Republic of the Philippines

Province of Davao Oriental

MUNICIPALITY OF GOVERNOR GENEROSO
OFFICE OF THE MUNICIPAL ENGINEER

Name of Project : Improvement of Multi-purpose Hall/ Repair and Rehabilitation

Location : Barangay Poblacion, Governor Generoso, Davao Oriental
Subject: Bill of Materials and Cost Estimates

Qty: 1.00 l.s

I General Requirements
Quantity Unit Description Unit Cost Amount
1.00 lot Mobilization/Demobilization 15,500.00 15,500.00
1.00 lot Occupational Health and Safety 10,000.00 10,000.00
1.00 lot Project Billboard 5,500.00 5,500.00
1.00 lot Temporary Facilities 10,000.00 10,000.00

Total Direct Cost of Item Php 41,000.00

Qty: 33.82 sq.m

II Doors and Demolition Work

a. Materials
Quantity Unit Description Unit Cost Amount
2.00 sets 10 mm thk Clear Glass double swing Door Push & Pull (2.40x1.80m ) 18,500.00 37,000.00
3.00 set 6 mm thk Tinted Glass Door Push & Pull (2.10mx0.90m) 8,500.00 25,500.00
1.00 set 6 mm thk Tinted Glass Double Swing Door Push & Pull (2.10x1.80m) 16,000.00 16,000.00
1.00 set Flush Type Solid Door ( 2.10m x 0.8m) 6,500.00 6,500.00
1.00 set 6 mm thk Tinted Glass Double swing Door Push & Pull (2.12mx1.87m) 16,500.00 16,500.00
1.00 set 6 mm thk Tinted Glass Door Push & Pull (2.05mx0.85m) 8,000.00 8,000.00
2.00 set Pre-Fabricated Door @ sink with finish Painted 2,500.00 5,000.00
1.00 set Pre-Fabricated Steel Grills door with finish painted (2.10m x 0.8m) 5,000.00 5,000.00
Sub-Total Php 119,500.00
b. Manpower
Quantity Description No. of Days Unit Cost Amount
1.00 Installer 3.00 500.00 1,500.00
1.00 Foreman 3.00 600.00 1,800.00
1.00 Mason 3.00 500.00 1,500.00
2.00 Laborer 3.00 350.00 2,100.00
Sub-Total Php 6,900.00

Total Direct Cost of Item Php 126,400.00

Qty: 93.74 sq.m

III Window Glass and Pre -Fabricated Grills With Finish Painted
a. Materials
Quantity Unit Description Unit Cost Amount
8.00 pcs Pre-Fabricated Window Grills with Finish Painted (3.00m x 1.7m) 5,700.00 45,600.00
2.00 pcs Pre-Fabricated Window Grills with Finish Painted (0.80m x 0.80m) 2,200.00 4,400.00
8.00 sets 6mm THK. Tinted Glass Sliding Window on Anolok Frame (3.0mx1.70m) 10,000.00 80,000.00
4.00 sets 6mm THK. Tinted Glass Sliding Window on Anolok Frame (1.80mx1.33m) 6,000.00 24,000.00
2.00 sets 6mm THK. Tinted Glass Sliding Window on Anolok Frame (0.80mx0.80m) 2,000.00 4,000.00
Sub-Total Php 158,000.00
b. Manpower
Quantity Description No. of Days Unit Cost Amount
2.00 Installer 3.00 500.00 3,000.00
2.00 Laborer 3.00 350.00 2,100.00
Sub-Total Php 5,100.00

Total Direct Cost of Item Php 163,100.00

Qty: 170.88 sq.m

IV 6mm THK. Glass Partition Wall and Crown Moulding with Finish Plastering
a. Materials
Quantity Unit Description Unit Cost Amount
1.00 set 6mm THK. Tinted Glass Fixed Partition with Sliding Window(2.35m x 2.4m) 8,500.00 8,500.00
1.00 set 6mm THK. Tinted Glass Fixed Partition with Sliding Window and Door(3.7 x 2.4) 16,000.00 16,000.00
1.00 set 6mm THK. Tinted Glass Fixed Partition with Sliding Door(3.45mx 2.40m) 14,500.00 14,500.00
1.00 set 6mm THK. Tinted Glass Fixed Partition on anolok frame(3.70mx 2.40m) 18,500.00 18,500.00
1.00 kg # 1-1/2" Finishing Nails 95.00 95.00
116.00 sheet 1"x4ftx8ft Marine Plywood 2,500.00 290,000.00
55.00 pcs Crown Moulding with Finish Painted (1"x3"x8') 250.00 13,750.00
Sub-Total Php 361,345.00
b. Manpower
Quantity Description No. of Days Unit Cost Amount
2.00 Installer 10.00 500.00 10,000.00
4.00 Laborer 10.00 350.00 14,000.00

