16FF0056 - Daraga-Gogon - 1 Storey 3 Classroom With Comfort Room BG

DETAILED ESTIMATES
I.D No.:
PROJECT NAME:
LOCATION:
I.)
16FF0056
Cluster-II (CY-2016 Basic Education Facilities Fund (BEFF) - Batch 9)
Caramoan, Camarines Sur
Construction of 1 Storey 3 Classroom with toilet attached School Building, Daraga Elementary School,Caramoan,
Camarines Sur
ITEM 803 - STRUCTURE EXCAVATION

Estd. Qty.
=
A. LABOR
(for
3 days)
1
6
37.98
cu.m
Construction Foreman
Common Laborer
@
@
P
P
510.00 /day
355.00 /day
1,530.00
6,390.00
7,920.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
7,920.00
1,108.80
451.44
9,480.24
249.61
ITEM 804 - EMBANKMENT

Estd. Qty.
62.92
cu.m
A. MATERIALS
28.49 cu.m
Gravel Bedding G-1
days)
750.00 /cu.m
21,367.50
21,367.50
B. LABOR
(for
1
Skilled Laborer
410.00 /day
1,640.00
Common Laborer
355.00 /day
11,360.00
13,000.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
ITEM 403 - METAL STRUCTURES (STEEL WORKS)
Estd. Qty.
=
A. MATERIALS
1,246.00
kgs.
410.80
kgs.
82.16
kgs.
246.50
kgs.
103.00
kgs.
28.70
kgs.
45.60
kgs.
41.10
kgs.
57.06
kgs.
23.00
kgs.
27.50
kgs.
20.90
kgs.
boxes
4.00
34,367.50
4,811.45
1,958.95
41,137.90
653.81
7,264.52 kgs.
Top chord angle bar 65mm

65mm x 6mm thk. x 6.0m.
web members angle bar
50mmx50mm x 6mm thk. x 6.0m.
Erection bracing & shoring
50mm x 50mm x 6mm thk. x 6.0m.
Clip angle (Purlin connector)
75mm x 75mm x 6.0mm thk. X 6.0 m.
Steel base plate 250mm
x 300mm x 12mm thk.
Gusset plate 6mm thk.
250mmx150mm
500mmx 400mm
Gusset plate 6mm thk
300mm x 300mm
250mm x 250mm
250mm x 100mm
Anchor bolts 16mm dia.
300mm w/ nuts & washer
Welding Rod
1 of 33
51.00 /kg.
63,546.00
51.00 /kg.
20,950.80
51.00 /kg.
4,190.16
51.00 /kg.
12,571.50
51.00 /kg.
5,253.00
51.00 /kg.
1,463.70
51.00 /kg.
2,325.60
51.00 /kg.
2,096.10
51.00 /kg.
2,910.06
51.00 /kg.
1,173.00
152.00 /kg.
4,180.00
152.00 /kg.
3,176.80
570.00 /box
2,280.00
3,069.00
kgs.
133.37
kgs.
957.90
kgs.
236.16
kgs.
93.15
kgs.
24.00
kgs.
16.62
kgs.
227.40
24.00
73.80
kgs.
kgs.
kgs.
73.80
kgs
18.00
gals
LC purlins 150mm x 65mm

@
x 20mm x2.0mm thk. x 6.0m.
Angular bar 1" x 1" x /16
@
x 500mm
LC channel (Steel fascia)
@
255mmx90mm x 25mm x 3.0mm thk. x 6.0m.
Angular base plate 100mm
@
100mm x 6mm thk.
12mm dia. x 0.50 m. sag rod
@
with standard nuts and washer
12mm dia. x 0.45m. sag rod
@
@
16mm dia. x 6.0m. cross bracing
@
16mm dia. x 6.0m. Turn buckles
@
150mm x 200mm x 12mm thk
@
Buckle Plate
150mm x 150mm x 6mm
@
splice plate connector
Primer, Zinc Chromate
@
40.00 /kg.
122,760.00
50.00 /kg.
6,668.50
40.00 /kg.
38,316.00
50.00 /kg.
11,808.00
115.00 /kg.
10,712.25
115.00 /kg.
2,760.00
115.00 /kg.
1,911.30
P
P
P
115.00 /kg.
90.00 /kg.
51.00 /kg.
26,151.00
2,160.00
3,763.80
51.00 /kg.
3,763.80
625.00 /gal
11,250.00
368,141.37
B. LABOR
(for
1
3
7
16
days)
Skilled Laborer
Common Laborer
@
@
@
P
P
P
510.00 /day
410.00 /day
355.00 /day
Direct Cost
Indirect Cost
Vat
Item Cost
8,160.00
19,680.00
39,760.00
67,600.00
435,741.37
61,003.79
24,837.26
521,582.42
Unit cost P
ITEM 404 - REINFORCING STEEL
Estd. Qty.
A. MATERIALS
7,928.37
152
kgs.
kgs.
71.80
7,928.37 kgs.
Reinforcing Steel
G.I. Tie Wire
@
@
P
P
48.00 /kg.
85.00 /kg
380,561.76
12,920.00
393,481.76
B. LABOR
1
6
(for
-
23
days)
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
65,320.00
133,630.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
ITEM 405 - STRUCTURAL CONCRETE
Estd. Qty.
60.90
11,730.00
56,580.00
527,111.76
73,795.65
30,045.37
630,952.78
79.58
cu.m
A. MATERIALS
555.00
61.00
25.00
31.00
bags
cu.m
cu.m
cu.m
Portland Cement
Crushed Gravel G-1
Crushed Gravel G-3/4
Washed Sand
@
@
@
@
P
P
P
P
245.00
730.00
765.00
530.00
/bag
/cu.m
/cu.m
/cu.m
135,975.00
44,530.00
19,125.00
16,430.00
216,060.00
B. LABOR
1
6
(for
-
12 days)
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
Direct Cost
Indirect Cost
Vat
2 of 33
6,120.00
29,520.00
34,080.00
69,720.00
285,780.00
40,009.20
16,289.46
Item Cost
Unit cost
342,078.66
5,617.06
ITEM 704 - MASONRY WORKS

Estd. Qty.
191.50 sq.m
A. MATERIALS
369.00
2,454.00
23.00
524.07
13.00
204.00
bags
pcs
cu.m
kgs
kgs
pcs
(for
17
Portland Cement
6" CHB
Washed Sand
10mmx6m RSB
GI Tie Wire
Silicon Sealant
@
@
@
@
@
@
P
P
P
P
P
P
245.00
13.00
530.00
40.00
85.00
96.00
/bag
/pc.
/cu.m
/kg
/kg
/pc.
90,405.00
31,902.00
12,190.00
20,962.80
1,105.00
19,584.00
176,148.80
B. LABOR
1
3
5
days)
Skilled Laborer
Common Laborer
@
@
@
P
P
P
510.00 /day
410.00 /day
355.00 /day
Direct Cost
Indirect Cost
Vat
8,670.00
20,910.00
30,175.00
59,755.00
235,903.80
33,026.53
13,446.52
Item Cost
Unit cost
282,376.85
1,474.55
ITEM 1000 - SOIL POISONING

Estd. Qty.
275.61
sq.m
A. MATERIALS
275.61
B. LABOR
1
sq.m
(for
-
Soil Poisoning
1 day)
Skilled Laborer
14.25 /sq.m
3,927.44
410.00 /day
410.00
410.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
ITEM 1003 - CARPENTRY WORKS
Estd. Qty.
4,337.44
607.24
247.23
5,191.92
18.84
270.78 sq.m
A. MATERIALS
150.00
pcs.
48.00
pcs.
240.00
pcs.
240.00
84.00
pcs.
pcs.
750.00
8.00
pcs.
pcs.
84.00
pcs.
Metal double furring channel

