REPUBLIC OF THE PHILIPPINES

PROVINCE OF ZAMBOANGA DEL SUR

MUNICIPALITY OF DUMINGAG

MUNICIPAL ENGINEERING OFFICE

PROGRAM OF WORKS

PROJECT IDENTIFICATION NO.:

Project Title: CONSTRUCTION OF MULTIPURPOSE BUILDING
Category:
Brgy/Mun/Province: Saad, Dumingag, Zamboanga del Sur
Total Project Cost: PHP 662,046.00
Physical Target: 1.00 unit
Project Duration: 60.00 c.d.
Implemention. Mode: ADMIN
Source of Fund BDF
Project Description: Equipment Needed: Technical Personnel:
Qty Description No. Description
The scope of work covers the construction of multipurpose building

Item No. Scope of Work % Weight Quantity Unit Unit Cost Total
1 EXCAVATION WORKS 0.8% 20.00 CU.M. 280.00 PHP 5,600.00
2 FORMS & SCAFFOLDINGS 3.0% 320.00 BD.FT. 61.30 PHP 19,615.00
3 MASONRY WORKS 17.9% 125.36 SQ.M. 943.28 PHP 118,250.00
4 REINFORCING STEEL WORKS 14.6% 501.44 KG 192.77 PHP 96,665.00
5 CONCRETE WORKS 11.7% 10.55 CU.M. 7,328.91 PHP 77,320.00
6 ROOFING WORKS 12.2% 73.80 SQ.M 1,096.82 PHP 80,945.00
7 DOORS AND WINDOWS 12.0% 1.00 LOT 79,250.00 PHP 79,250.00
8 PAINT WORKS 8.6% 302.84 SQ.M 187.03 PHP 56,640.00
9 CEILING WORKS 4.1% 42.00 SQ.M 639.76 PHP 26,870.00
10 ELECTRICAL WORKS 7.7% 1.00 LOT 51,043.00 PHP 51,043.00
11 TILE WORKS 7.2% 42.00 SQ.M 1,130.12 PHP 47,465.00
12 PLUMBING WORKS 0.4% 1.00 LOT 2,383.00 PHP 2,383.00
Total Direct Cost 100.00% PHP 662,046.00
Breakdown of Estimated Project Cost

A. Direct Cost PHP 662,046.00

A.1Labor PHP 171,350.00
A.2Equipment PHP 7,800.00
A.3Materials PHP 482,896.00
A.4Hauling Cost

B. Indirect Cost
B.1 OCM (15% of Direct Cost )
B.2 Contractor's Profit (10% of Direct Cost )
C. Taxes( 5% of A & B)
ESTIMATED PROJECT COST PHP 662,046.00

Prepared by: Checked and Reviewed by:

ALDIN JAY G. JALALON HOSPECIO R. ENRICUSO, JR.

ENGINEERING AIDE ICO-MEO

Recommending Approval: Approved by:

JEFFREY D. SEÑARA SR. HON. GERRY T. PAGLINAWAN

BARANGAY CAPTAIN MUNICIPAL MAYOR
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 1 EXCAVATION WORKS
Quantity/Unit : 20.00 CU.M.

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 0 0 500.00 -
Unskilled 8 2 350.00 5,600.00

Sub Total for A P 5,600.00

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT

Sub Total for B P -

C) TOTAL (A+B) P 5,600.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
- -
-

Sub Total for D P -

E) ESTIMATED DIRECT COST (C+D) P 5,600.00

F) DIRECT UNIT COST P 280.00
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 2 FORMS & SCAFFOLDINGS
Quantity/Unit : 320.00 BD.FT.

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 1 4 500.00 2,000.00
Unskilled 2 4 350.00 2,800.00

Sub Total for A P 4,800.00

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT

Sub Total for B P -

C) TOTAL (A+B) P 4,800.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
1/2 ORDINARY PLYWOOD 8.00 PCS 385.00 3,080.00
COCO LUMBER 2X2X10 (9 PCS) 30.00 BD.FT. 35.00 1,050.00
COCO LUMBER 2X2X12 (12 PCS) 48.00 BD.FT. 35.00 1,680.00
COCO LUMBER 2X3X10 (12 PCS) 90.00 BD.FT. 35.00 3,150.00
COCO LUMBER 2X3X12 (22 PCS) 132.00 BD.FT. 35.00 4,620.00
4" COMMON WOOD NAIL 5.00 KG 95.00 475.00
3" COMMON WOOD NAIL 4.00 KG 95.00 380.00
1" COMMON WOOD NAIL 4.00 KG 95.00 380.00
Sub Total for D P 14,815.00