Sub-Total Php 24,000.00

Total Direct Cost of Item Php 385,345.00

Qty: 36.00 sq.m

V Parking Space
a. Materials
Quantity Unit Description Unit Cost Amount
3.00 length G.I Pipe 3" 4,950.00 14,850.00
12.00 length Tubular 2x3x6mx1.0mm 600.00 7,200.00
1.00 load Fine Aggregates 1,400.00 1,400.00
 4.00 load coarse Aggregates 1,500.00 6,000.00
28.00 bags Cement 250.00 7,000.00
6.00 length Tubular 2x3x6mx1.5mm 1,350.00 8,100.00
10.00 sheet 0.40mm thk. Pre-Fabricated Gutter with finish Painted 450.00 4,500.00
3.00 gal Epoxy Primer 850.00 2,550.00
1.00 gal Paint Thinner 550.00 550.00
3.00 pcs Paint Brush #3 50.00 150.00
41.40 ln.m 0.40mm thk. Pre-Painted Rib Type Color Roofing 250.00 10,350.00
1.00 box Rivets 380.00 380.00
11.00 length 1/4"x1"x1" Flat Bar Senep 400.00 4,400.00
1.00 box N6013 Welding Rod 900.00 900.00
6.00 length 3" Dia PVC Pipe Series 900 Downspout 250.00 1,500.00
1.00 l.s 3" Dia PVC Fittings & Accessories 500.00 500.00
1.00 can Solvent 65.00 65.00
180.00 pcs Metal Teckscrew 1 1/2' 2.00 360.00
Sub-Total Php 70,755.00
b. Manpower
Quantity Description No. of Days Unit Cost Amount
1.00 Foreman 15.00 600.00 9,000.00
1.00 Mason 15.00 500.00 7,500.00
4.00 Laborer 15.00 350.00 21,000.00
1.00 Welder 15.00 500.00 7,500.00
Sub-Total Php 45,000.00

c. Equipment Rental
Quantity Description No. of Days Unit Cost Amount
1.00 unit Welding Machine 10.00 850.00 8,500.00

Sub-Total Php 8,500.00

Total Direct Cost of Item Php 124,255.00

Qty: 19.89 sq.m

VI Storage Area & Warehouse Works
a. Materials
Quantity Unit Description Unit Cost Amount
6.00 sheet B.I Steel Matting ga.#6 620.00 3,720.00
6.00 pcs Tubular 2x3x6mx1.5mm 1350.00 8,100.00
8.00 pcs Tubular 2x2x6mx1.0mm 600.00 4,800.00
510.00 pcs CHB 6" 10.00 5,100.00
25.00 bags Cement 240.00 6,000.00
2.00 load Sand 1400.00 2,800.00
3.00 load Gravel 1500.00 4,500.00
8.00 sheet 0.40mm thk. Pre-Fabricated Gutter with finish Painted 450.00 3,600.00
30.00 ln.m 0.40mm thk. Pre-Painted Rib Type Color Roofing 250.00 7,500.00
2.00 gal Epoxy Primer 850.00 1,700.00
1.00 gal Paint Thinner 550.00 550.00
3.00 pcs Paint Brush #3 50.00 150.00
12.00 length 1/4"x1"x1" Flat Bar Senep 400.00 4,800.00
2.00 pcs N6013 Welding Rod 900.00 1,800.00
4.00 length 3" Dia PVC Pipe Series 900 Downspout 250.00 1,000.00
1.00 l.s 3" Dia PVC Fittings & Accessories 500.00 500.00
1.00 can Solvent 65.00 65.00
1.00 box Rivets 380.00 380.00
100.00 pcs Metal Teckscrew 1 1/2' 25.00 2,500.00
Sub-Total Php 59,565.00
b. Manpower
Quantity Description No. of Days Unit Cost Amount
1.00 Foreman 5.00 500.00 2,500.00
3.00 Mason 5.00 400.00 6,000.00
4.00 Installer/Welder 5.00 400.00 8,000.00
4.00 Laborer 5.00 400.00 8,000.00
Sub-Total Php 24,500.00

c. Equipment Rental
Quantity Description No. of Days Unit Cost Amount
1.00 unit Welding Machine 5.00 850.00 4,250.00

