ASSCAT at its BEST c
Balance | Empowered | Selfless | Trustworthy
a
n
,
M
P
A
O
I
C
-
C
h
i
e
f
A
d
m
i
n
i
s
t
r
a
ti
v
e
O
ff
i
c
e
r
 Program Of Works Back Up Computation
Project : Road Network Development_Orchard - Oil Palm Plantation - NRJ ( Phase I )
Item
No.
I. Mob. /Demob. equal or not more than 1% of Direct Cost

Qty. length (m) width(m) thick (m) Unit

II. SITE WORKS 1 28.14 32.55 915.957 sq.m.

a.Excavation Column/Footing1 39 2 2 1.9 296.4 cu.m.

Column/Footing2 6 2 3.5 1.9 79.8 cu.m.
Column/Footing3 10 2.1 3.36 1.9 134.064 cu.m.
Column/Footing4 3 3.5 4.2 1.9 83.79 cu.m.
Tie Beam 1 400 0.3 0.6 72.00 cu.m.
Septic Vault 1 4.75 2.1 2.5 24.94 cu.m.
690.99 cu.m

Total Volume = 690.99 cu.m.

Excavation Manual
Common Earth = 0.125 cu.m./hr 1 cu.m./day
Loam or Sand = 0.76 cu.m./hr 6.08 cu.m./day
Clay or Heavy Soil = 0.61 cu.m./hr 4.88 cu.m./day
Rock = 0.38 cu.m./hr 3.04 cu.m./day
Backfilling
Common Earth = 1.2 cu.m./hr 9.6 cu.m./day
Gravel Fill Manual = 0.02 cu.m./hr 0.16 cu.m./day
Spreading, Tamping & Grading 2.09 sq.m./hr 16.72 sq.m./day

b. Backfill Qty. 864.00 cu.m

III. CONCRETE WORKS 869.39 cu.m

a. FOOTING length (m) width(m) thick (m) Unit

39 2 2.00 0.4 72 cu.m.
6 2 3.50 0.4 19 cu.m.
10 2.1 3.36 0.4 32 cu.m.
3 3.5 4.20 0.4 20 cu.m.
143 cu.m.
20 mm RSB
Clear Cover 0.075 m weight /ln. (6m) 14.80 kgs
Bottom Bars = 14 m Total length 2184 m
Top Bars = 14 m per 6m 364 pcs
Total Bars = 28 pcs Total weight 5,387.20 kgs
Bar Bend = 0.08 m
Ln./pc. = 2.00 m #16 Tie wire 41.69 kgs
# of cuts in 6m = 3 pcs Cement 648.00 Bags
Total cut bars = 1092 pcs Washed Sand 36.00 cu.m.
Intersections = 196 pcs 3/4 Washed Gravel 72.00 cu.m.
0.3 Tie long = 2,293.20 m

b. COLUMN Qty. height (m) width(m) length (m) Unit

82 9.4 0.35 0.35 108.59 cu.m.

# of Rein. Bars = 8 pcs. 20 mm RSB

Concrete Cover = 0.05 m weight /ln. (6m) 14.80 kgs
Length of Hook = 0.3 m Total length 6363.2 m
Stirrup Tot. Ln. = 1 m. per 6m 1060.53333333333 pcs
# of Bars / space Spacing T.L covered Total weight 26,015.94 kgs
1 0.05 m 0.05
5 0.1 m 0.5 CW Nails 433.29 kgs
3 0.15 m 0.45 Cement 977.28 Bags
rest @ 0.25 m 2 Washed Sand 108.59 cu.m.
Distance Left = 7.4 30 pcs. 3/4 Washed Gravel 54.29 cu.m.
Total Stirrups/Column = 48 pcs.
Bar Bend = 0.1 m 10 mm RSB
Ln./pc. = 9.7 m weight /ln. (6m) 3.70 kgs
Intersections = 384 Total length 3936 m
0.3 tire wire long 134.4 m per 6m 656 pcs
G.I.Tire Wire = 208 kg. Total weight 4,023.00 kgs
Forms Table 5-1 Board Foot of Wood Frame Per Plywood Form
Size of Wood
Thickness of Plywood Form
Perimeter = 1.6 m Frame

Total Area = 1233.28 m2 Column (mm) Beam

# of Plywood = 429 sht. 6 12 6mm(1/4") 12mm(1/2")
Thickness = 6 mm 2" x 2" 29.67 20.33 25.06 18.66
2" x 2" 12728.43 bd. Ft. 2" x 3" 44.50 30.50 37.60 28.00
2" x 3" bd. Ft.
Table 5-3 Scaffoldind or Staging

Scaffoldings Lumber Size Column

2" x 2" Hor. 16186.8 bd. Ft. Board Ft. per M. Ht.
2" x 3" Ver. 5395.6 bd. Ft. Vertical Horizontal Brace
2" x 2" Bra. 9018.36 bd. Ft. 2"x2" 4.70 21.00 11.70
2"x3" 7.00 31.67 17.50
2"x4" 9.35 42.25 23.35
 c. TIE BEAM Qty. length (m) width(m) thick (m) Unit
Tie Beam A 35 3.5 0.3 0.4 14.70 cu.m.
49 4.5 0.3 0.4 26.46 cu.m.
2 4.6 0.3 0.4 1.10 cu.m.
15 9 0.4 0.5 27.00 cu.m.
total 79.65 cu.m.

Tie Beam A Tie Beam B

# of Rein. Bars = 4 pcs. # of Rein. Bars = 4 pcs.
Conrete Cover = 0.05 m Conrete Cover = 0.05 m
ength of Hook = 0.1 m. Length of Hook = 0.1 m.
Stirrup Tot. Ln. = 1.2 m Stirrup Tot. Ln. = 1.2 m
# of Bars / space Spacing T.L. covered # of Bars / space Spacing T.L. covered
1 0.05 0.05 m 1 0.05 0.05 m
3 0.1 0.3 m 2 0.1 0.2 m
0 0.15 0m 2 0.15 0.3 m
rest @ 0.2 0.7 m rest @ 0.2 1.1 m
Distance Left = 2.8 14 pcs. Distance Left = 3.4 17 pcs.
Total Stirrups/Beam 22 pcs. Total Stirrups/Beam 27 pcs.
Bar Bend = 1.2 m Bar Bend = 1.2 m
Ln./pc. = 5.9 m Ln./pc. = 10.2 m
Intersections = 88 Intersections = 108
tire wire long = 26.4 m 0.3 tire wire long = 32.4 m
G.I.Tire Wire = 17.5 kg. G.I.Tire Wire = 32.4 kg.
l Length of Stirrups 924 m. total Ln. Total Length of Stirrups 1587.6 m. total Ln.
Total Length of RCB 826 m. total Ln. Total Length of RCB 1999.2 m. total Ln.