@
P
238.00
(Ceiling nailer) 12mm x 38mm x 5m x 0.8mm thk. at 400mm O.C.
Metal carrying channel
@
P
238.00
(Ceiling joist) 12mm x 38mm x 5m x 0.8mm thk. at 1200mm O.C.
Rod suspension hanger with
@
P
5.00
adjustment spring
Pre-formed wire clip
@
P
10.00
Fiber cement ceiling board
@
P
410.00
(4.5mm. Thk.)
Blind Rivets
@
P
1.53
Ceiling vent (300mm x 1200mm)
@
P
465.00
with screen
Wall Angle, 25mm x 25mm x 3m x
@
P
240.00
0.4mm thk
/pc.
35,700.00
/pc
11,424.00
/pc
1,200.00
/pc.
/pc
2,400.00
34,440.00
/pc.
/pc
1,147.50
3,720.00
/pc.
20,160.00
110,191.50
B. LABOR
(for
1
2
4
10
days)
Skilled Laborer
Common Laborer
@
@
@
3 of 33
P
P
P
510.00 /day
410.00 /day
355.00 /day
5,100.00
8,200.00
14,200.00
27,500.00
Direct Cost
137,691.50
Indirect Cost
19,276.81
Vat
Item Cost
Unit cost
7,848.42
164,816.73
608.67
ITEM 1013 - CORRUGATED METAL ROOFING (PRE-PAINTED)

Estd. Qty.
=
310.80 sq.m
A. MATERIALS
310.80
LM
12.00
LM
14.00
LM
5,300.00
pcs.
4.00
B. LABOR
lit.
(for
15
Pre-painted corr. G.I. roofing

shts. 0.40mm thk. x 5.70 long span
Preformed pre-painted G.I.
flashing 0.60mm thk. x 2.40m.
Ridge roll sht. 0.60mm. thk. X 2.40m.
J- bolts 6.0mm dia. w/
neoprene gasket washer & nuts
Roof Sealant
465.00 /LM
144,522.00
308.00 /LM
3,696.00
237.25 /LM
3,321.50
3.37 /pc.
17,861.00
237.25 /lit.
949.00
P
170,349.50
7,650.00
18,450.00
days)
1
3
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
31,950.00
58,050.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
228,399.50
31,975.93
13,018.77
273,394.20
879.65
ITEM 1021 - FINISHING WORKS

Estd. Qty.
241.02 sq.m
A. MATERIALS
70.00 bags
6.00
pcs.
B. LABOR
(for
Cement
day)
G.I Pipes 1.50" S-40 Pre-formed
@
@
P
P
245.00 /bag
1,282.00 /pc
Skilled Laborer
410.00 /day
Common Laborer
355.00 /day
Direct Cost
Indirect Cost
Vat
17,150.00
7,692.00
24,842.00
3,690.00
4,260.00
7,950.00
Item Cost
Unit cost
32,792.00
4,590.88
1,869.14
39,252.02
162.86
ITEM 1032 - PAINTING WORKS

Estd. Qty.
744.56 sq.m
A. MATERIALS
20.00
22.00
22.00
22.00
8.00
0.25
5.00
8.00
3.00
3.00
3.00
3.00
3.00
qrts.
gal.
gal.
gal.
qrts.
roll
pcs.
pcs.
gal.
gal.
gal.
lit.
pcs.
Neutralizer
Flat Latex
Patching Compound
Latex semi-gloss
Acri color
Sand Paper
9" Roller bush
4" Paint brush
Flat Wall Enamel
Glazing putty
Enamel semi gloss
Paint thinner
Painy Tray
@
@
@
@
@
@
@
@
@
@
@
@
@
P
P
P
P
P
P
P
P
P
P
P
P
P
31.00
540.00
305.00
158.00
157.00
1,500.00
66.00
56.00
585.00
470.00
585.00
100.00
45.00
/qrt.
/gal.
/gal.
/gal.
/qrt.
/roll
/pc.
/pc.
/gal
/gal
/gal
/lit.
/pc.
3.00
pail
Epoxy enamel
3,135.00 /pail
P
B. LABOR
(for
days)
4 of 33
620.00
11,880.00
6,710.00
3,476.00
1,256.00
375.00
330.00
448.00
1,755.00
1,410.00
1,755.00
300.00
135.00
9,405.00
39,855.00
1
3
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
6,390.00
16,830.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
3,060.00
7,380.00
56,685.00
5,101.65
4,547.24
66,333.89
89.09
SPL-I - MOBILIZATION/TEMPORARY STRUCTURES, UTILITIES AND SERVICES/DEMOBILIZATION/

STANDARD BILLBOARD/SAFETY & HEALTH
Estd. Qty.
=
1
lot
A. MATERIALS
MOBILIZATION/TEMPORARY STRUCTURES, UTILITIES
AND SERVICES/DEMOBILIZATION/STANDARD BILLBOARD/
SAFETY & HEALTH
B. LABOR
(for
35
25,000.00
LUMPSUM
days)
First Aider
410.00 /day
14,350.00
19,075.00
Part-time Safety Practitioner
545.00 /day
33,425.00
Direct Cost
Indirect Cost
Vat
Total Cost
Unit cost
58,425.00
8,179.50
3,330.23
69,934.73
69,934.73
SPL-II - FORMWORKS
Estd. Qty.
A. MATERIALS
2,900.00 bd.ft.
50.00 pcs
35.00 kgs
262.23 sq.m
Coco lumber
Plywood Ordinary, " x 4' x 8'
CWN, Assorted
@
@
P
P
17.00 /bdft.
305.00 /pc.
70.00 /kg.
49,300.00
15,250.00
2,450.00
67,000.00
P
B. LABOR
1
2
(for
-
7 days)
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
5,740.00
12,425.00
Common Laborer
355.00 /day
18,165.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
SPL-III - ELECTRICAL WORKS
Estd. Qty.
A. MATERIALS
Conduit Boxes
107.00
146.00
3.00
5.00
32.00
46.00
30.00
31.00
5.00
2.00
1.00
3.00
& Fittings
pcs.
pcs.
pc.
pc.
mts.
pcs.
pcs.
pcs.
pcs.
pcs.
pc.
can
85,165.00
11,923.10
4,854.41
101,942.51
388.75
1.00 lot
20mm dia. PVC Pipe

20mm dia. PVC Connector
25mm dia. RSC Pipe
20mm dia. RSC Connector w/ L & B
20mm dia. PVC Flexible Conduit
20mm dia. PVC Straight Connector
2" x 4" G.I. Utility Box
4" x 4' , G.I Junction Box
4" Keyless Receptacle (Porcelain type)
16mm x 2.4M Copperclad Ground Rod w/ clamp
20mm type "F" Condulet, Weatherhead

PVC Cement
5 of 33
63.00
3.00
123.00
14.00
6.50
9.50
13.00
22.00
17.00
1,376.00
33.00
303.00
/pc.
/pc.
/pc.
/pc.
/m
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
6,741.00
438.00
369.00
70.00
208.00
437.00
390.00
682.00
85.00
2,752.00
33.00
909.00
4.00 pcs.
Wires and Wiring Devices

774.00 mts.
530.00 mts.
8.00 mts.
14.00 mts.
12.00 sets
6.00 set
6.00 sets
Electrical tape
23.00 /pc.
3.5mm THHN wire (black)

3.5mm THHN wire (green)
5.5mm TW Wire (green)
Duplex convenience outlet,grounding type
One gang single pole switch
21.00
21.00
35.00
35.00
105.00
72.00
Two gang single pole switch
105.00 /set
92.00
/m
/m
/m
/m
/set
/set
13,206.00
16,254.00
11,130.00
280.00
490.00
1,260.00
432.00
630.00
30,476.00
P
Lighting Fixtures
8.00 sets
18.00 sets
Panel Boards
1.00 assy/s
18watts (CFL) Compact Flourescent lamp

2 x 36 watts Flourescent Lamp box type
Panel:
Main:
Brs:
Brs:
200.00 /set
230.00 /set
DP
40AT/50AF, 2P, 240V ,60Hz, 18KAIC, B.O.
1- 15AT/60AF, 2P, 240V, 60Hz, 10KAIC, B.O.
1- 20AT/60AF, 2P, 240V, 60Hz, 10KAIC, B.O.
P
P
1,600.00
4,140.00
5,740.00
4,750.00
4,750.00
Total Material Cost
54,172.00
1,530.00
3,690.00
4,750.00 /assy.
w/ ground bus & plastic engraved nameplate
B. LABOR
1
3
(for
-
3 days)
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
7,455.00
12,675.00
Direct Cost
Indirect Cost
Vat
Total Cost
Unit cost
SPL-IV - FABRICATED MATERIALS AND HARDWARE
Estd. Qty.
=
6.00
sets
3.00
sets
9.00
sets
3.00
sets
3.00
sets
1.00
6.00
9.00
21.00
24.00
3.00
lot
pcs
kg
kg
pcs
set
(for
14
B. LABOR
66,847.00
9,358.58
3,810.28
80,015.86
80,015.86
31.60 sq.m
Panel door type hinged door