Sub-Total Php 4,250.00

Total Direct Cost of Item Php 88,315.00

Qty: 18.00 sq.m

VII Tile Works
a. Materials
Quantity Unit Description Unit Cost Amount
8.00 bag Portland cement 240.00 1,920.00
2.00 load Fine aggregates 1,400.00 2,800.00
45.00 pcs 40x40 Unglazed Floor tiles 55.00 2,475.00
120.00 pcs 30 x 30 Unglazed Floor Tiles 45.00 5,400.00
1.00 length Tile Trim 75.00 75.00
3.00 bag Tile Grout 90.00 270.00
8.00 bag Tile Adhesive 250.00 2,000.00
Sub-Total Php 14,940.00
b. Manpower
Quantity Description No. of Days Unit Cost Amount
3.00 Installer 5.00 500.00 7,500.00
4.00 Laborer 5.00 350.00 7,000.00
Sub-Total Php 14,500.00

Total Direct Cost of Item Php 29,440.00

Qty: 187.50 sq.m

VIII Electrical
a. Materials
Quantity Unit Description Unit Cost Amount
12.00 pcs 3-Gang Outlet (Panasonic) 260.00 3,120.00
12.00 pcs Moulding 3/4" dia. 80.00 960.00
1.00 box 3.5mm THHN Stranded Copper Wire 4,420.00 4,420.00
1.00 box Metal screw with tox 6mm x 1" 100.00 100.00
 12.00 pcs Utility surface type 45.00 540.00
2.00 pcs 4x10x10 Pull Box 1,950.00 3,900.00
4.00 pcs uPVC Pipe #1 175.00 700.00
3.00 pcs uPVC Elbow #1 135.00 405.00
2.00 pcs uPVC Pipe 3/4" 135.00 270.00
2.00 pcs uPVC Elbow 3/4" 110.00 220.00
25.00 mts #4 THW Wire 750.00 18,750.00
1.00 pc 200-Amp/5 - Jaws Milbank Meter Base 10,400.00 10,400.00
1.00 pc RSC Pipe #1 325.00 325.00
1.00 pc Entrance Cap #1 84.50 84.50
1.00 pc 2-Spool Secondary Rack 325.00 325.00
1.00 lot Meter Deposit 5,200.00 5,200.00
2.00 pcs Enclosure box 150.00 300.00
2.00 pcs 30- Amp/2 Pole Bolt on GE Circuit Breaker 1,625.00 3,250.00
40.00 mts 5.5mm THHN Stranded Copper Wire 40.00 1,600.00
Sub-Total Php 54,869.50

b. Manpower
Quantity Description No. of Days Unit Cost Amount
3.00 Electrician 5.00 500.00 7,500.00
4.00 Laborer 5.00 350.00 7,000.00
Sub-Total Php 14,500.00

Total Direct Cost of Item Php 69,369.50

Qty: 5.58 sq.m

IX Flower Box
a. Materials
Quantity Unit Description Unit Cost Amount
5.00 length Rectangular tube 1.5mm x 1"x2"x6m 1,650.00 8,250.00
2.00 sheet Steel Plate 2,500.00 5,000.00
2.00 liter Epoxy Primer 250.00 500.00
2.00 liter Paint Thinner 150.00 300.00
3.00 pcs Paint Brush #3 50.00 150.00
Sub-Total Php 14,200.00
b. Manpower
Quantity Description No. of Days Unit Cost Amount
1.00 Foreman 4.00 500.00 2,000.00
1.00 Installer/Welder 4.00 400.00 1,600.00
1.00 Laborer 4.00 400.00 1,600.00
Sub-Total Php 5,200.00

c. Equipment Rental
Quantity Description No. of Days Unit Cost Amount
1.00 unit Welding Machine 3.00 850.00 2,550.00