Tie Beam C Tie Beam D

# of Rein. Bars = 4 pcs. # of Rein. Bars = 4 pcs.
Conrete Cover = 0.05 m Conrete Cover = 0.05 m
ength of Hook = 0.1 m. Length of Hook = 0.1 m.
Stirrup Tot. Ln. = 1.2 m Stirrup Tot. Ln. = 1.6 m
# of Bars / space Spacing T.L. covered # of Bars / space Spacing T.L. covered
1 0.05 0.05 m 2 0.05 0.1 m
2 0.1 0.2 m 2 0.1 0.2 m
2 0.15 0.3 m 4 0.15 0.6 m
rest @ 0.2 1.1 m rest @ 0.2 1.8 m
Distance Left = 3.5 17.5 pcs. Distance Left = 7.2 36 pcs.
Total Stirrups/Beam 27.5 pcs. Total Stirrups/Beam 52 pcs.
Bar Bend = 1.2 m Bar Bend = 1.2 m
Ln./pc. = 10.40 m Ln./pc. = 19.2 m
Intersections = 110 Intersections = 208
tire wire long = 33 m 0.3 tire wire long = 62.4 m
G.I.Tire Wire = 1.4 kg. G.I.Tire Wire = 18.72 kg.
l Length of Stirrups 66 m. total Ln. Total Length of Stirrups 1248 m. total Ln.
Total Length of RCB 83.20 m. total Ln. Total Length of RCB 1152 m. total Ln.

20 mm RSB Forms
weight /ln. (6m) 14.80 kgs Perimeter = 1.5 m
Total length 4,060.40 m Total Area = 730.8 m2
per 6m 676.73 pcs # of Plywood = 254 sht.
Total weight 11,517.94 kgs Thickness = 12.5 mm
2" x 2" 18313.848 bd. Ft.

10 mm RSB GI Tie Wire 70.02 Kgs.

weight /ln. (6m) 3.70 kgs CW Nails (Astd.) 183.14 Kgs.
Total length 3825.6 m Cement 716.88 Bags
per 6m 637.6 pcs Washed Gravel 79.65 cu.m.
Total weight 2,712.99 kgs Washed Sand 39.83 cu.m.
 d. SECOND FLOOR BEAM Qty. length (m) width(m) thick (m) Unit
FB 35 3.5 0.3 0.4 14.70 cu.m.
49 4.5 0.3 0.4 26.46 cu.m.
2 4.6 0.3 0.4 1.10 cu.m.
15 9 0.35 0.45 21.26 cu.m.

total 95.29 cu.m.

Second Floor Beam Beam Second Floor Beam Beam

# of Rein. Bars = 6 pcs. # of Rein. Bars = 6 pcs.
Conrete Cover = 0.05 m Conrete Cover = 0.05 m
ength of Hook = 0.1 m. Length of Hook = 0.1 m.
Stirrup Tot. Ln. = 1m Stirrup Tot. Ln. = 1m
# of Bars / space Spacing T.L. covered # of Bars / space Spacing T.L. covered
2 0.05 0.1 m 2 0.05 0.1 m
2 0.1 0.2 m 2 0.1 0.2 m
1 0.15 0.15 m 2 0.15 0.3 m
rest @ 0.2 0.9 m rest @ 0.2 1.2 m
Distance Left = 2.6 13 pcs. Distance Left = 3.3 16.5 pcs.
Total Stirrups/Beam 23 pcs. Total Stirrups/Beam 28.5 pcs.
Bar Bend = 1.2 m Bar Bend = 1.2 m
Ln./pc. = 5.9 m Ln./pc. = 6.9 m
Intersections = 138 Intersections = 171
tire wire long = 41.4 m 0.3 tire wire long = 51.3 m
G.I.Tire Wire = 28 kg. G.I.Tire Wire = 49 kg.
l Length of Stirrups 805 m. total Ln. Total Length of Stirrups 1396.5 m. total Ln.
Total Length of RSB 1239 m. total Ln. Total Length of RSB 2028.6 m. total Ln.

20 mm RSB Forms
weight /ln. (6m) 14.80 kgs Perimeter = 1.5 m
Total length 4197.6 m Total Area = 183.75 m2
per 6m 699.6 pcs # of Plywood = 64 sht.
Total weight 15,531.12 kgs Thickness = 12.5 mm
2" x 2" 3428.775 bd. Ft.
10 mm RSB 2" x 3" 5145 bd. Ft.
weight /ln. (6m) 3.70 kgs Table 5-1 Board Foot of Wood Frame Per Plywood Form
Size of Wood
Thickness of Plywood Form
Total length 3303.5 m Frame
per 6m 550.58 pcs Column (mm) Beam
Total weight 3,055.72 kgs 6 12 6mm(1/4") 12mm(1/2")
2" x 2" 29.67 20.33 25.06 18.66
Tie Wire 109 kgs. 2" x 3" 44.50 30.50 37.60 28.00
CW Nails (Astd. 353.59 Kgs.
Cement 858.00 Bags
3/4 Washed Gra 47.64 cu.m.
Washed Sand 95.29 cu.m.

e. ROOF BEAM Qty. length (m) width(m) thick (m) Unit

RB1 35 3.5 0.25 0.35 10.72 cu.m.
49 4.5 0.25 0.35 19.29 cu.m.
2 4.6 0.25 0.35 0.80 cu.m.
15 9 0.3 0.4 16.20 cu.m.

total 70.53 cu.m.

Roof Beam Roof Beam

# of Rein. Bars = 6 pcs. # of Rein. Bars = 6 pcs.
Conrete Cover = 0.05 m Conrete Cover = 0.05 m
ength of Hook = 0.1 m. Length of Hook = 0.1 m.
Stirrup Tot. Ln. = 0.8 m Stirrup Tot. Ln. = 0.8 m
# of Bars / space Spacing T.L. covered # of Bars / space Spacing T.L. covered
2 0.05 0.1 m 2 0.05 0.1 m
2 0.1 0.2 m 2 0.1 0.2 m
1 0.15 0.15 m 2 0.15 0.3 m
rest @ 0.2 0.9 m rest @ 0.2 1.2 m
Distance Left = 2.6 13 pcs. Distance Left = 3.3 16.5 pcs.
Total Stirrups/Beam 23 pcs. Total Stirrups/Beam 28.5 pcs.
Bar Bend = 1.2 m Bar Bend = 1.2 m
Ln./pc. = 5.9 m Ln./pc. = 6.9 m
Intersections = 138 Intersections = 171
tire wire long = 41.4 m 0.3 tire wire long = 51.3 m
 G.I.Tire Wire = 28 kg. G.I.Tire Wire = 49 kg.
l Length of Stirrups 644 m. total Ln. Total Length of Stirrups 1117.2 m. total Ln.
Total Length of RCB 1239 m. total Ln. Total Length of RCB 2028.6 m. total Ln.

16 mm RSB Forms
weight /ln. (6m) 9.47 kgs Perimeter = 1.3 m
Total length 4377.6 m Total Area = 159.25 m2
per 6m 729.6 pcs # of Plywood = 56 sht.
Total weight 7,947.39 kgs Thickness = 12.5 mm
2" x 2" 2971.605 bd. Ft.
10 mm RSB 2" x 3" 4459 bd. Ft.
weight /ln. (6m) 3.70 kgs Table 5-1 Board Foot of Wood Frame Per Plywood Form
Size of Wood
Thickness of Plywood Form
Total length 2677.6 m Frame
per 6m 446.27 pcs Column (mm) Beam
Total weight 2,476.80 kgs 6 12 6mm(1/4") 12mm(1/2")
2" x 2" 29.67 20.33 25.06 18.66
Tie Wire 109 kgs. 2" x 3" 44.50 30.50 37.60 28.00
CW Nails (Astd. 436.29 Kgs.
Cement 635.00 Bags
3/4 Washed Gra 35.26 cu.m. Scaffoldings
Washed Sand 70.53 cu.m. 2" x 2" Hor. 2572.5 bd. Ft.
2" x 3" Ver. 857.5 bd. Ft.
2" x 2" Bra. 1433.25 bd. Ft.

Table 5-3 Scaffoldind or Staging

Lumber Size Column

Board Ft. per M. Ht.