@
P
7,592.00
and fixed glass transom on 50 x 150mm
wood jambs/frames with keyed lever
type lock sets (D-1 = 4.80 sq.m.)
Shutter type windows holder with
6,168.00
clear glass blades and transoms on
50 x 150mm window jambs/frames (W-1 = 7.50 sq.m.)
2,845.00
Flush type swing door w/ marine
2,450.00
plywood facing inside & ordinary plywood
facing outside w/ hardware & accessories (D-2=2.94 sq.m)
Jalousie windows holder w/ clear
725.00
blades on standard jalousie plus
casing on 50 x 150mm window
jambs/frames (W=3=0.75 sq.m)
Door frames and accessories
664.00
Lawanit 1/4" thk.
285.00
Finishing nail
70.00
common wire nail
65.00
10mmdia. X 150mm x 50mm anchor bolts
14.00
Chalkdust box (120mm x 150mm
140.00
x 70mm) w/ 2dia. X 10 x 10mm Meshwire
/set
45,552.00
/set
18,504.00
/set
25,605.00
/set
7,350.00
/set
2,175.00
/lot
/pc
/kg
/kg
/pc
/set
664.00
1,710.00
630.00
1,365.00
336.00
420.00
P
104,311.00
7,140.00
22,960.00
days)
1
4
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
Direct Cost
Indirect Cost
6 of 33
29,820.00
59,920.00
P
164,231.00
22,992.34
Vat
9,361.17
Item Cost
Unit cost
SPL-V - Plumbing/ Sanitary Works
Estd. Qty.
196,584.51
6,221.03
1.00 lot
A. MATERIALS
3.00
3.00
6.00
6.00
6.00
6.00
5.00
3.00
4.00
9.00
4.00
9.00
3.00
5.00
6.00
9.00
1.00
3.00
1.00
3.00
6.00
25.44
3.00
3.00
B. LABOR
set
set
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
can
rolls
pc.
pc.
sq.m
sq.m
pc.
sq. ft.
1
2
(for
-
water closet including fitting & acc.
lavatory including fitting & acc

100mm PVC pipe
50mm PVC pipe
100mm PVC90 Elbow
50mm PVC clean out w/ plug sealing
1/2" PVC pipe blue

Floor drain
100mm PVC cleanout w/ plug & sealing
100mm PVC tee
50mm PVC 45 Elbow
50mm PVC 90 Elbow
50mm PVC P-Trap
50mm PVC Pipe (blue)
100mmx 50mm PVC tee reducer
50mm PVC tee
solvent cement
teflon tape
50mm gate valve
50mm faucet
floor (ceramic unglazed tiles)
wall (ceramic glazed tiles)
Tissue Holder
Mirror
5
days)
Skilled Laborer
Common Laborer
6,610.00
6,000.00
608.00
425.00
125.00
22.00
70.00
280.00
60.00
135.00
23.00
26.00
105.00
70.00
87.00
38.00
184.00
9.00
235.00
150.00
345.00
735.00
300.00
175.00
/set
/set
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/rolls
/pc.
/pc.
/pc.
/pc.
/pc.
/sq. ft.
510.00 /day
410.00 /day
19,830.00
18,000.00
3,648.00
2,550.00
750.00
132.00
350.00
840.00
240.00
1,215.00
92.00
234.00
315.00
350.00
522.00
342.00
184.00
27.00
235.00
450.00
2,070.00
18,698.40
900.00
525.00
72,499.40
2,550.00
4,100.00
355.00 /day
7,100.00
13,750.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
86,249.40
12,074.92
4,916.22
103,240.53
103,240.53
EQUIPMENT RENTAL
1
1
1
1
1
1
1
1
unit
unit
unit
unit
unit
unit
unit
unit
1-Bagger Concrete Mixer

Concrete Vibrator
Bar Cutter
Bar Bender
Plate Compactor
Welding Machine/Power Generator
Oxygen/Acythelene
Electric Drill
Power Consumption
No. of Days
Rate/Day
15.00
1,300.00
14.00
1,100.00
2.00
1,700.00
2.00
2,700.00
2.00
900.00
2.00
3,000.00
3.00
1,000.00
2.00
250.00
Lumpsum
Direct Cost
Vat
Total Cost
HAULING COST
Lumpsum
Sub-total I
II.)
19,500.00
15,400.00
3,400.00
5,400.00
1,800.00
6,000.00
3,000.00
500.00
2,000.00
57,000.00
57,000.00
2,850.00
59,850.00
90,000.00
3,078,165.73
Construction of 1 Storey 3 Classroom with toilet attached School Building, Gogon Elementary School,Caramoan,
Camarines Sur
7 of 33
ITEM 803 - STRUCTURE EXCAVATION

Estd. Qty.
=
A. LABOR
(for
3 days)
37.98
cu.m
510.00 /day
Common Laborer
355.00 /day
Direct Cost
Indirect Cost
Vat
Item Cost
1,530.00
6,390.00
7,920.00
Unit cost
7,920.00
1,108.80
451.44
9,480.24
249.61
ITEM 804 - EMBANKMENT

Estd. Qty.
62.92
cu.m
A. MATERIALS
28.49 cu.m
B. LABOR
(for
1
8
Gravel Bedding G-1
days)
Skilled Laborer
Common Laborer
750.00 /cu.m
21,367.50
21,367.50
@
@
P
P
410.00 /day
355.00 /day
1,640.00
11,360.00
13,000.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
ITEM 403 - METAL STRUCTURES (STEEL WORKS)
Estd. Qty.
=
A. MATERIALS
1,246.00
kgs.
410.80
kgs.
82.16
kgs.
246.50
kgs.
103.00
kgs.
28.70
kgs.
45.60
kgs.
41.10
kgs.
57.06
kgs.
23.00
kgs.
27.50
kgs.
20.90
kgs.
boxes
kgs.
133.37
kgs.
957.90
kgs.
236.16
kgs.
93.15
kgs.
4.00
3,069.00
34,367.50
4,811.45
1,958.95
41,137.90
653.81
7,264.52 kgs.

75mm x 75mm x 6.0mm thk. X 6.0 m.
x 300mm x 12mm thk.
250mmx150mm
500mmx 400mm
300mm x 300mm
250mm x 250mm
250mm x 100mm
Welding Rod
x 500mm
255mmx90mm x 25mm x 3.0mm thk. x
100mm x 6mm thk.
8 of 33
51.00 /kg.
63,546.00
51.00 /kg.
20,950.80
51.00 /kg.
4,190.16
51.00 /kg.
12,571.50
51.00 /kg.
5,253.00
51.00 /kg.
1,463.70
51.00 /kg.
2,325.60
51.00 /kg.
2,096.10
51.00 /kg.
2,910.06
51.00 /kg.
1,173.00
152.00 /kg.
4,180.00
152.00 /kg.
3,176.80
@
@
P
P
570.00 /box
40.00 /kg.
2,280.00
122,760.00
50.00 /kg.
6,668.50
@
6.0m.
@
40.00 /kg.
38,316.00
50.00 /kg.
11,808.00
115.00 /kg.
10,712.25
24.00
kgs.
16.62
kgs.
227.40
24.00
73.80
kgs.
kgs.
kgs.
73.80
kgs
18.00
gals