E) ESTIMATED DIRECT COST (C+D) P 19,615.00

F) DIRECT UNIT COST P 61.30
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 3 MASONRY WORKS
Quantity/Unit : 125.36 SQ.M. ###

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 2 9 500.00 9,000.00
Unskilled 6 9 350.00 18,900.00

Sub Total for A P 27,900.00

###

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT

Sub Total for B P ###

-

C) TOTAL (A+B) P 27,900.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
CHB LAYING (BUILDING): 110.24 SQ.M
PORTLAND CEMENT 58.00 BAGS 270.00 15,660.00
###
INAYAG SAND 5.00 CU.M. 950.00 4,750.00
CHB # 4" 1,380.00 PCS 12.00 16,560.00
PLASTERING: (239.2 SQ.M)
PORTLAND CEMENT 69.00 BAGS 270.00 18,630.00
FINE SAND 134.00 BAGS 60.00 8,040.00
NYLON # 10 6.00 ROLLS 50.00 300.00
CHB LAYING (SEPTIC TANK): 15.12 SQ.M
CHB #4 190.00 PCS 14.00 2,660.00
PORTLAND CEMENT 15.00 BAGS 270.00 4,050.00
WASHED SAND 2.00 CU.M 1,100.00 2,200.00
HAULING COST (FROM SUPPLIER TO 7.00 TRIPS 2,500.00 17,500.00
PROJECT SITE)
Sub Total for D P 90,350.00
###

E) ESTIMATED DIRECT COST (C+D) P 118,250.00

###
F) DIRECT UNIT COST P 943.28
###
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 4 REINFORCING STEEL WORKS
Quantity/Unit : 501.44 KG

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 2 8 500.00 8,000.00
Unskilled 6 8 350.00 16,800.00

Sub Total for A P 24,800.00

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT
ELECTRIC GRINDER 1 6 250.00 1,500.00

Sub Total for B P 1,500.00

C) TOTAL (A+B) P 26,300.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
RSB # 10MM∅ 133.00 PCS 200.00 26,600.00
RSB # 12MM∅ 59.00 PCS 285.00 16,815.00
RSB # 9MM∅ 40.00 PCS 150.00 6,000.00
# 16 TIE WIRE 7.00 KG 95.00 665.00
CUTTING DISC # 4 40.00 PCS 80.00 3,200.00
SEPTIC TANK:
10 MM DIA. RSB 35.00 PCS 200.00 7,000.00
12 MM DIA. RSB 20.00 PCS 285.00 5,700.00
# 16 TIE WIRE 3.00 KG 95.00 285.00
CUTTING DISC 20.00 PCS 80.00 1,600.00
HAULING COST (FROM SUPPLIER TO 1.00 TRIPS 2,500.00 2,500.00
PROJECT SITE)
Sub Total for D P 70,365.00

E) ESTIMATED DIRECT COST (C+D) P 96,665.00

F) DIRECT UNIT COST P 192.77
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 5 CONCRETE WORKS
Quantity/Unit : 10.55 CU.M.

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 2 6 500.00 6,000.00
Unskilled 6 6 350.00 12,600.00

Sub Total for A P 18,600.00

###

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT

Sub Total for B P ###

-

C) TOTAL (A+B) P 18,600.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
PORTLAND CEMENT 78.00 BAGS 270.00 21,060.00
WASHED SAND 5.00 CU. M 950.00 4,750.00
GRAVEL 9.00 CU. M 1,100.00 9,900.00
SEPTIC TANK: (2.00 CU.M)
PORTLAND CEMENT 18.00 BAGS 270.00 4,860.00
WASHED SAND 1.00 CU.M 950.00 950.00
GRAVEL 2.00 CU.M 1,100.00 2,200.00
HAULING COST (FROM SUPPLIER TO 6.00 TRIPS 2,500.00 15,000.00
PROJECT SITE)
Sub Total for D P 58,720.00
###

E) ESTIMATED DIRECT COST (C+D) P 77,320.00

F) DIRECT UNIT COST P 7,328.91
###
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 6 ROOFING WORKS
Quantity/Unit : 73.80 SQ.M

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 2 8 500.00 8,000.00
Unskilled 4 8 350.00 11,200.00

Sub Total for A P 19,200.00

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT
ELECTRIC GRINDER 1 6 250.00 1,500.00
WELDING MACHINE 1 6 300.00 1,800.00