Sub-Total Php 2,550.00

Total Direct Cost of Item Php 21,950.00

Qty: 23.04 sq.m

X Covering of Gutter Between Conference & Annex Building
a. Materials
Quantity Unit Description Unit Cost Amount
8.00 sheets G.I Plain Sheet ga. 24 (4'x8') 300.00 2,400.00
2.00 gal Epoxy Primer 850.00 1,700.00
1.00 box Rivets 380.00 380.00
8.00 length Metal Furring 19mm x 50mm x6m x 0.5mm 120.00 960.00
Sub-Total Php 5,440.00

b. Manpower
Quantity Description No. of Days Unit Cost Amount
1.00 Installer 3.00 500.00 1,500.00
2.00 Laborer 3.00 350.00 2,100.00
Sub-Total Php 3,600.00

Total Direct Cost of Item Php 9,040.00

Qty: 1.00 l.s

XI Repair of Comfort Room @ Conference Office

a. Materials
Quantity Unit Description Unit Cost Amount
1.00 set Water Closet 4,800.00 4,800.00
1.00 set Stainless Sink 1650.00 1,650.00
1.00 pcs Stainless Faucet 450.00 450.00
1.00 set PVC Plastic Door with Complete Accessories 1,850.00 1,850.00
1.00 set Heavy Duty Door Knob 1,200.00 1,200.00
3.00 pcs Hinges 54.57 163.71
1.00 bag Cement 240.00 240.00
1.00 l.s PVC Pipe and Fitting & Accessories 1,500.00 1,500.00
Sub-Total Php 11,853.71

b. Manpower
Quantity Description No. of Days Unit Cost Amount
1.00 Installer 2.00 500.00 1,000.00
2.00 Laborer 2.00 350.00 1,400.00
Sub-Total Php 2,400.00

Total Direct Cost of Item Php 14,253.71

 SUMMARY OF WORKS

I. DIRECT COST
a. Materials cost Php 911,468.21
b. Labor Cost Php 145,700.00
c. Equipment Cost Php 15,300.00
Total Direct Cost Php 1,072,468.21
II. INDIRECT COST
a. Overhead, Contingency, and Miscellaneous (12% of EDC) Php 128,696.19
b. Contractor Profit ( 10% of EDC ) Php 107,246.82
c. Contractor Tax 7%( EDC+OCM+Profit ) Php 91,588.79
Total Indirect Cost Php 327,531.79

Total Estimated Project Cost Php 1,400,000.00

Prepared by: Checked by:

___MARIE CHRIS NENERIA___ ___OSCAR JAN M. MASILLONES___

Engineering Aide Engineering Assistant

Recommending Approval by: Approved by:

___ROLAN M. AGUANTA___ ___KATRINA JOY H. ORENCIA___

OIC - Municipal Engineer Municipal Mayor
 Republic of the Philippines
Province of Davao Oriental
MUNICIPALITY OF GOVERNOR GENEROSO
OFFICE OF THE MUNICIPAL ENGINEER

Name of Project : Location :

Barangay Poblacion, Governor
Improvement of Multi-purpose Hall/ Repair and Rehabilitation Generoso Davao Oriental

Minimum Equipment Required: Type of Structure : Type of Project :

a.) Electric Drill Gun
b.) Welding Machine ( ) Road ( ) Irrigation ( ) Others
IMPROVEMENT
C.) Electric Sander ( ) Bridge( x ) Building

Calendar Days to Complete : 185 Calendar Days

Implementation Scheme : ( ) Administration ( x ) Contract
Source of Funds : 20% LGDF (Php 1,100,000.00 +300,000.00) = Php 1,400,000.00
Direct Cost : Materials, Labor, and Equipments
Subject: Program of Works (POW)
Item No. Work Description % Weight Quantity Unit Unit Cost Total Amount (P)
I. General Requirements
a. Mobilization/Demobilization 1.45% 1.00 lot 20,233.70 20,233.70
b. Occupational Health and Safety 0.93% 1.00 lot 13,054.00 13,054.00
c. Project Billboard 0.51% 1.00 lot 7,179.70 7,179.70
d. Temporary Facilities 0.93% 1.00 lot 13,054.00 13,054.00
II. Doors and Demolition Work 11.79% 33.82 sq.m 4,879.29 165,002.56
Window Glass and Pre -Fabricated Grills
III. 15.21% 93.74 sq.m 2,271.39 212,910.74
With Finish Painted
6mm THK. Glass Partition Wall and Crown
IV. 35.93% 170.88 sq.m 2,943.76 503,029.36
Moulding with Finish Plastering
V. Parking Space 11.59% 36.00 sq.m 4,505.62 162,202.48
VI. Storage Area & Warehouse Works 8.23% 19.89 sq.m 5,796.20 115,286.40
VII. Tile Works 2.75% 18.00 sq.m 2,135.05 38,430.98
VIII Electrical 6.47% 187.50 sq.m 482.96 90,554.95
IX Flower Box 2.05% 5.58 sq.m 5,135.04 28,653.53
Covering of Gutter Between Conference &
X 0.84% 23.04 sq.m 512.19 11,800.82
Annex Building
Repair of Comfort Room @ Conference
XI 1.33% 1.00 l.s 18,606.79 18,606.79
Office
100.00%
Total Estimated Project Cost Php 1,400,000.00