Buckle Plate
150mm x 150mm x 6mm
115.00 /kg.
2,760.00
115.00 /kg.
1,911.30
@
@
@
P
P
P
115.00 /kg.
90.00 /kg.
51.00 /kg.
26,151.00
2,160.00
3,763.80
51.00 /kg.
3,763.80
625.00 /gal
11,250.00
368,141.37
B. LABOR
(for
1
3
7
16
days)
Skilled Laborer
Common Laborer
@
@
@
P
P
P
510.00 /day
410.00 /day
355.00 /day
8,160.00
19,680.00
39,760.00
67,600.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost P
ITEM 404 - REINFORCING STEEL
Estd. Qty.
A. MATERIALS
7,928.37
152
kgs.
kgs.
435,741.37
61,003.79
24,837.26
521,582.42
71.80
7,928.37 kgs.
Reinforcing Steel
G.I. Tie Wire
@
@
P
P
48.00 /kg.
85.00 /kg
380,561.76
12,920.00
393,481.76
B. LABOR
1
6
(for
-
23
days)
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
65,320.00
133,630.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
ITEM 405 - STRUCTURAL CONCRETE
Estd. Qty.
60.90
11,730.00
56,580.00
527,111.76
73,795.65
30,045.37
630,952.78
79.58
cu.m
A. MATERIALS
555.00
61.00
25.00
31.00
bags
cu.m
cu.m
cu.m
Portland Cement
Crushed Gravel G-1
Washed Sand
@
@
@
@
P
P
P
P
245.00
730.00
765.00
530.00
/bag
/cu.m
/cu.m
/cu.m
135,975.00
44,530.00
19,125.00
16,430.00
216,060.00
B. LABOR
1
6
(for
-
12 days)
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
34,080.00
69,720.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
6,120.00
29,520.00
285,780.00
40,009.20
16,289.46
342,078.66
5,617.06
ITEM 704 - MASONRY WORKS

Estd. Qty.
191.50 sq.m
A. MATERIALS
369.00
bags
Portland Cement
9 of 33
245.00 /bag
90,405.00
2,454.00
23.00
524.07
13.00
204.00
pcs
cu.m
kgs
kgs
pcs
(for
17
6" CHB
Washed Sand
10mmx6m RSB
GI Tie Wire
Silicon Sealant
@
@
@
@
@
P
P
P
P
P
13.00
530.00
40.00
85.00
96.00
/pc.
/cu.m
/kg
/kg
/pc.
31,902.00
12,190.00
20,962.80
1,105.00
19,584.00
176,148.80
B. LABOR
1
3
5
days)
Skilled Laborer
Common Laborer
@
@
@
P
P
P
510.00 /day
410.00 /day
355.00 /day
8,670.00
20,910.00
30,175.00
59,755.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
235,903.80
33,026.53
13,446.52
282,376.85
1,474.55
ITEM 1000 - SOIL POISONING

Estd. Qty.
275.61
sq.m
A. MATERIALS
275.61
B. LABOR
1
sq.m
(for
-
Soil Poisoning
1 day)
Skilled Laborer
14.25 /sq.m
3,927.44
410.00 /day
410.00
410.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
ITEM 1003 - CARPENTRY WORKS
Estd. Qty.
4,337.44
607.24
247.23
5,191.92
18.84
270.78 sq.m
A. MATERIALS
150.00
pcs.
48.00
pcs.
240.00
pcs.
240.00
84.00
pcs.
pcs.
750.00
8.00
pcs.
pcs.
84.00
pcs.

@
P
238.00
@
P
238.00
@
P
5.00
adjustment spring
@
P
10.00
@
P
410.00
(4.5mm. Thk.)
Blind Rivets
@
P
1.53
@
P
465.00
with screen
Wall Angle, 25mm x 25mm x 3m x
@
P
240.00
0.4mm thk
/pc.
35,700.00
/pc
11,424.00
/pc
1,200.00
/pc.
/pc
2,400.00
34,440.00
/pc.
/pc
1,147.50
3,720.00
/pc.
20,160.00
110,191.50
B. LABOR
(for
1
2
4
10
days)
Skilled Laborer
Common Laborer
@
@
@
P
P
P
510.00 /day
410.00 /day
355.00 /day
5,100.00
8,200.00
14,200.00
27,500.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
ITEM 1013 - CORRUGATED METAL ROOFING (PRE-PAINTED)
Estd. Qty.
=
310.80 sq.m
A. MATERIALS
10 of 33
137,691.50
19,276.81
7,848.42
164,816.73
608.67
310.80
LM
12.00
LM
14.00
LM
5,300.00
pcs.
4.00
B. LABOR
lit.
(for
1
3
6
15

Roof Sealant
465.00 /LM
144,522.00
308.00 /LM
3,696.00
237.25 /LM
3,321.50
3.37 /pc.
17,861.00
237.25 /lit.
949.00
P
170,349.50
7,650.00
18,450.00
31,950.00
days)
Skilled Laborer
Common Laborer
@
@
@
P
P
P
510.00 /day
410.00 /day
355.00 /day
58,050.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
228,399.50
31,975.93
13,018.77
273,394.20
879.65
ITEM 1021 - FINISHING WORKS

Estd. Qty.
241.02 sq.m
A. MATERIALS
70.00 bags
6.00
pcs.
B. LABOR
(for
Cement
day)
@
@
P
P
245.00 /bag
1,282.00 /pc
Skilled Laborer
410.00 /day
Common Laborer
355.00 /day
Direct Cost
Indirect Cost
Vat
17,150.00
7,692.00
24,842.00
3,690.00
4,260.00
7,950.00
Item Cost
Unit cost
32,792.00
4,590.88
1,869.14
39,252.02
162.86
ITEM 1032 - PAINTING WORKS

Estd. Qty.
744.56 sq.m
A. MATERIALS
20.00
22.00
22.00
22.00
8.00
0.25
5.00
8.00
3.00
3.00
3.00
3.00
3.00
3.00
B. LABOR
qrts.
gal.
gal.
gal.
qrts.
roll
pcs.
pcs.
gal.
gal.
gal.
lit.
pcs.
pail
Neutralizer
Flat Latex
Patching Compound
Latex semi-gloss
Acri color
Sand Paper
9" Roller bush
4" Paint brush
Flat Wall Enamel
Glazing putty
Enamel semi gloss
Paint thinner
Paint Tray
Epoxy enamel
(for
days)
@
@
@
@
@
@
@
@
@
@
@
@
@
@
P
P
P
P
P
P
P
P
P
P
P
P
P
P
31.00
540.00
305.00
158.00
157.00
1,500.00
66.00
56.00
585.00
470.00
585.00
100.00
45.00
3,135.00
/qrt.
/gal.
/gal.
/gal.
/qrt.
/roll
/pc.
/pc.
/gal
/gal
/gal
/lit.
/pc.
/pail
1
3
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
Direct Cost
Indirect Cost
Vat
11 of 33
620.00
11,880.00
6,710.00
3,476.00
1,256.00
375.00
330.00
448.00
1,755.00
1,410.00
1,755.00
300.00
135.00
9,405.00
39,855.00
3,060.00
7,380.00
6,390.00
16,830.00
56,685.00
5,101.65
4,547.24
Item Cost
Unit cost
66,333.89
89.09
SPL-I - MOBILIZATION/TEMPORARY STRUCTURES, UTILITIES AND SERVICES/DEMOBILIZATION/

STANDARD BILLBOARD/SAFETY & HEALTH
Estd. Qty.
=
1
lot
A. MATERIALS
SAFETY & HEALTH
B. LABOR
(for
35
25,000.00
LUMPSUM
days)
First Aider
410.00 /day
14,350.00
19,075.00
Part-time Safety Practitioner
545.00 /day
33,425.00
Direct Cost
Indirect Cost
Vat
Total Cost
Unit cost
58,425.00
8,179.50
3,330.23
69,934.73
69,934.73
SPL-II - FORMWORKS
Estd. Qty.
A. MATERIALS
2,900.00 bd.ft.
50.00 pcs
35.00 kgs
B. LABOR
1
(for
-
2
5
262.23 sq.m
Coco lumber
CWN, Assorted
@
@
@
P
P
P
17.00 /bdft.
305.00 /pc.
70.00 /kg.
49,300.00
15,250.00
2,450.00
67,000.00
7 days)
510.00 /day
5,740.00
Skilled Laborer
Common Laborer
@
@
P
P
410.00 /day
355.00 /day
12,425.00
18,165.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
SPL-III - ELECTRICAL WORKS
Estd. Qty.
A. MATERIALS
Conduit Boxes
107.00
146.00
3.00
5.00
32.00
46.00
30.00
31.00
5.00
2.00
1.00
3.00
4.00
& Fittings
pcs.
pcs.
pc.
pc.
mts.
pcs.
pcs.
pcs.
pcs.
pcs.
pc.
can
pcs.