Vertical Horizontal Brace
2"x2" 4.70 21.00 11.70
2"x3" 7.00 31.67 17.50
2"x4" 9.35 42.25 23.35

f. SLAB Qty. length (m) width(m) thick (m) Unit

1Slab A 0.1
9 9 7 56.70 cu.m.
1Slab B 2 7 4.5 0.1 6.30 cu.m.
1Slab C 20 4.5 3.5 0.1 31.50 cu.m.
1Slab D 1 9 4.5 0.1 4.05 cu.m.
2Slab A 9 9 7 0.15 85.05 cu.m.
2Slab B 2 7 4.5 0.15 9.45 cu.m.
2Slab C (1-way) 20 4.5 3.5 0.15 47.25 cu.m.
2Slab D (1-way) 1 9 4.5 0.15 6.08 cu.m.
total 283.33 cu.m.

Slab A Slab B
Spacing = 0.4 m Spacing = 0.4 m
Top Bars = 23 pcs. Top Bars = 18 pcs.
Bottom Bars = 18 pcs. Bottom Bars = 12 pcs.
Bar Bend = 0.2 m Bar Bend = 0.2 m
Intersections = 414 Intersections = 216
0.3 tire wire long 124.2 m 0.3 tire wire long 64.8 m
G.I.Tire Wire = 21.1 kg. G.I.Tire Wire = 2.5 kg.
Total Top Bars = 216.2 m. total Ln. Total Top Bars = 133.2 m. total Ln.
Total Bottom Bars = 133.2 m. total Ln. Total Bottom Bars = 58.8 m. total Ln.
12mm RCB = 3144.6 m. total Ln. 12mm RCB = 384 m. total Ln.

Tie Wire 289.00 Kgs. 12 mm RSB

Cement 2,549.98 Bags weight /ln. (6m) 5.33 kgs
Washed Sand 283.33 cu.m. Total length 32611.2472 m
3/4 Washed Gravel 141.67 cu.m. per 6m 5435.21 pcs
 Total weight 31,275.50 kgs

2Slab A, Two-way 2lab B, Two-way

Spacing = 0.15 m Spacing = 0.15 m
Top Bars = 60 pcs. Top Bars = 47 pcs.
Bottom Bars = 47 pcs. Bottom Bars = 30 pcs.
Bar Bend = 1.2 m Bar Bend = 1.2 m
Intersections = 2820 Intersections = 1410
0.3 tire wire long 846 m 0.3 tire wire long 423 m
G.I.Tire Wire = 143.7 kg. G.I.Tire Wire = 16 kg.
Total Top Bars = 1140.228 m. total Ln. Total Top Bars = 736.4806 m. total Ln.
Total Bottom Bars = 737.806 m. total Ln. Total Bottom Bars = 345.69 m. total Ln.
12mm RCB = 16902.306 m. total Ln. 12mm RCB = 2164.3412 m. total Ln.

g. Parking Area Qty. length (m) width(m) thick (m) Unit

Area 1 2 45 5 0.2 90.00 cu.m.
Area 2 2 35 5 0.2 70.00 cu.m.
total 160.00 cu.m.

Slab A Slab B
Spacing = 0.3 m Spacing = 0.3 m
Top Bars = 150 pcs. Top Bars = 117 pcs.
Bottom Bars = 17 pcs. Bottom Bars = 17 pcs.
Bar Bend = 0.2 m Bar Bend = 0.2 m
Intersections = 2550 Intersections = 1989
0.3 tire wire long 765 m 0.3 tire wire long 596.7 m
G.I.Tire Wire = 14.5 kg. G.I.Tire Wire = 11.3 kg.
Total Top Bars = 6810 m. total Ln. Total Top Bars = 4141.8 m. total Ln.
Total Bottom Bars = 91.8 m. total Ln. Total Bottom Bars = 91.8 m. total Ln.
10mm RCB = 6901.8 m. total Ln. 10mm RCB = 4233.6 m. total Ln.

Tie Wire 25.80 Kgs. 10 mm RSB

Cement 1,440.00 Bags weight /ln. (6m) 3.70 kgs
Washed Sand 160.00 cu.m. Total length 11135.4 m
3/4 Washed Gravel 80.00 cu.m. per 6m 1855.9 pcs
Total weight 6,866.83 kgs

IV. MASONRY WORKS Qty. Height (m) Length(m) Area Unit

1Wall A 32 4.05 4.5 583.20 sq.m.
1Wall B 38 4.05 3.5 538.65 sq.m.
1Wall C 1 4.05 40.6 164.43 sq.m.
1 Wall Toilet 16 4.05 1.75 113.40 sq.m.
2Wall A 32 3 4.5 432.00 sq.m.
2Wall B 38 3 3.5 399.00 sq.m.
2Wall C 5 2 5 50.00 sq.m.
2Wall Toilet 16 3 1.75 84.00 sq.m.
total 2,364.68 sq.m.
less volume Entrance Door D1 1 2.4 2.4 sq.m.
Panel Doors D2 40 2.4 1 96 sq.m.
Flush Doors D3 14 1.2 0.7 11.76 sq.m.
 Panel Doors D4 2 2.4 1 sq.m.
Windows 1 30 1.2 2.4 86.4 sq.m.
Windows 2 10 0.6 1.2 7.2 sq.m.
Windows 3 16 0.5 2.4 19.2 sq.m.
Windows 4 4 3 3.5 42 sq.m.
Windows 5 5 1.5 2.9 sq.m.
Windows 6 2 1.5 2.9 sq.m.
Windows 7 2 1.5 2.9 sq.m.
Total 262.56 sq.m.
Core Mortar 0.003 cu.m./ CHB Covered Area 2,102.12 sq.m.
Volume 90.65 cu.m. 2"x4"x8" CHB 30,217.98 pcs.

Mortar layer 675.6 m long

0.15 m width
0.012 m thick
(4.2+3)/0.2 36 layers
Volume 43.77888 cu.m. Plaster 2 Sides 4,204.24 sq.m.
Total Volume 134.43 cu.m. Thick 0.016 m
Cement 1,209.90 Bags Volume 67.27 cu.m.
Washed Sand 67.22 cu.m. Cement 807.00 Bags
3/4 Washed Gravel 134.43 cu.m. Washed Sand 67.27 Cu.m.

TABLE 2-1 QUANTITY OF CEMENT AND SAND FOR MORTAR AND PLASTER MIXTURE PER
CUBIC METER (Simplified Construction Estimate by Max Fajardo Page 43)
Cement in Bags Sand
Class Mixture Cubic Meter
40 kgs. 50 kgs.
A 1:02 18 14.5 1
B 1:03 12 9.5 1
C 1:04 9 7 1
D 1:05 7.5 6 1

Reinforcement Steel Bar

1Wall A 1Wall B
Horizontal Bars = 6 pcs Horizontal Bars = 6 pcs
Vertical Bars = 8 pcs Vertical Bars = 6 pcs
Horizontal Bars = 864.00 m Horizontal Bars = 798.00 m
Vertical Bars = 1036.80 m Vertical Bars = 923.40 m
Total Intersections = 1536 pcs Total Intersections = 1368 pcs
Tie Wire Length 460.8 m Tie Wire Length 410.4 m
Tie Wire 8.7 kgs Tie Wire 7.7 kgs
Total RSB Length = 1900.80 m Total RSB Length = 1721.40 m

2Wall A 2Wall B
Horizontal Bars = 4 pcs Horizontal Bars = 4 pcs
Vertical Bars = 8 pcs Vertical Bars = 6 pcs
Horizontal Bars = 576.00 m Horizontal Bars = 532.00 m
Vertical Bars = 768.00 m Vertical Bars = 684.00 m
Total Intersections = 1024 pcs Total Intersections = 912 pcs
Tie Wire Length 307.2 m Tie Wire Length 273.6 m
Tie Wire 5.8 kgs Tie Wire 5.2 kgs
Total RSB Length = 1344.00 m Total RSB Length = 1216.00 m

Total RSB Leng 7474.60 m 6637.44 kgs.