Sub Total for B P 3,300.00

C) TOTAL (A+B) P 22,500.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
0.35mm x 12' GI CORR. SHT 39.00 PCS 595.00 23,205.00
1/4 x 2 ANGLE BAR 4.00 PCS 1,440.00 5,760.00
C-PURLINS 2x3x1.2 21.00 PCS 795.00 16,695.00
WELDING ROD 10.00 KG 110.00 1,100.00
CUTTING DISC # 4 30.00 PCS 80.00 2,400.00
1/4 x 1 FLAT BAR 15.00 PCS 395.00 5,925.00
HARDI SENEPA 0 .3mx 2.4mx13mm 12.00 PCS 280.00 3,360.00
Sub Total for D P 58,445.00

E) ESTIMATED DIRECT COST (C+D) P 80,945.00

F) DIRECT UNIT COST P 1096.8157181572
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 7 DOORS AND WINDOWS
Quantity/Unit : 1.00 LOT

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 2 10 500.00 10,000.00
Unskilled 4 10 350.00 14,000.00

Sub Total for A P 24,000.00

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT
-
-

Sub Total for B P -

C) TOTAL (A+B) P 24,000.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
SLIDING WINDOW 2.1 x 1.2m 7.00 SETS 3,800.00 26,600.00
SLIDING WINDOW 0.6 x 0.35m 1.00 SETS 1,500.00 1,500.00
WOOD PANEL DOOR 2.1 x 0.7m 3.00 PCS 5,500.00 16,500.00
WOOD PANEL DOOR 2.1 x 0.9m 1.00 PCS 6,200.00 6,200.00
PVC DOOR 0.60 x 2.10m 1.00 PCS 2,200.00 2,200.00
3"x3" LOOSE PIN HINGES 15.00 PCS 150.00 2,250.00

Sub Total for D P 55,250.00

E) ESTIMATED DIRECT COST (C+D) P 79,250.00

F) DIRECT UNIT COST P 79,250.00
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 8 PAINT WORKS
Quantity/Unit : 302.84 SQ.M

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 2 6 500.00 6,000.00
Unskilled 4 6 350.00 8,400.00

Sub Total for A P 14,400.00

###

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT
-
-

Sub Total for B P ###

-

C) TOTAL (A+B) P 14,400.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
WALLS: (A= 250.88 SQ.M)
SEMI GLOSS LATEX PAINT 22.00 GAL 1,060.00 23,320.00
FLAT LATEX YELLOW PAINT 11.00 GAL 800.00 8,800.00
CONCRETE PUTTY 12.00 GAL 460.00 5,520.00
EASY TITE (FOR JOINTS) 2.00 GAL 1,050.00 2,100.00
PAINT ROLLER 7" WITH PAN 2.00 SETS 230.00 460.00
STEEL: (A=51.9552 SQ.M)
RED LEAD 3.00 GAL 600.00 1,800.00
PAINT BRUSH 4" 2.00 PCS 120.00 240.00
-
-
-

Sub Total for D P 42,240.00

###

E) ESTIMATED DIRECT COST (C+D) P 56,640.00

F) DIRECT UNIT COST P 187.03
###
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 9 CEILING WORKS
Quantity/Unit : 42.00 SQ.M

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 1 4 500.00 2,000.00
Unskilled 2 4 350.00 2,800.00

Sub Total for A P 4,800.00

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT
ELECTRIC GRINDER 1 3 250.00 750.00
ELECTRIC HAND DRILL 1 3 250.00 750.00

Sub Total for B P 1,500.00

C) TOTAL (A+B) P 6,300.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
HARDIFLEX 1/4" THK 15.00 PCS 535.00 8,025.00
SINGLE FURRING 20.00 PCS 115.00 2,300.00
DOUBLE FURRING 30.00 PCS 135.00 4,050.00
BLIND RIVETS 1/8" x 1/2" 3.00 BOX 350.00 1,050.00
WALL ANGLE 15.00 PCS 80.00 1,200.00
DRILL BIT (METAL) # 1/8 10.00 PCS 100.00 1,000.00
CONCRETE NAILS # 1 3.00 KG 95.00 285.00
NYLON 4.00 ROLLS 65.00 260.00
CUTTING DISC # 4 30.00 PCS 80.00 2,400.00
-

Sub Total for D P 20,570.00

E) ESTIMATED DIRECT COST (C+D) P 26,870.00

F) DIRECT UNIT COST P 639.76
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 10 ELECTRICAL WORKS
Quantity/Unit : 1.00 LOT

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 2 6 500.00 6,000.00
Unskilled 4 6 350.00 8,400.00