774.00 mts.
530.00 mts.
8.00 mts.
14.00 mts.
12.00 sets
6.00 set
85,165.00
11,923.10
4,854.41
101,942.51
388.75
1.00 lot
20mm dia. PVC Pipe

20mm dia. PVC Connector
25mm dia. RSC Pipe
20mm dia. RSC Connector w/ L & B
20mm dia. PVC Flexible Conduit
20mm dia. PVC Straight Connector
2" x 4" G.I. Utility Box
4" x 4' , G.I Junction Box
4" Keyless Receptacle (Porcelain type)
16mm x 2.4M Copperclad Ground Rod w/ clamp
20mm type "F" Condulet, Weatherhead

PVC Cement
Electrical tape

3.5mm THHN wire (green)
12 of 33
63.00
3.00
123.00
14.00
6.50
9.50
13.00
22.00
17.00
1,376.00
33.00
303.00
23.00
21.00
21.00
35.00
35.00
105.00
72.00
/pc.
/pc.
/pc.
/pc.
/m
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/pc.
/m
/m
/m
/m
/set
/set
6,741.00
438.00
369.00
70.00
208.00
437.00
390.00
682.00
85.00
2,752.00
33.00
909.00
92.00
13,206.00
16,254.00
11,130.00
280.00
490.00
1,260.00
432.00
6.00 sets
Lighting Fixtures
8.00 sets
18.00 sets
Panel Boards
1.00 assy/s
B. LABOR
1
3
7
(for
-
105.00 /set
30,476.00
1,600.00
4,140.00
5,740.00
4,750.00
4,750.00
Total Material Cost
54,172.00
510.00 /day
410.00 /day
355.00 /day
1,530.00
3,690.00
7,455.00
200.00 /set
230.00 /set
Panel: DP
Main: 40AT/50AF, 2P, 240V ,60Hz, 18KAIC, B.O.
Brs:
1- 15AT/60AF, 2P, 240V, 60Hz, 10KAIC, B.O.
Brs:
1- 20AT/60AF, 2P, 240V, 60Hz, 10KAIC, B.O.
3 days)
Skilled Laborer
Common Laborer
@
@
@
P
P
P
630.00
P
4,750.00 /assy.
12,675.00
Direct Cost
Indirect Cost
Vat
Total Cost
Unit cost
SPL-IV - FABRICATED MATERIALS AND HARDWARE
Estd. Qty.
=
6.00
sets
3.00
sets
9.00
sets
3.00
sets
3.00
sets
1.00
6.00
9.00
21.00
24.00
3.00
lot
pcs
kg
kg
pcs
set
66,847.00
9,358.58
3,810.28
80,015.86
80,015.86
31.60 sq.m

@
P
7,592.00
6,168.00
2,845.00
2,450.00
725.00
664.00
Lawanit 1/4" thk.
285.00
Finishing nail
70.00
common wire nail
65.00
14.00
140.00
/set
45,552.00
/set
18,504.00
/set
25,605.00
/set
7,350.00
/set
2,175.00
/lot
/pc
/kg
/kg
/pc
/set
664.00
1,710.00
630.00
1,365.00
336.00
420.00

B. LABOR
(for
14
1
4
Skilled Laborer
@
@
P
P
510.00 /day
410.00 /day
Common Laborer
355.00 /day
104,311.00
7,140.00
22,960.00
29,820.00
59,920.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
SPL-V - Plumbing/ Sanitary Works
Estd. Qty.
P
days)
1.00 lot
A. MATERIALS
13 of 33
164,231.00
22,992.34
9,361.17
196,584.51
6,221.03
3.00
3.00
6.00
6.00
6.00
6.00
5.00
3.00
4.00
9.00
4.00
9.00
3.00
5.00
6.00
9.00
1.00
3.00
1.00
3.00
6.00
25.44
3.00
3.00
B. LABOR
1
2
4
set
set
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
can
rolls
pc.
pc.
sq.m
sq.m
pc.
sq. ft.
(for
-

100mm PVC pipe
50mm PVC pipe
100mm PVC90 Elbow
1/2" PVC pipe blue

Floor drain
100mm PVC tee
50mm PVC 45 Elbow
50mm PVC 90 Elbow
50mm PVC P-Trap
50mm PVC tee
solvent cement
teflon tape
50mm gate valve
50mm faucet
Tissue Holder
Mirror
5
days)
Skilled Laborer
Common Laborer
6,610.00
6,000.00
608.00
425.00
125.00
22.00
70.00
280.00
60.00
135.00
23.00
26.00
105.00
70.00
87.00
38.00
184.00
9.00
235.00
150.00
345.00
735.00
300.00
175.00
/set
/set
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/rolls
/pc.
/pc.
/pc.
/pc.
/pc.
/sq. ft.
510.00 /day
410.00 /day
355.00 /day
19,830.00
18,000.00
3,648.00
2,550.00
750.00
132.00
350.00
840.00
240.00
1,215.00
92.00
234.00
315.00
350.00
522.00
342.00
184.00
27.00
235.00
450.00
2,070.00
18,698.40
900.00
525.00
72,499.40
2,550.00
4,100.00
7,100.00
13,750.00
Direct Cost
Indirect Cost
Vat
Item Cost
Unit cost
86,249.40
12,074.92
4,916.22
103,240.53
103,240.53
EQUIPMENT RENTAL
1
1
1
1
1
1
1
1
unit
unit
unit
unit
unit
unit
unit
unit
1-Bagger Concrete Mixer

Concrete Vibrator
Bar Cutter
Bar Bender
Plate Compactor
Welding Machine/Power Generator
Oxygen/Acythelene
Electric Drill
No. of Days
Rate/Day
15.00
1,300.00
14.00
1,100.00
2.00
1,700.00
2.00
2,700.00
2.00
900.00
2.00
3,000.00
3.00
1,000.00
2.00
250.00
Power Consumption
19,500.00
15,400.00
3,400.00
5,400.00
1,800.00
6,000.00
3,000.00
500.00
Lumpsum
Direct Cost
Vat
Total Cost
HAULING COST
Lumpsum
Sub-total I
Total Bid Amount
Submitted by:
JERRY LUZ
Proprietor
14 of 33
2,000.00
57,000.00
57,000.00
2,850.00
59,850.00
90,000.00
3,078,165.73
6,156,331.46
J-MARBELA CONSTRUCTION & SUPPLY
15 of 33
SUMMARY OF MATERIALS / UNIT PRICE

I.D No.:
PROJECT NAME:
LOCATION:
I.)
16FF0056
Cluster-II (CY-2016 Basic Education Facilities Fund (BEFF) - Batch 9)
Caramoan, Camarines Sur
Construction of 1 Storey 3 Classroom with toilet attached School Building, Daraga Elementary School, Caramoan,
Camarines Sur
28.49 cu.m
1,246.00 kgs.
410.80
kgs.
82.16
kgs.
246.50
kgs.
103.00
kgs.
28.70
kgs.
45.60
kgs.
41.10
kgs.
57.06
kgs.
23.00
kgs.
27.50
kgs.
20.90
kgs.
4.00 boxes
3,069.00 kgs.
133.37
kgs.
957.90
kgs.
236.16
kgs.
93.15
kgs.
24.00
kgs.
16.62
kgs.
227.40
24.00
73.80
kgs.
kgs.
kgs.
73.80
kgs
gals
kgs.
kgs.
bags
cu.m
cu.m
cu.m
bags
pcs
cu.m
kgs
kgs
pcs
sq.m
pcs.
18.00
7,928.37
152
555.00
61.00
25.00
31.00
369.00
2,454.00
23.00
524.07
13.00
204.00
275.61
150.00
Gravel Bedding G-1