Tie Wire = 33.10 kgs

V. TILE WORKS Area 1 2426.66 sq.m

Area 2 174 sq.m
2600.66 sq.m

0.60mx0.60m Ceramic Tile 7752 pcs

 0.30mx0.30m Ceramic Tile 2223 pcs
Cement 1,346.00 bags

Washed Sand 75.00 cu.m.

Tile Adhesive 78.02 Quarts

Joint Filler 117.03 kgs
Tile trim 24 length

VI. PAINTING WORKS

Walls 4,414.45 sq.m.
Ceilings 1907.4 sq.m.
Total 6,321.85 sq.m.

Walls Ceillings
Concrete Nuetralizer 145 gal. Primer White Enamel 63 gal.
Flat Wall Latex White Primer 145 gal. Flat Wall Enamel White 126 gal.
Acrylic Gloss Latex 290 gal. Paint Thinner 94.5 liters
Paint Thinner 217.5 liters

VII. Plumbing Works

Porcelain Water Closet, Elongated latest design with Complete 14 sets 5,000.00 70,000.00 70,000.00
Porcelain Male Urinal, Elongated with Complete Accessories including10flushometer valve
sets , American Std or Equivalent
2,800.00 28,000.00 28,000.00
Tissue Paper Holder, Chrome / Stainless Latest Design 14 sets 350.00 4,900.00 4,900.00
Bidet Spray, Chrome / Stainless Latest Design, Complete Acces 14 sets 2,800.00 39,200.00 39,200.00
PVC Orange, Sanitary pipes 2,3,4 50 lgth. 300.00 15,000.00 15,000.00
Porcelain Lavatory, Latest Design with Complete Accessories i 4 sets 2,500.00 10,000.00 10,000.00
Service Faucets, Chrome / Stainless Latest Design 4 pcs 110.00 440.00 440.00
PVC Blue Pipe, 1/2-inch dia. x 3m 36 lgth. 210.00 7,560.00 7,560.00
PVC Blue Pipe, 3/4-inch dia. x 3m 50 lgth. 210.00 10,500.00 10,500.00
PVC coupling, 1/2" diameter 20 pcs 115.00 2,300.00 2,300.00
Pipe Clamp w/ Concrete Nail, 1/2" 15 kg 130.00 1,950.00 1,950.00
PVC Coupling, 2" diameter 20 pcs 125.00 2,500.00 2,500.00
PVC Tee, 4" diameter 15 pcs 150.00 2,250.00 2,250.00
PVC Cement 250 ml 10 can 320.00 3,200.00 3,200.00
PVC Orange Cleanout 3" and 4" with complete accessories 5 pcs 170.00 850.00 850.00
Floor Drain, 4"x4" Stainless 16 pcs 90.00 1,440.00 1,440.00
Soap Holder, Stainless Steel 14 pcs 90.00 1,260.00 1,260.00
PVC Solvent 10 cans 250.00 2,500.00 2,500.00
Other Fittings&pvc accessories 1 lot 15,000.00 15,000.00 15,000.00
Sub-Total 218,850.00 218,850.00

VIII. ELECTRICAL 1 lot

10W,230 volts, 60 Hz, LED RECESSED DOWNLIGHT 420 sets 650.00 273,000.00 273,000.00
3 gang switch (flush type) 5 pcs 450.00 2,250.00 2,250.00
2 gang switch (flush type) 14 pcs 350.00 4,900.00 4,900.00
1 gang switch (flush type) 30 pcs 220.00 6,600.00 6,600.00
Distribution Panelboard 2 sets 3,000.00 6,000.00 6,000.00
3/4 Orange Elect.PVC Pipe 50 pcs. 320.00 16,000.00 16,000.00
1" Orange Elect.PVC Pipe 50 pcs. 420.00 21,000.00 21,000.00
Drop wire (Copper)/80mm 100 m 1,200.00 120,000.00 120,000.00
Floor mounted outlet (2-gang) 14 pcs 2,000.00 28,000.00 28,000.00
Convenience outlet (3-gang) 20 pcs 280.00 5,600.00 5,600.00
TTHNwire # 14 15 boxes 6,000.00 90,000.00 90,000.00
TTHN wire # 10 20 boxes 7,500.00 150,000.00 150,000.00
Aselco Installation 1 lot 38,000.00 38,000.00 38,000.00
Safety Breaker/40 Amp 4 pcs 750.00 3,000.00 3,000.00
Air Condition Outlets 4 sets 420.00 1,680.00 1,680.00
Emergency lights 20 units 7,200.00 144,000.00 144,000.00
Fire Extinguisher with(Axe&glass box) 16 sets 6,800.00 108,800.00 108,800.00
Transformer 1 unit 684,000.00 684,000.00 684,000.00
Sub-Total 1,702,830.00 1,702,830.00

IX. GLASS WINDOWS AND DOORS 1 lot

Panel Door on 2mX2.1m Wooden Jamb with 0.3m Heade 1 sets 12,000.000 12,000.00 12,000.00
Panel Door on 1mX2.1m Wooden Jamb with 0.3m Heade 12 sets 6,500.000 78,000.00 78,000.00
Panel Door on .7mX2.1m Wooden Jamb with 0.3m Heade 2 sets 4,500.000 9,000.00 9,000.00
PartitionGlass
Sliding DoorWindow
on .8mX1.5m
on 2.4mX1.2 Aluminum Frame 14 sets 1,200.000 16,800.00 16,800.00
with 0.3m Header 42 sets 8,000.00 336,000.00 336,000.00

Emergency Door Panel with closer, push bar and kicker

plate
 CR Awning Glass Window (1mX.6m) 4 sets 4,000.00 16,000.00 16,000.00
Sub-Total 467,800.00 467,800.00

X. SEPTIC VAULTS 19.8 cu.m.

Portland Cement 205 bags 280.00 57,400.00 57,400.00
Washed Sand 11 cu.m. 680.00 7,480.00 7,480.00
3/4 Washed Gravel 23 cu.m. 850.00 19,550.00 19,550.00
Concrete Hollow Block, CHB 4" x 8" x 16" 1793 pcs 12.00 21,516.00 21,516.00
Deformed Reinforcing Steel Bar, 12mm dia. x 6m Grade 40
(for hor. & vert. bars) 40 pcs 165.00 6,600.00 6,600.00
#16 Tie wire 3 kg 95.00 285.00 285.00
Lawaan Lumber, 2"x2" - 60pcs 200 bd.ft. 30.00 6,000.00 6,000.00
Ordinary plywood, 4' x 8' x 1/2" thick 20 pcs 650.00 13,000.00 13,000.00
Rainwater Collector Tanks 1 set 100,000.00 100,000.00 100,000.00
Sub-Total 231,831.00 231,831.00