Sub Total for A P 14,400.00

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT
-
-

Sub Total for B P -

C) TOTAL (A+B) P 14,400.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
2.0 mm2 THHN WIRE 3.00 ROLLS 4,485.00 13,455.00
3.5 mm2 THHN WIRE 1.00 ROLLS 4,485.00 4,485.00
8 mm THHN WIRE 4.00 METERS 85.00 340.00
SERVICE DROP WIRE #6 7.00 METERS 39.00 273.00
uPVC PIPE #1/2"∅ 50.00 PCS 90.00 4,500.00
FLEXIBLE HOSE 1/2" DIA. 4.00 ROLLS 1,200.00 4,800.00
LED BULB 18 W 10.00 PCS 290.00 2,900.00
LED BULB 15 W 4.00 PCS 200.00 800.00
PANEL BOARD 6 BRANCH 1.00 PCS 1,150.00 1,150.00
4"x4" JUNCTION BOXES PVC 7.00 PCS 40.00 280.00
1 GANG SWITCH W/ PLATE (FLUSH TYPE) 4.00 PCS 100.00 400.00
2 GANG SWITCH W/ PLATE (FLUSH TYPE) 1.00 PCS 150.00 150.00
3 GANG SWITCH W/ PLATE (FLUSH TYPE) 1.00 PCS 200.00 200.00
3 GANG CON. OUTLET (FLUSH TYPE) 9.00 PCS 200.00 1,800.00
K10 HOLDER WITH FRAME 2.00 PCS 255.00 510.00
2"x4"UTILITY BOXES PVC 15.00 PCS 40.00 600.00
Sub Total for D P 36,643.00

E) ESTIMATED DIRECT COST (C+D) P 51,043.00

F) DIRECT UNIT COST P 51,043.00
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 11 TILE WORKS
Quantity/Unit : 42.00 SQ.M

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 2 5 500.00 5,000.00
Unskilled 4 5 350.00 7,000.00

Sub Total for A P 12,000.00

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT
ELECTRIC TILE CUTTER 1 5 300.00 1,500.00
-

Sub Total for B P 1,500.00

C) TOTAL (A+B) P 13,500.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
0.6x0.6mCERAMIC TILES-CLASS A 120.00 PCS 240.00 28,800.00
PLASTIC STAIR NOSING 1.00 PCS 350.00 350.00
TILE GROUT 11.00 PACKS 160.00 1,760.00
PORTLAND CEMENT 4.00 BAGS 270.00 1,080.00
ADHESIVE 5.00 BAGS 395.00 1,975.00
-
-
-
-
P 33,965.00

E) ESTIMATED DIRECT COST (C+D) P 47,465.00

F) DIRECT UNIT COST P 1,130.12
 DETAILED UNIT COST ANALYSIS

Project : CONSTRUCTION OF MULTIPURPOSE BUILDING

Location : Saad, Dumingag, Zamboanga del Sur
Item No./Description : 12 PLUMBING WORKS
Quantity/Unit : 1.00 LOT

Designation No. of Person No. of Days Rate per Day Amount

A) LABOR
Skilled 1 1 500.00 500.00
Unskilled 1 1 350.00 350.00

Sub Total for A P 850.00

Name and Capacity No. of Units No. of Day Rate per Day Amount
B) EQUIPMENT

Sub Total for B P -

C) TOTAL (A+B) P 850.00

Name and Specification Quantity Unit Unit Cost Amount

D) MATERIALS ###
1/2" DIA. PVC PIPE, BLUE 1.00 PCS 90.00 90.00
3/4" DIA. PVC PIPE, BLUE 2.00 PCS 155.00 310.00
3/4" x 1/2" UNION REDUCER 1.00 PCS 100.00 100.00
1/2" PVC 90 ELBOW 3.00 PCS 12.00 36.00
1/2" HOSEBIBB FAUCET 1.00 PCS 90.00 90.00
1/2" FEMALE TREADED ADAPTOR 1.00 PCS 17.00 17.00
SOLVENT CEMENT (100CC) 1.00 CAN 80.00 80.00
4" DIA PVC PIPE, BLUE S. 900 2.00 PCS 180.00 360.00
4" PVC 90 ELBOW (ORANGE) 3.00 PCS 80.00 240.00
4X4" PVC WYE 1.00 PCS 160.00 160.00
4" FLOOR DRAIN SS PLASTIC 1.00 PCS 50.00 50.00
P 1,533.00

E) ESTIMATED DIRECT COST (C+D) P 2,383.00

F) DIRECT UNIT COST P 2,383.00