75mm x 75mm x 6.0mm thk. X 6.0 m.
x 300mm x 12mm thk.
250mmx150mm
500mmx 400mm
300mm x 300mm
250mm x 250mm
250mm x 100mm
Welding Rod
x 500mm
100mm x 6mm thk.
Buckle Plate
150mm x 150mm x 6mm
Reinforcing Steel
G.I. Tie Wire
Portland Cement
Crushed Gravel G-1
Washed Sand
Portland Cement
6" CHB
Washed Sand
10mmx6m RSB
GI Tie Wire
Silicon Sealant
Soil Poisoning
16 of 33
750.00 /cu.m
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
152.00 /kg.
152.00 /kg.
570.00 /box
40.00 /kg.
50.00 /kg.
40.00 /kg.
50.00 /kg.
115.00 /kg.
115.00 /kg.
115.00 /kg.
115.00 /kg.
90.00 /kg.
57.00 /kg.
57.00 /kg.
625.00
44.00
85.00
245.00
730.00
765.00
530.00
245.00
13.00
530.00
40.00
85.00
96.00
14.25
238.00
/gal
/kg.
/kg
/bag
/cu.m
/cu.m
/cu.m
/bag
/pc.
/cu.m
/kg
/kg
/pc.
/sq.m
/pc.
48.00
pcs.
240.00
pcs.
240.00
84.00
pcs.
pcs.
750.00
8.00
pcs.
pcs.
84.00
pcs.
310.80
LM
12.00
LM
14.00
LM
5,300.00
pcs.
4.00
lit.
70.00 bags
6.00
20.00
22.00
22.00
22.00
8.00
0.25
5.00
8.00
3.00
3.00
3.00
3.00
3.00
3.00
pcs.
qrts.
gal.
gal.
gal.
qrts.
roll
pcs.
pcs.
gal.
gal.
gal.
lit.
pcs.
pail

adjustment spring
(4.5mm. Thk.)
Blind Rivets
with screen
Wall Angle, 25mm x 25mm x 3m x 0.4mm thk
Roof Sealant
Cement
238.00 /pc
5.00 /pc
10.00 /pc.
410.00 /pc
1.50 /pc.
465.00 /pc
240.00 /pc.
465.00 /LM
308.00 /LM
237.25 /LM
3.35 /pc.
237.25 /lit.
245.00 /bag
1,282.00
31.00
540.00
305.00
158.00
157.00
1,500.00
66.00
56.00
585.00
470.00
585.00
100.00
Neutralizer
Flat Latex
Patching Compound
Latex semi-gloss
Acri color
Sand Paper
9" Roller bush
4" Paint brush
Flat Wall Enamel
Glazing putty
Enamel semi gloss
Paint thinner
Painy Tray
Epoxy enamel
/pc
/qrt.
/gal.
/gal.
/gal.
/qrt.
/roll
/pc.
/pc.
/gal
/gal
/gal
/lit.
3,135.00 /pail
17 of 33

SAFETY & HEALTH
2,900.00 bd.ft.
Coco lumber
50.00 pcs
35.00 kgs
CWN, Assorted
Conduit Boxes & Fittings
- 20mm dia. PVC Pipe
107.00 pcs.
- 20mm dia. PVC Connector
146.00 pcs.
- 25mm dia. RSC Pipe
3.00 pc.
- 20mm dia. RSC Connector w/ L & B
5.00 pc.
- 20mm dia. PVC Flexible Conduit
32.00 mts.
- 20mm dia. PVC Straight Connector
46.00 pcs.
- 2" x 4" G.I. Utility Box
30.00 pcs.
- 4" x 4' , G.I Junction Box
31.00 pcs.
- 4" Keyless Receptacle (Porcelain type)
5.00 pcs.
- 16mm x 2.4M Copperclad Ground Rod w/ clamp
2.00 pcs.
- 20mm type "F" Condulet, Weatherhead
1.00 pc.
- PVC Cement
3.00 can
- Electrical tape
4.00 pcs.
- 3.5mm THHN wire (black)
774.00 mts.
- 3.5mm THHN wire (green)
530.00 mts.
8.00 mts.
- 5.5mm TW Wire (green)
14.00 mts.
- Duplex convenience outlet,grounding type
12.00 sets
- One gang single pole switch
6.00 set
- Two gang single pole switch
6.00 sets
Lighting Fixtures
- 18watts (CFL) Compact Flourescent lamp
8.00 sets
- 2 x 36 watts Flourescent Lamp box type
18.00 sets
Panel Boards
- Panel: DP
1.00 assy/s
Brs:
1- 15AT/60AF, 2P, 240V, 60Hz, 10KAIC, B.O.
Brs:
1- 20AT/60AF, 2P, 240V, 60Hz, 10KAIC, B.O.
6.00 sets
- Panel door type hinged door
3.00 sets
- Shutter type windows holder with
9.00 sets
- Shutter type windows holder with
3.00 sets
- Flush type swing door w/ marine
3.00 sets
- Jalousie windows holder w/ clear
1.00
lot
- Door frames and accessories
6.00
pcs
- Lawanit 1/4" thk.
9.00
kg
- Finishing nail
21.00
kg
- common wire nail
24.00
pcs
- 10mmdia. X 150mm x 50mm anchor bolts
3.00
set
- Chalkdust box (120mm x 150mm
- water closet including fitting & acc.
3.00 set
- lavatory including fitting & acc
3.00 set
- 100mm PVC pipe
6.00 pc.
- 50mm PVC pipe
6.00 pc.
- 100mm PVC90 Elbow
6.00 pc.
- 50mm PVC clean out w/ plug sealing
6.00 pc.
- 1/2" PVC pipe blue
5.00 pc.
- Floor drain
3.00 pc.
- 100mm PVC cleanout w/ plug & sealing
4.00 pc.
- 100mm PVC tee
9.00 pc.
18 of 33
25,000.00
17.00 /bdft.
305.00 /pc.
70.00 /kg.
63.00
3.00
123.00
14.00
6.50
9.50
13.00
22.00
17.00
1,376.00
33.00
303.00
/pc.
/pc.
/pc.
/pc.
/m
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
23.00 /pc.
21.00
21.00
35.00
35.00
105.00
72.00
105.00
/m
/m
/m
/m
/set
/set
/set
200.00 /set
230.00 /set
4,750.00 /assy.
7,592.00 /set
6,168.00 /set
2,845.00 /set
2,450.00 /set
725.00 /set
664.00
285.00
70.00
65.00
14.00
140.00
/lot
/pc
/kg
/kg
/pc
/set
6,610.00
6,000.00
608.00
425.00
125.00
22.00
70.00
280.00
60.00
135.00
/set
/set
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
4.00
9.00
3.00
5.00
6.00
9.00
1.00
3.00
1.00
3.00
6.00
25.44
3.00
3.00
II.)
pc.
pc.
pc.
pc.
pc.
pc.
can
rolls
pc.
pc.
sq.m
sq.m
pc.
sq. ft.
50mm PVC 45 Elbow

50mm PVC 90 Elbow
50mm PVC P-Trap
50mm PVC tee
solvent cement
teflon tape
50mm gate valve
50mm faucet
Tissue Holder
Mirror
23.00
26.00
105.00
70.00
87.00
38.00
184.00
9.00
235.00
150.00
345.00
735.00
300.00
175.00
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/rolls
/pc.
/pc.
/pc.
/pc.
/pc.
/sq. ft.
Construction of 1 Storey 3 Classroom with toilet attached School Building, Gogon Elementary School, Caramoan,
Camarines Sur
28.49 cu.m
1,246.00 kgs.
410.80
kgs.
82.16
kgs.
246.50
kgs.
103.00
kgs.
28.70
kgs.
45.60
kgs.
41.10
kgs.
57.06
kgs.
23.00
kgs.
27.50
kgs.
20.90
kgs.
4.00 boxes
3,069.00 kgs.
133.37
kgs.
957.90
kgs.
236.16
kgs.
93.15
kgs.
24.00
kgs.
16.62
kgs.
227.40
24.00
73.80
kgs.
kgs.
kgs.
73.80
kgs
gals
kgs.
kgs.
bags
cu.m
cu.m
cu.m
18.00
7,928.37
152
555.00
61.00
25.00
31.00
Gravel Bedding G-1

75mm x 75mm x 6.0mm thk. X 6.0 m.
x 300mm x 12mm thk.
250mmx150mm
500mmx 400mm
300mm x 300mm
250mm x 250mm
250mm x 100mm
Welding Rod
x 500mm
100mm x 6mm thk.
Buckle Plate
150mm x 150mm x 6mm
Reinforcing Steel
G.I. Tie Wire
Portland Cement
Crushed Gravel G-1
Washed Sand
19 of 33
750.00 /cu.m
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
57.00 /kg.
152.00 /kg.
152.00 /kg.
570.00 /box
40.00 /kg.
50.00 /kg.
40.00 /kg.
50.00 /kg.
115.00 /kg.
115.00 /kg.
115.00 /kg.
115.00 /kg.
90.00 /kg.
57.00 /kg.
57.00 /kg.
625.00
44.00
85.00
245.00
730.00
765.00
530.00
/gal
/kg.
/kg
/bag
/cu.m
/cu.m
/cu.m
369.00
2,454.00
23.00
524.07
13.00
bags
pcs
cu.m
kgs
kgs
Portland Cement
6" CHB
Washed Sand
10mmx6m RSB
GI Tie Wire
204.00
pcs
Silicon Sealant
275.61
150.00
sq.m
pcs.
14.25 /sq.m
238.00 /pc.
48.00
pcs.
240.00
pcs.
240.00
84.00
pcs.
pcs.
750.00
8.00
pcs.
pcs.
84.00
pcs.
Soil Poisoning
adjustment spring
(4.5mm. Thk.)
Blind Rivets
with screen
Wall Angle, 25mm x 25mm x 3m x 0.4mm thk
310.80
LM
465.00 /LM
12.00
LM
14.00
LM
5,300.00
pcs.