XI. ROOFING 1100 sq.m

Rib-type Color Roofing, Beige, GA 24 1100 sq.m 670.00 737,000.00 737,000.00
Pre-painted Gutter GA#24 135 length 450.00 60,750.00 60,750.00
Pre-painted GA#26 Ridge Roll 20 length 220.00 4,400.00 4,400.00
welding rod 30 kgs 130.00 3,900.00 3,900.00
Rivets 1 lot 10,000.00 10,000.00 10,000.00
6 mm thick gussete plate 1 lot 15,000.00 15,000.00 15,000.00
1/4 - 2 1/2" x 2 1/2" Angle Bar for truss 165 length 2,300.00 379,500.00 379,500.00
10mm thick base plate 1 lot 15,000.00 15,000.00 15,000.00
Tekscrew for steel 2000 pcs. 4.60 9,200.00 9,200.00
Sub-Total 1,234,750.00 1,234,750.00

XII. CEILING WORKS 1,907.40 sq.m

Rod Suspension hanger w/ adjustment spring 1,000.00 pcs 250.00 250,000.00 250,000.00
Metal Double Furring Channel (Nailer) 700.00 length 200.00 140,000.00 140,000.00
Metal Carrying Channel (Joist) 800.00 length 200.00 160,000.00 160,000.00
Wall Angle 150.00 length 110.00 16,500.00 16,500.00
Fiber Cement Ceilling Board 4.5mm thick 700.00 pcs. 650.00 455,000.00 455,000.00
Revits 80.00 boxes 250.00 20,000.00 20,000.00
Concrete Nail 10.00 kgs. 70.00 700.00 700.00
Wire Clip 350.00 pcs 25.00 8,750.00 8,750.00
1,050,950.00 1,050,950.00

XV. MECHANICAL WORKS 1.00 lot

Split Type Air condition unit ( 2 HP)-wall mounted 4.00 units 60,000.00 240,000.00 240,000.00
Split Type Air condition unit ( 4 HP)-Floor mounted 4.00 units 75,000.00 300,000.00 300,000.00

XIV. RAILING WORKS 1 lot

2" dia. Stainless Steel Railings 40 lgths 1,850.00 74,000.00 74,000.00
3" Dia. Stainless Steel Secondary Rails 23 lgths 1,250.00 28,750.00 28,750.00
Stainless Welding Rod 10 kls 500.00 5,000.00 5,000.00
Stainless Flange 2" 12 pcs 185.00 2,220.00 2,220.00
Sub-Total 109,970.00 109,970.00

XVII. STAINLESS STEEL WORKS 1.00 lot

Pre Fabricated Steel Book Shelves 200.00 units 9,600.00 1,920,000.00 1,920,000.00

XVIII. CARPENTRY WORKS 1.00 lot

Office Tables and chairs 4.00 sets 12,000.00 48,000.00 48,000.00
Pre Fab Library Reading Tables set 100.00 sets 8,515.00 851,500.00 851,500.00

SPL-1 Project Billboard 1 lot 4,680.00 4,680.00 8,200.00

SPL-2 Building Permit/Structural Consultancy 1 lot 30,000.00 30,000.00 40,000.00

(Engrs.(C.E,MP, PROF.ELECT.) Signatures

SPL-3 ASSCAT LOGO, STAINLESS STEEL SIGNAGE, ELECTR 1.00 lot 35,000.00 35,400.00 35,400.00

SPL-4 BUILDING MARKER 1.00 lot 23,000.00 23,000.00 23,000.00

Prepared by: Checked by:

ISMAEL L. DE LA PEÑA JR. 0 RAM B. CALDEO, C.E

0 Director
Physical Plant & Development Physical Plant & Development

Reviewed by: Noted by:

RODULFO A. MACALAM, M. Eng'g. ELIZER C. BARRIOS, MSci.

Infrastructure Certifiyng Officer Director
Planning Office

Recommending Approval: Approved by:

JOY C.CAPISTRANO, DPA JUARLITO V. GARCINES, Ph.D.

SUC Vice President III SUC President III
Administrative Affairs This College
 Scaffoldings
2" x 2" Hor. #NAME? bd. Ft.
2" x 3" Ver. #REF! bd. Ft.
2" x 2" Bra. #REF! bd. Ft.

Tie Beam B
# of Rein. Bars = pcs.
Conrete Cover = m
Length of Hook = m.
Stirrup Tot. Ln. = #REF! m
# of Bars / space Spacing T.L. covered
0m
0m
0m
rest @ 0m
Distance Left = #DIV/0! pcs.
Total Stirrups/Beam #DIV/0! pcs.
Bar Bend = 0.1 m
Ln./pc. = m
Intersections =
0.3 tire wire long = m
G.I.Tire Wire = kg.
Total Length of Stirrups m. total Ln.
Total Length of RCB m. total Ln.

Tie Beam D
# of Rein. Bars = pcs.
 Conrete Cover = m
Length of Hook = m.
Stirrup Tot. Ln. = m
# of Bars / space Spacing T.L. covered
1 0m
3 0m
0 0m
rest @ 0m
Distance Left = #DIV/0! pcs.
Total Stirrups/Beam #DIV/0! pcs.
Bar Bend = 0.1 m
Ln./pc. = m
Intersections =
0.3 tire wire long = m
G.I.Tire Wire = kg.
Total Length of Stirrups m. total Ln.
Total Length of RCB m. total Ln.
 Tie Beam C
# of Rein. Bars = pcs.
Conrete Cover = m
Length of Hook = m.
Stirrup Tot. Ln. = m
# of Bars / space Spacing T.L. covered
1 m
3 m
5 m
rest @ m
Distance Left = pcs.
Total Stirrups/Beam pcs.
Bar Bend = 0.1 m
Ln./pc. = m
Intersections =
0.3 tire wire long = m
G.I.Tire Wire = kg.
Total Length of Stirrups m. total Ln. Brace
Total Length of RCB m. total Ln. 11.70
2"x3" 7.00 31.67 17.50
2"x4" 9.35 42.25 23.35
 Slab C Slab D
Spacing = m Spacing = m
Top Bars = pcs. Top Bars = pcs.
Bottom Bars = pcs. Bottom Bars = pcs.
Bar Bend = m Bar Bend = m
Intersections = Intersections =
0.3 tire wire long m 0.3 tire wire long m
G.I.Tire Wire = kg. G.I.Tire Wire = kg.
Total Top Bars = m. total Ln. Total Top Bars = m. total Ln.
Total Bottom Bars = m. total Ln.Total Bottom Bars = m. total Ln.
10mm RCB = m. total Ln. 10mm RCB = m. total Ln.
 # of Rein. Bars = pcs.
Conrete Cover = m
Length of Hook = m.
Stirrup Tot. Ln. = #REF! m
# of Bars / space Spacing T.L. covered
0m
0m
0m
rest @ 0m
Distance Left = #DIV/0! pcs.
Total Stirrups/Beam #DIV/0! pcs.
Bar Bend = 0.1 m
Ln./pc. = m
Intersections =
0.3 tire wire long = m
G.I.Tire Wire = kg.
Total Length of Stirrups m. total Ln.
Total Length of RCB m. total Ln.