% Total Amount
I. DIRECT COST:
1. Materials 84.99% 911,468.21
2. Labor 13.59% 145,700.00
3. Equipment 1.43% 15,300.00
Total Estimated Direct Cost 100.00% 1,072,468.21
II. INDIRECT COST:
a. Overhead, Contingency and Miscellaneous (12% of EDC) 128,696.19
b. Contractor Profit (10% of EDC) 107,246.82
c. Contractor Tax 7% (EDC+OCM+Profit) 91,588.79
Total Estimated Indirect Cost 327,531.79
TOTAL ESTIMATED PROJECT COST 1,400,000.00

Prepared by: Checked by:

MARIE
___ROLAN
CHRIS
M. AGUANTA
NEÑERIA ___ ___OSCAR JAN M. MASILLONES___
Engineer
Engineering I
Aide Engineer Assistant

Recommending Approval by: Approved by:

___ROLAN M. AGUANTA___ ___KATRINA JOY H. ORENCIA___

OIC- Municipal Engineer Municipal Mayor
 Republic of the Philippines
Province of Compostela Valley
MUNICIPALITY OF COMPOSTELA

Name of Project -
Location Barangay Poblacion, Governor Generoso, Davao Oriental
Structure Capacity Err:509
Err:509
Calendar Days to Complete : 120 Calendar Days 0.15
Source of Funds : CY 2016 DA-Pamana Fund
Implementation Scheme : By Contract
Subject : Approved Budget for the Contract (ABC)

Estimated Mark-Ups in Percent Total

Item Work Description Quantity Unit VAT Total Cost Unit Cost
Direct Cost OCM Profit Supervision Indirect Cost

I General Requirements
a. Mobilization/Demobilization 1.00 lot 15,500.00 1,860.000 1,550.00 1,323.70 4,733.70 20,233.70 20,233.70
b. Occupational Health and Safety 1.00 lot 10,000.00 1,200.000 1,000.00 854.00 3,054.00 13,054.00 13,054.00
c. Project Billboard 1.00 lot 5,500.00 660.000 550.00 469.70 1,679.70 7,179.70 7,179.70
d. Temporary Facilities 1.00 lot 10,000.00 1,200.000 1,000.00 854.00 3,054.00 13,054.00 13,054.00
II Doors and Demolition Work 33.82 sq.m 126,400.00 15,168.000 12,640.00 10,794.56 38,602.56 165,002.56 4,879.29
III Window Glass and Pre -Fabricated Grills With Finish Painted 93.74 sq.m 163,100.00 19,572.000 16,310.00 13,928.74 49,810.74 212,910.74 2,271.39
IV 6mm THK. Glass Partition Wall and Crown Moulding with Finish Plaste 170.88 sq.m 385,345.00 46,241.400 38,534.50 32,908.46 117,684.36 503,029.36 2,943.76
V Parking Space 36.00 sq.m 124,255.00 14,910.600 12,425.50 10,611.38 37,947.48 162,202.48 4,505.62
VI Storage Area & Warehouse Works 19.89 sq.m 88,315.00 10,597.800 8,831.50 7,542.10 26,971.40 115,286.40 5,796.20
VII Tile Works 18.00 sq.m 29,440.00 3,532.800 2,944.00 2,514.18 8,990.98 38,430.98 2,135.05
VIII Electrical 187.50 sq.m 69,369.50 8,324.340 6,936.95 5,924.16 21,185.45 90,554.95 482.96
IX Flower Box 5.58 sq.m 21,950.00 2,634.000 2,195.00 1,874.53 6,703.53 28,653.53 5,135.04
X Covering of Gutter Between Conference & Annex Building 23.04 sq.m 9,040.00 1,084.800 904.00 772.02 2,760.82 11,800.82 512.19
XI Repair of Comfort Room @ Conference Office 1.00 l.s 14,253.71 1,710.445 1,425.37 1,217.27 4,353.08 18,606.79 18,606.79
TOTAL 1,072,468.21 128,696.19 107,246.82 - 91,588.79 327,531.79 1,400,000.00