Roof Sealant
Cement
4.00
lit.
70.00 bags
6.00
20.00
22.00
22.00
22.00
8.00
0.25
5.00
8.00
3.00
3.00
3.00
3.00
3.00
pcs.
qrts.
gal.
gal.
gal.
qrts.
roll
pcs.
pcs.
gal.
gal.
gal.
lit.
pcs.
245.00
13.00
530.00
40.00
85.00
/bag
/pc.
/cu.m
/kg
/kg
96.00 /pc.
238.00 /pc
5.00 /pc
10.00 /pc.
410.00 /pc
1.50 /pc.
465.00 /pc
240.00 /pc.
308.00 /LM
237.25 /LM
3.35 /pc.
237.25 /lit.
245.00 /bag
1,282.00
31.00
540.00
305.00
158.00
157.00
1,500.00
66.00
56.00
585.00
470.00
585.00
100.00
Neutralizer
Flat Latex
Patching Compound
Latex semi-gloss
Acri color
Sand Paper
9" Roller bush
4" Paint brush
Flat Wall Enamel
Glazing putty
Enamel semi gloss
Paint thinner
Painy Tray
3.00
pail
- Epoxy enamel
SAFETY & HEALTH
2,900.00 bd.ft.
Coco lumber
50.00 pcs
35.00 kgs
CWN, Assorted
Conduit Boxes & Fittings
- 20mm dia. PVC Pipe
107.00 pcs.
- 20mm dia. PVC Connector
146.00 pcs.
- 25mm dia. RSC Pipe
3.00 pc.
- 20mm dia. RSC Connector w/ L & B
5.00 pc.
- 20mm dia. PVC Flexible Conduit
32.00 mts.
- 20mm dia. PVC Straight Connector
46.00 pcs.
- 2" x 4" G.I. Utility Box
30.00 pcs.
- 4" x 4' , G.I Junction Box
31.00 pcs.
- 4" Keyless Receptacle (Porcelain type)
5.00 pcs.
- 16mm x 2.4M Copperclad Ground Rod w/ clamp
2.00 pcs.
- 20mm type "F" Condulet, Weatherhead
1.00 pc.
- PVC Cement
3.00 can
- Electrical tape
4.00 pcs.
774.00 mts.
- 3.5mm THHN wire (green)
530.00 mts.
8.00 mts.
20 of 33
/pc
/qrt.
/gal.
/gal.
/gal.
/qrt.
/roll
/pc.
/pc.
/gal
/gal
/gal
/lit.
3,135.00 /pail
25,000.00
17.00 /bdft.
305.00 /pc.
70.00 /kg.
63.00
3.00
123.00
14.00
6.50
9.50
13.00
22.00
17.00
1,376.00
33.00
303.00
23.00
/pc.
/pc.
/pc.
/pc.
/m
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/pc.
21.00 /m
21.00 /m
35.00 /m
14.00 mts.
12.00 sets
6.00 set
6.00 sets
Lighting Fixtures
8.00 sets
18.00 sets
Panel Boards
1.00 assy/s

35.00
105.00
72.00
105.00
200.00 /set
230.00 /set
Panel: DP
Brs:
1- 15AT/60AF, 2P, 240V, 60Hz, 10KAIC, B.O.
6.00
sets
3.00
sets
9.00
sets
3.00
sets
3.00
sets
1.00
6.00
9.00
21.00
24.00
3.00
lot
pcs
kg
kg
pcs
set
3.00
3.00
6.00
6.00
6.00
6.00
5.00
3.00
4.00
9.00
4.00
9.00
3.00
5.00
6.00
9.00
1.00
3.00
1.00
3.00
6.00
25.44
3.00
3.00
set
set
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
can
rolls
pc.
pc.
sq.m
sq.m
pc.
sq. ft.
Brs:
1- 20AT/60AF, 2P, 240V, 60Hz, 10KAIC, B.O.
Lawanit 1/4" thk.
Finishing nail
common wire nail

100mm PVC pipe
50mm PVC pipe
100mm PVC90 Elbow
1/2" PVC pipe blue

Floor drain
100mm PVC tee
50mm PVC 45 Elbow
50mm PVC 90 Elbow
50mm PVC P-Trap
50mm PVC tee
solvent cement
teflon tape
50mm gate valve
50mm faucet
Tissue Holder
Mirror
21 of 33
/m
/set
/set
/set
4,750.00 /assy.
7,592.00 /set
6,168.00 /set
2,845.00 /set
2,450.00 /set
725.00 /set
664.00
285.00
70.00
65.00
14.00
140.00
6,610.00
6,000.00
608.00
425.00
125.00
22.00
70.00
280.00
60.00
135.00
23.00
26.00
105.00
70.00
87.00
38.00
184.00
9.00
235.00
150.00
345.00
735.00
300.00
175.00
/lot
/pc
/kg
/kg
/pc
/set
/set
/set
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/rolls
/pc.
/pc.
/pc.
/pc.
/pc.
/sq. ft.
Project ID:
Project Name:
Project Location:
BILL OF QUANTITIES
ITEM NO.
1. Construction of two (2) Storey six (6) Classroom School Building with comfort room,
803
804
403
404
405
704
1000
1003
1013
1021
1032
22 of 33
Spl-I
Spl-II
Spl-III
Spl-IV
Spl-V
23 of 33
ITEM NO.
1. Construction of two (2) Storey six (6) Classroom School Building with comfort room,
803
804
403
404
405
704
1000
1003
1013
1021
1032
Spl-I
Spl-II
Spl-III
Spl-IV
24 of 33
Spl-V
GRAND TOTAL IN FIGURE:

GRAND TOTAL IN WORDS:
NINE MILLION, TWO HUNDRED FIFTY-ONE THOU
25 of 33
16FF0047
CY-2016, Basic Educational Facilities Fund (BEFF)-Batch 3 Construction of Two (2) Storey Six (6) Cla
National High School
Garchitorena, Camarines Sur
BILL OF QUANTITIES
DESCRIPTION
QUANTITY
Construction of two (2) Storey six (6) Classroom School Building with comfort room, Bahi National High Sch
Structure Excavation
(Nine thousand, four hundred eighty& 24/100)
37.98
Embankment
(Forty-one thousand, one hundred thirty-seven & 90100)
62.92
Metal Structures
(Steel Works)
(Five hundred twenty-one thousand, five hundred eighty-two pesos
& 42/100)
7,264.52
Reinforcing Steel
(Six hundred thirty thousand, nine hundred fifty-two pesos &
78/100)
7,928.37
Structural Concrete
(Three hundred forty-two thousand, seventy-eight pesos & 66/100)
60.90
Masonry Works
(Two hundred eighty-two thousand, three hundred seventy-sixpesos
& 85/100)
191.50
Soil Poisoning
(Five thousand, one hundred ninety-one pesos & 92/100)
275.61
Carpentry Works
(One hundred sixty-four thousand, eight hundred sixteen pesos &
73/100)
270.78
Metal Roofing
(Pre-Painted)
(Two hundred seventy-three thousand, three hundred ninety-four
pesos & 20/100)
310.80
Finishing Works
(Thirty-nine thousand, two hundred fifty-two pesos & 02/100)
241.02
Painting Works
(Sixty-six thousand, three hundred thirty-three pesos & 89/100)
744.56
26 of 33
Mobilization/Temporary/Structures, Utilities &