# of Rein. Bars = # of Rein. Bars = pcs.

Conrete Cover = Conrete Cover = m
Length of Hook = Length of Hook = m.
Stirrup Tot. Ln. = Stirrup Tot. Ln. = m
# of Bars / space Spacingars / space Spacing T.L. covered
1 1 0m
3 3 0m
5 0 0m
rest @ rest @ 0m
Distance Left = Distance Left = #DIV/0! pcs.
Total Stirrups/Beam Total Stirrups/Beam #DIV/0! pcs.
Bar Bend = 0.1Bar Bend = 0.1 m
Ln./pc. = Ln./pc. = m
Intersections = Intersections =
0.3 tire wire long = 0.3 tire wire long = m
G.I.Tire Wire = G.I.Tire Wire = kg.
Total Length of Stirrups Total Length of Stirrups m. total Ln.
Total Length of RCB Total Length of RCB m. total Ln.
m. total Ln.
m. total Ln.
m. total Ln.
I. - Mob. /Demob. 286 sq.m

Total Materials Cost

Total Labor Cost
TOTAL DIRECT COST
Unit Direct Cost for this Item

600 150
II. - SITE WORKS

II-a. CLEARING/LAYOUT 330 sq.m

A. Materials
600 bd.Ft. 150- 2" x 2" x 12' Lawaan Lumber
200 bd.Ft. 200- 1" x 1" x 12' Lawaan Lumber
2 rolls Nylon String
10 kgs. 4" CW Nails
8 kgs. 2" CW Nails

III. EARTHWORKS

III-a.STRUCTURE EXCAVATION 175.97 cu.m

Qty
Column & Footing Column 20
Footing 20
Total Volume
labor computation: 2 cu.m/md
using: 9 laborers
number of days: 4.73
say : 5 days
Labor :
9 laborer x

Tie Beam 19.52 cu.m

Qty
1
 Total Volume
labor computation: 2 cu.m/md
using: 9 laborers
number of days: 1.08
say : 21 day(s)

Labor :
9 laborer x

Septic Vault 71.25 cu.m

Qty
3
labor computation: 2 cu.m/md
using: 12 laborers
number of days: 2.96875
say : 3 day(s)

Labor :
12 laborer x

IV.EMBANKMENT (to include 56.43 cu.m

Gravel Bedding )

gravel bedding Qty.

Footing = 20 x
Tie Beam = 1 x
Floor Slab = 1 x

Material cost:
Filling Material 56.43 cu.m @
V - STRUCTURAL CONCRETE Qty = 323.73 cu.m
quantity computation
Qty. length
floor slab 1 19
2nd floor slab 1 19
second floor beam 1 122
roof beam 1 122
footing 20 2.5
tie beam 1 122
column 20 0.4
stairs 26 1.5
stairs landing 2 2.8
Septic Vault 6 4.75

material requirement
cement : 323.73

sand : 323.73

gravel : 323.73

Labor Rates
Concreting & Curing
1 - Foreman
10 - Mason
50 - Laborer
Without Concrete Mixer
Class A 12.5
Class B 16
Class C 17.5
Lean Conc. 22.5

Foreman 1 x
Mason 10 x
Laborer 50 x

I. DIRECT COST
a. Materials
2,914 bags Portland Cement T-1 (40 kgs)
162 cu.m. Sand ( washed)
 324 cu.m. 3/4 gravel (washed)
831 shts 1/2x4x8 ord. Plywood
14,207.82 bd.ft. 4267 pcs 2x2x10 lumber lawaan
8,170.00 bd.ft. 1362 pcs 2x3x12 lumber lawaan
697.76 kgs Assorted cwn

c. Equipment
1 bagger mixer w/ operator 26
1 concrete vibrator 26

VI - REINFORCING STEEL Qty = 17,729.83 kgs

Description 16 mm dia. RSB 10mm dia RSB 12 mm dia. RSB

footing -
column 1,759
second floor beam 1545.5 532 -
roof beam 1352.32 456 -
tiebeam 1545.5 532
wall partition 288
ground floor slab 719
second floor slab - 1438
roof top -
stairs 50 133.4
septic 416
total 4443.32 4,464 1,860

I. DIRECT COST
a. Materials
4,443.32 kgs 16 mm.dia.x6.0m. Def.steel bars
4,463.76 kgs 10 mm.dia.x6.0m. Def.steel bars
6,289.73 kgs 25 mm dia. X6.0m Def.
673.40 kgs 20 mm.dia.x6.0m. Def.steel bars
1,859.62 kgs 12 mm.dia.x6.0m. Def.steel bars
149.53 kgs Tie wire (#16)

c. Equipment
1 unit bar cutter
VII - MASONRY WORKS note: details of doors and windows needed
quantity computation: First Floor and Second Floor
area 1 = At First Floor
area 2 = At Second Floor
area 3 =
area 4 = -
area 5 = -
area 6 =
area 7 =
area 8 =

area 9 =
total area
less:
W1 At First Floor
W2 At Second Floor
W3
W4
D1
total area

quantity computation: Wall Footing

area 1 =
area 2 =
area 3 =
area 4 =
area 5 =
area 6 =
total area
I. DIRECT COST
a. Materials
5,991 pcs. CHB (4"x8"x16")
- pcs. CHB (6"x8"x16")
234 bags Portland Cement T-1 (40 kgs)
18 cu.m. Sand and Gravel (Mixed)

VIII - CEMENT PLASTER FINISH

quantity computation :
material requiremnet :
cement = 342.04x.288+ 3%wastage

sand = 342.04x.02cu.m./sq.m.

I. DIRECT COST
a. Materials
258 bags Portland Cement T-1 (40 kgs)
17 cu.m. Sand and Gravel (Mixed)
18 mtrs Fine screen (finishing)

IX - TILEWORKS
I. DIRECT COST
a. Materials
1,267 pcs .600x.600 vitrified non skid ceramic floor tiles
1,800 pcs .200x.200 vitrified non skid ceramic floor tiles
58 bags Tile adhesive
264 bags Joint filler
60 lengths Tile trim
32 bags Cement Mortar
445.50 cu.m. Sand (screened)

X - DOORS AND WINDOWS actual prices

I. DIRECT COST
a. Materials

2 unit Panel Door on 1mX2.1m Wooden Jamb with Clear Glass Header
 5 units Clear Glass Door on 2.8mX2.1 Aluminum Jamb with 0.3m Header
13 units Clear Glass Door on .9mX2.1 Aluminum Jamb with 0.3m Header
4 units PVC Door on .7mX2.1m PVC Jamb
21 units Sliding Glass Window on 2.4mX1.5m Aluminum Frame with 0.3m Header
6 units Awning Glass Window on 1mX.6m Aluminum Frame with Header

``
XI-ROOFING AND CEILING WORKS
I. DIRECT COST
a. Materials
220 sq.m Rib-type Color Roofing
37 pcs. Pre-painted GA#26 Spanish Gutter (2m)
15 pcs. Pre-painted GA#26 Inside Gutter (2m)
40 pcs. Pre-painted GA#26 Ridge Roll
35 pcs. 0.40mm Spandrel (OUTSIDE CEILING)
1 lot Rivets
20 kls Tie Wire #16
1 lot 1 1/2" x 1 1/2" x 1/8"t Flat Bar
222 pcs. C- Purlins
16 pcs. turn buckle
163 pcs. 1/4 - 2 1/2" x 2 1/2" Angle Bar for truss
32 pcs. 10mm plain tension bar
1500 pcs. Tekscrew for steel
60 pcs. 0.50mm 4' x 8' Hardiflex(INSIDE CEILING)
1 lot Metal Furring and cludding
1 lot Other accessories

XII- RAILINGS AND FIRE EXIT STAIRS

12 length 3" dia. G.I Pipe shed. 40

42 length 2" dia. G.I Pipe shed. 40
20 length 2" dia. Stainless Steel Pipe
20 length 1" dia. Stainless Steel Pipe
 25 length 12 mm plain round bar
40 length 1x4mmx6m Flat Bar
5 gal. primer red oxide
30 kgs. welding rod
25 length 1x1 x 4mm thk angle bar
15 length 2x 2x 4mm thk angle bar

c. Equipment
1 Welding Machine 14

XIII - PLUMBING WORKS actual prices

I. DIRECT COST
14 sets Water closet flush type with complete accessories
2 sets urinal with complete accessories
14 pcs. 4" x 4" Floor drain stainless
Lavatory ( with complete accessories- Goose neck
4 sets Faucet & P-trap, etc.
40 lenghts 4"dia. PVC SOIL PIPE
25 lenghts 1"dia. PVC BLUE PIPE
25 pcs. 4"dia. X 2"dia. Reducer Tee
25 pcs. 2"dia.UPVC Elbow (90*bend)
20 pcs. 2"dia.UPVC Tee
25 pcs. 2"dia. PVC Coupling
25 pints PVC Solvent
24 pcs. 1/2"dia. PVC. Coupling
25 pcs. 1/2"dia. PVC Tee
14 pcs. 1/2"dia. Faucet brass ( US Brand)
10 pcs. 1/2" gate valve
10 can PVC cement 250ml
1 lot other plumbing materials and acc.
10 kg 1/2" pipe clamp with concrete nail

XIV - PAINTING & RELATED WORKS

quantity computation :

I. DIRECT COST
a. Materials
32 gals Concrete nuetralizer
50 pints Tinting Color
 32 gals Flat Wall Latex White Primer
32 gals Acrylic Gloss Latex
18 gals Primer white (enamel)
18 gals Flat Wall Enamel White
50 gals Paint Thinner
500 pcs Sand Paper
25 gals Concrete putty (POLITUFF)
6 gals Wooden Putty
50 pcs Paint brush 2-4",2- 3",2- 2"
3 gals primer (silver)
25 pcs Roller paint 10" with pan

XV - ELECTRICAL WORKS
I. DIRECT COST
a. Materials
52 sets 20 watts, 230 volts, 60Hz, LED Flourescent lighting Fixture
92 pcs Duplex Convenience Outlet
16 sets Industrial ceiling fan
6 sets sinlge pole switch
18 sets 2-Sinlge pole Switch
60 sets Junction box
1 set Distribution Panel Board (20 branches with 150A supply)
1 set Distribution Panel Board (20 branches with 100A supply)
1 set Circuit Breaker (250A) volt-in type
10 sets Circuit Breaker (15A) plug-in type
15 sets Circuit Breaker (20A) plug-in type
5 sets Circuit Breaker (30A) plug-in type
100 sets Utility box
20 boxes THW electrical wires # 12
17 boxes THW electrical wires # 14
300 mtrs THW electrical wires # 4
30 mtrs THW electrical wires # 6
2 units 2.5 hp wall mounted type aircon
1 lot Electrical Power connection/ demand deposit

SPL-1- PROJECT BILLBOARD 1 lot

I. DIRECT COST
a. Materials
2 shts 1/2x4x8 ord. Plywood
80 bd.ft. 20 pcs 2x2x12 lumber lawaan
4 kgs assorted CWN
2 pcs. Tarpauline 4' x 8'
SPL-2- Building Permit 1 lot

I. DIRECT COST

SPL-3- Stainless steel Signage 1 lot

I. DIRECT COST

Prepared by: Noted by:

ENGR. RAM B. CALDEO ENGR. EMILY CARL S. INDAB

Project Engineer Director
Physical Plant & Development Physical Plant & Development

Recommending Approval : Approved by:

ESTRELLA S. DINOPOL, Ph. D JUARLITO V. GARCINES ,Ph.D.

Director SUC President III
Plaaning Office
 P
P 40,000.00
P 40,000.00
Cost for this Item P 139.86
/sq.m.

2 2

" x 12' Lawaan Lumber @ 22.00 13,200.00

1" x 12' Lawaan Lumber 22.00 4,400.00
40.00 80.00
70.00 700.00
70.00 560.00
Materials P 18,940.00
Labor P 6,629.00
Item total cost 25,569.00
Unit Direct Cost for this Item 77.4818181818182
415,395.00

Length Width Heigth

0.5 0.4 8.8 35.20
2.5 2.5 0.4 50.00
= 85.20 cu.m

50

5 days @ 320.00

= 14400
P 14,400.00

Length Width Heigth

122 0.4 0.4
 = 19.52 cu.m

21 days @ 320.00
= 60,480.00

Length Width Heigth cu.m.

4.75 2 2.5 71.25

3 days @ 320.00

= 11520
total = 11,520.00

Total Materials Cost P

Total Labor Cost P 86,400.00
TOTAL DIRECT COST P 86,400.00
Unit Direct Cost for this Item P 490.99
/cu..m.

length width thick

2.5 x 2.5 x 0.1
122 x 0.4 x 0.1
19 x 13.7 x 0.15
Total Volume

550 per cu.m

 Material cost:
labor cost
total cost

width thick volume

13.7 0.10 26.03 cu.m
12 0.12 27.36 cu.m
0.45 0.35 19.215 cu.m
0.4 0.30 14.64 cu.m
2.5 0.40 50 cu.m
0.4 0.40 19.52 cu.m
0.5 8.80 35.2 cu.m
0.2 0.30 2.34 cu.m
1.75 0.12 1.176 cu.m
2 2.25 128.25 cu.m
total volume = 323.73 cu.m

x 9.00 2,914.00 bags

say 2,914.00 bags
x 0.50 161.87 cu.m.
say 162.00 cu.m.
x 1.00 323.73 cu.m.
say 324.00 cu.m.

say class A 12.5 cu.m./day

= 25.90 days
say 26 days
cu.m./day
cu.m./day
cu.m./day
cu.m./day

P 600.00 x 26 days
P 450.00 x 26 days
P 320.00 x 26 days

@ 280.00 P
@ 700.00 P
 @ 900.00 P
@ 450.00 P
@ 28.00 P
@ 28.00 P
@ 80.00 P
Total Material Cost P
Total Labor Cost P

days @ 1,300.00
days @ 500.00
Total equiment cost P
TOTAL DIRECT COST
Unit Direct Cost for this Item

25mm dia. RSB 20mm dia. RSB #16 G.I. TIE WIRE

673.4 19.13
6,290 41.70
14.00
14.00
14.00
14.00
8.00
16.00

4.00
- 4.70
6,290 673.4 149.53

@ 45.00
@ 45.00
@ 45.00
@ 45.00
@ 45.00
@ 150.00
Total Material Cost P
Total Labor Cost P

@ 15,000.00
Total equiment cost P

TOTAL DIRECT COST

Unit Direct Cost for this Item
 Qty = 435.70 sq.m

or 277.44 sq.m.
Floor 263.62 sq.m.
- sq.m.
sq.m.
sq.m.
- sq.m.
- sq.m.
- sq.m.

sq.m.
541.06 sq.m.

or 47.76 sq.m.
Floor 57.6 sq.m.
sq.m.
sq.m.
sq.m.
105.36 sq.m.
Net area 435.70 sq.m
no. of 4" chb = 5,446.25 pcs
say 5,991.00 pcs
cement = 234.26
say 234.00 bags
sand = 17.97
say 18.00 cu.m.

sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
- sq.m.
Net area - sq.m
no. of 6" chb = - pcs
say - pcs
cement = -
say - bags
sand = -
say - cu.m.
 @ 16.00 P
@ 20.00
@ 280.00
@ 600.00
Total Material Cost P

Total Labor Cost P

TOTAL DIRECT COST
Unit Direct Cost for this Item

Qty = 871.40 sq.m

8+ 3%wastage 258.49 bags

say 258.00 bags
17.43 cu.m.
say 17.00 cu.m.