Services/Demobilization/Standard Billboard/Safety & Health
(Sixty-nine thousand, nine hundred thirty-four pesos & 73/100 )
Form works
(One hundred one thousand, nine hundred forty-two pesos &
51/100)
Electrical Works
(Eighty thousand, fifteen pesos & 86/100)
Fabricated Materials & Hardware
(One hundred ninety-six thousand, five hundred eighty-four pesos &
51/100)
Plumbing & Sanitary Works
(one hundred three thousand, two hundred forty pesos & 53/100)
Equipment rental
(Fifty-nine thousand, eight hundred fiftypesos only)
Hauling Cost
(Ninety thousand pesos only)
27 of 33
1.00
262.23
1.00
31.60
1.00
1.00
1.00
DESCRIPTION
QUANTITY
Construction of two (2) Storey six (6) Classroom School Building with comfort room, Bahi National High Sch
Structure Excavation
(nine thousand, four hundred eighty & 24/100)
37.98
Embankment
(forty-one thousand, one hundred thirty-seven pesos & 90/100)
62.92
Metal Structures
(Steel Works)
(Five hundred twenty-one thousand, five hundred eighty-two pesos
& 42/100)
7,264.52
Reinforcing Steel
(Six hundred thirty thousand, nine hundred fifty-two pesos &
78/100)
7,928.37
Structural Concrete
(Three hundred forty-two thousand, seventy-eight pesos & 66/100)
60.90
Masonry Works
(Two hundred eighty-two thousand, three hundred seventy-six pesos
& 85/100)
191.50
Soil Poisoning
(Five thousand, one hundred ninety-one pesos & 92/100)
275.61
Carpentry Works
(One hundred sixty-four thousand, eight hundred sixteen pesos &
73/100)
270.78
Metal Roofing
(Pre-Painted)
(Two hundred seventy-three thousand, three hundred ninety-four
pesos & 20/100)
310.80
Finishing Works
(Thirty-nine thousand, two hundred fifty-two & 02/100)
241.02
Painting Works
(Sixty-six thousand, three hundred thirty-three pesos & 89/100)
744.56
Mobilization/Temporary/Structures, Utilities &

Services/Demobilization/Standard Billboard/Safety & Health
(Sixty-nine thousand, nine hundred thirty-four pesos & 73/100 )
1.00
Form works
(One hundred one thousand, nine hundred forty-two pesos &
51/100)
Electrical Works
(Eighty thousand, fifteen pesos & 86/100)
Fabricated Materials & Hardware
(One hundred ninety-six thousand, five hundred eighty-four pesos &
94/100)
28 of 33
262.23
1.00
31.60
Plumbing & Sanitary Works

(One hundred three thousand, two hundred forty pesos & 53/100)
1.00
Equipment rental
1.00
(Ffty-nine thousand, eight hundred fifty pesos only)
Hauling Cost
1.00
(Ninety thousand pesos only)
GRAND TOTAL IN FIGURE:
GRAND TOTAL IN WORDS: NINE MILLION, TWO HUNDRED FIFTY-ONE THOUSAND, SIXTY-SEVEN
Submitted by:
Name: _______________________________________
in the capacity of ___________
Signed ____________________________
Date ____August 30, 2016
Duly authorized to sign the Bid for and in behalf of JM-Cofer Construction & Supply
29 of 33
(2) Storey Six (6) Classroom with Comfort Room, Bahi
UNIT
Unit Price
(Pesos)
Amount (Pesos)
hi National High School, Garchitorena, Camarines Sur

m3
249.61
9,480.24
m3
653.81
41,137.90
kg
71.80
521,582.42
kg
79.58
630,952.78
m3
5,617.06
342,078.66
m2
1,474.55
282,376.85
m2
18.84
5,191.92
m2
608.67
164,816.73
m2
879.65
273,394.20
m2
162.86
39,252.02
m2
89.09
66,333.89
30 of 33
Lot
69,934.73
69,934.73
m2
388.75
101,942.51
Lot
80,015.86
80,015.86
Lot
6,221.03
196,584.51
Lot
103,240.53
103,240.53
Lot
59,850.00
59,850.00
Lot
90,000.00
90,000.00
SUB TOTAL I:
3,078,165.73
31 of 33
UNIT
Unit Price
(Pesos)
Amount (Pesos)
hi National High School, Garchitorena, Camarines Sur

m3
249.61
9,480.24
m3
653.81
41,137.90
kg
71.80
521,582.42
kg
79.58
630,952.78
m3
5,617.06
342,078.66
m2
1,474.55
282,376.85
m2
18.84
5,191.92
m2
608.67
164,816.73
m2
879.65
273,394.20
m2
162.86
39,252.02
m2
89.09
66,333.89
Lot
69,934.73
69,934.73
m2
388.75
101,942.51
Lot
80,015.86
80,015.86
Lot
6,221.03
196,584.51
32 of 33
Lot
103,240.53
103,240.53
Lot
59,850.00
59,850.00
Lot
90,000.00
90,000.00
3,078,165.73
AND, SIXTY-SEVEN PESOS & 42/100
pacity of _________________________________
_August 30, 2016____
33 of 33

16FF0056 - Daraga-Gogon - 1 Storey 3 Classroom With Comfort Room BG

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

16FF0056 - Daraga-Gogon - 1 Storey 3 Classroom With Comfort Room BG

Загружено:

Авторское право:

Доступные форматы

DETAILED ESTIMATES

ITEM 803 - STRUCTURE EXCAVATION

ITEM 804 - EMBANKMENT

Gravel Bedding G-1

Top chord angle bar 65mm

LC purlins 150mm x 65mm

ITEM 704 - MASONRY WORKS

ITEM 1000 - SOIL POISONING

Metal double furring channel

ITEM 1013 - CORRUGATED METAL ROOFING (PRE-PAINTED)

Pre-painted corr. G.I. roofing

ITEM 1021 - FINISHING WORKS

G.I Pipes 1.50" S-40 Pre-formed

ITEM 1032 - PAINTING WORKS

SPL-I - MOBILIZATION/TEMPORARY STRUCTURES, UTILITIES AND SERVICES/DEMOBILIZATION/

Part-time Safety Practitioner

20mm dia. PVC Pipe

16mm x 2.4M Copperclad Ground Rod w/ clamp

20mm type "F" Condulet, Weatherhead

Wires and Wiring Devices

3.5mm THHN wire (black)

Two gang single pole switch

18watts (CFL) Compact Flourescent lamp

Total Material Cost

w/ ground bus & plastic engraved nameplate

Panel door type hinged door

water closet including fitting & acc.

lavatory including fitting & acc

1/2" PVC pipe blue

1-Bagger Concrete Mixer

ITEM 803 - STRUCTURE EXCAVATION

ITEM 804 - EMBANKMENT

Gravel Bedding G-1

Top chord angle bar 65mm

12mm dia. x 0.45m. sag rod

ITEM 704 - MASONRY WORKS

ITEM 1000 - SOIL POISONING

Metal double furring channel

Pre-painted corr. G.I. roofing

ITEM 1021 - FINISHING WORKS

G.I Pipes 1.50" S-40 Pre-formed

ITEM 1032 - PAINTING WORKS

SPL-I - MOBILIZATION/TEMPORARY STRUCTURES, UTILITIES AND SERVICES/DEMOBILIZATION/

Part-time Safety Practitioner

Wires and Wiring Devices

20mm dia. PVC Pipe

16mm x 2.4M Copperclad Ground Rod w/ clamp

20mm type "F" Condulet, Weatherhead

3.5mm THHN wire (black)

Two gang single pole switch

Total Material Cost

18watts (CFL) Compact Flourescent lamp

2 x 36 watts Flourescent Lamp box type

Panel door type hinged door

x 70mm) w/ 2dia. X 10 x 10mm Meshwire

water closet including fitting & acc.

lavatory including fitting & acc

1/2" PVC pipe blue

1-Bagger Concrete Mixer

J-MARBELA CONSTRUCTION & SUPPLY

SUMMARY OF MATERIALS / UNIT PRICE

Gravel Bedding G-1

(Ceiling nailer) 12mm x 38mm x 5m x 0.8mm thk. at 400mm O.C.

G.I Pipes 1.50" S-40 Pre-formed