@ 280.00 P
@ 800.00
@ 180.00
Total Material Cost P
Total Labor Cost P
TOTAL DIRECT COST P
Unit Direct Cost for this Item

Qty = 528.00 sq.m

es @ 180.00
es @ 120.00
@ 550.00
@ 145.00
@ 110.00
@ 90.00
@ 1,000.00
Total Material Cost P
Total Labor Cost P
TOTAL DIRECT COST
Unit Direct Cost for this Item

Qty = 1.00 lot

th Clear Glass Header @ 10,000.00 =

Jamb with 0.3m Header @ 15,000.00 =
amb with 0.3m Header @ 9,000.00 =
@ 5,000.00 =
inum Frame with 0.3m Header @ 7,000.00 =
um Frame with Header @ 3,000.00 =
Total Material Cost P
Total Labor Cost P
TOTAL DIRECT COST
Unit Direct Cost for this Item

Qty= 220 sq.m.

580.00 127,600.00 44,660.00

220.00 8,140.00 2,849.00
220.00 3,300.00 1,155.00
220.00 8,800.00 3,080.00
500.00 17,500.00 6,125.00
1,700.00 1,700.00 595.00
90.00 1,800.00 630.00
30,000.00 30,000.00 10,500.00
350.00 77,700.00 27,195.00
360.00 5,760.00 2,016.00
1,750.00 285,250.00 99,837.50
180.00 5,760.00 2,016.00
4.60 6,900.00 2,415.00
580.00 34,800.00 12,180.00
11,559.15 11,559.15 4,045.70
10,000.00 10,000.00 3,500.00
636,569.15 222,799.20

Qty = 1.00 lot

@ 1150.00
@ 1000.00
@ 1400.00
@ 1800.00
 @ 400.00
@ 320.00
@ 850.00
@ 130.00
@ 560.00
@ 650.00
Total Material Cost P
Total Labor Cost P

days @ 1,000.00
Total Equipment Cost P
TOTAL DIRECT COST
Unit Direct Cost for this Item

Qty = 1.00 lot

@ 6,000.00 P
@ 3,000.00
@ 250.00

@ 2,800.00
@ 600.00
@ 700.00
@ 100.00
@ 80.00
@ 80.00
@ 80.00
@ 60.00
@ 50.00
@ 50.00
@ 350.00
@ 300.00
@ 220.00
@ 12,000.00
@ 133.00
Total Material Cost P
Total Labor Cost P
TOTAL DIRECT COST P
Unit Direct Cost for this Item

Concrete surface 958.54

ceiling 528.00
Qty = 1,486.54 sq.m

@ 350.00
@ 249.00
 @ 800.00
@ 900.00
@ 700.00
@ 850.00
@ 500.00
@ 70.00
@ 500.00
@ 500.00
@ 109.00
@ 850.00
@ 200.00
Total Material Cost P
Total Labor Cost P
TOTAL DIRECT COST
Unit Direct Cost for this Item

Qty = 1.00 lot

t lighting Fixture @ 1,000.00

@ 180.00
@ 3,000.00
@ 85.00
@ 120.00
@ 55.00
150A supply) @ 5,000.00
100A supply) @ 5,000.00
@ 5,500.00
@ 580.00
@ 580.00
@ 580.00
@ 55.00
@ 4,800.00
@ 1,500.00
@ 850.00
@ 650.00
@ 25,000.00
@ 10,000.00
Total Material Cost P
Total Labor Cost P
TOTAL DIRECT COST P
Unit Direct Cost for this Item

@ 550.00
@ 22.00
@ 80.00
@ 500.00
 Total Material Cost P
Total Labor Cost P
TOTAL DIRECT COST
Unit Direct Cost for this Item

Total Material Cost P

Total Labor Cost P
TOTAL DIRECT COST
Unit Direct Cost for this Item

Total Material Cost P

Total Labor Cost P
TOTAL DIRECT COST
Unit Direct Cost for this Item

RL S. INDAB
or
Development

RCINES ,Ph.D.
dent III
65,569.00
= 12.5 cu.m
= 4.88 cu.m
= 39.05 cu.m
= 56.43 cu.m
 = P 31,036.50
= 10,862.78
= 41,899.28

9.2

15,600.00
117,000.00
416,000.00
548,600.00

815,920.00
113,400.00
 291,600.00
373,950.00
397,818.96
228,760.00
55,820.80
2,277,269.76
548,600.00

33,800.00
13,000.00
46,800.00
2,872,669.76
8,873.63 / cu.m

#16 G.I. TIE WIRE WT. BARS

20mm=14.8kgs.
19.13 16mm=9.47kgs
41.70 12mm=5.33kgs
14.00 10mm=3.70kgs
14.00
14.00 25mm=23.124kgs
14.00
8.00
16.00

4.00
4.70
149.53

199,949.40
200,869.20
283,037.85
30,303.00
83,682.90
22,429.50
820,271.85
287,095.15

15,000.00
15,000.00

1,122,367.00
63.30
/ kg
 95,856.00
-
65,520.00
10,800.00
172,176.00

60,261.60
232,437.60
533.48
/ sq.m

72,240.00
13,600.00
3,240.00
89,080.00
31,178.00
120,258.00
138.01
/ sq.m

228,000.00
216,000.00
31,900.00
38,280.00
6,600.00
2,880.00
445,500.00
969,160.00
339,206.00
1,308,366.00
2,477.97
/ sq.m

20,000.00
 75,000.00
117,000.00
20,000.00
147,000.00
18,000.00
397,000.00
138,950.00
535,950.00
535,950.00
/ unit
/ sq.m

172,260.00
10,989.00
4,455.00
11,880.00
23,625.00
2,295.00
2,430.00
40,500.00
104,895.00
7,776.00
385,087.50
7,776.00
9,315.00
46,980.00
15,604.85
13,500.00
859,368.35

13,800.00
42,000.00
28,000.00
36,000.00
 10,000.00
12,800.00
4,250.00
3,900.00
14,000.00
9,750.00
174,500.00
61,075.00

14,000.00
14,000.00
249,575.00
249,575.00

84,000.00
6,000.00
3,500.00

11,200.00
24,000.00
17,500.00
2,500.00
2,000.00
1,600.00
2,000.00
1,500.00
1,200.00
1,250.00
4,900.00
3,000.00
2,200.00
12,000.00
1,330.00
181,680.00
63,588.00
245,268.00
245,268.00
/ set

11,182.97
12,338.28
 25,561.07
28,756.20
12,320.00
14,960.00
24,775.67
35,000.00
12,500.00
3,000.00
5,450.00
2,550.00
5,000.00
193,394.18
67,687.96
261,082.15
272.37
/ sq.m

52,000.00
16,560.00
48,000.00
510.00
2,160.00
3,300.00
5,000.00
5,000.00
5,500.00
5,800.00
8,700.00
2,900.00
5,500.00
96,000.00
25,500.00
255,000.00
19,500.00
50,000.00
10,000.00
616,930.00
215,925.50
832,855.50
832,855.50
/ set

1,100.00
1,760.00
320.00
1,000.00
 4,180.00
1,463.00
5,643.00
5,643.00
/ lot

40,000.00
40,000.00
40,000.00
/ lot

30,000.00
30,000.00
30,000.00
/ lot
258.00
 1,266.67

264.00

60.00

445.50
4,463.76

149.53