Err:509
1,699,780.59
Prepared by: Checked by: Recommending Approval: Approved by: 299,780.59
300,000.00
I. Partition

Qty description Unit cost Amount

3 pcs Marine plywood 0.5" 860 2580
55 pcs Laminate wood adhesive sticker 75 4125
1 lot Miscellaneous 1341 1341
8,046.00
1 40% 3,218.40
PARTITION
Qty description Unit cost Amount
5 Glass framing 30000 150000

Labor
40% 30000 30000
180000
Cubicle
Qty description Unit cost Amount
110 pcs Marine plywood 0.5" 860
112 pcs Laminate wood adhesive sticker 75
1.296 sq.m Glass 10000
1 lot Miscellaneous 57980

14 lot Cubicle 25000

Labor
45%

Storage
Qty Unit description Unit cost Amount
6 sheet B.I Steel Matting ga.#6 620.00 3720
2 pcs Tubular 2x3x6mx1.5mm 1300.2 2600.4
5 pcs Tubular 2x2x6mx1.0mm 550 2750
510 pcs CHB 6" 11 5610
25 bags Cement 250 6250
3 load Sand 1650 4950
3 load Gravel 1800 5400
22 ln.m Corrugated ga.24 180 3960

35,240.40
Labor 15,858.18
Carport
Qty Unit description Unit cost Amount
6 ls G.I Pipe 3" 5200 31,200.00
7 ln.m Corrugated ga.26 180 1,260.00
12 L's Metal Studs 32mmx76mm,0.5mm 150 1,800.00
16 sq.m Bricks 1600 25,492.32
2 load Sand 1650 3,300.00
5 bags Cement 250 1,250.00
3 ls Tubular 2x3x6mx1.5mm 1300.2 3,653.56
67,955.88
labor 33,977.94

Flower stand

Glass Framing 8,046.00

Cubicle 350,000.00
Flower stand 5,000.00
363,046.00 181,523.00

399,350.60

Other computation
Cubicle 278,304.00
Glass Frame 180,000.00
Flower Stand 5,000.00
463,304.00

Roofing
6 sq.m Polycabonate 6mmx1.22mx2.44 1350 8163.13
3 ls Flat bar 25mmx6mmx6m 450 1350.00
3 ls Tubular 2x3x6mx1.5mm 1350 4050.00
6 ls Tubular 2x2x6mx1.0mm 550 3300.00
100 pcs Metal teckscrew 1" 3 300.00
 Crown moulding
16 ls Crown moulding

Flower box
 estimates
Cubicle partition
L w H plywood
0.91 0.6 1.12 3.3824 sq.meter
0.91 0.6 0.75 2.265 1.22 2.44
5.6474
Qty 1.897138 2.466279
41.83259 54.38237

Gutter
Plainsheet

94600 1.5 1.5 1.6 9.6

8400 1.5 1.5 0.36 2.16 3 0.36
12960 1.5 1.5 0.36 1.08
57980 0.61 0.64 0.78 1.95
173,940.00 14.79
350,000.00
Glass Qty 4.968422 6.458949 90.42529
104,364.00 1.5 1.5 0.4575 2.745
278,304.00

steel matting
1.73 8.28 14.3244 4.892213 2.928
5.870656

CHB
0.2 0.4 0.08 27.9036 348.795 418.554
3.31 1.8 5.958 74.475 89.37
507.924

Cement
wall 27.9036 5.958 2.708928
 slab 10.55 1.8 0.1 1.899 13.6728
13.76278 17.89161

sand 33.8616 0.406339

0.629826 0.089975
0.539851 0.593836 0.83 1.423836
2.135754

Gravel
1.65 2.475

carport
1.89 8.43 15.9327

roofing
8.43 6.909836
8.28 16.56 25.1712 20.63213
metal studs
1.78
1.72
1.66
1.6
1.54
1.48
1.42
1.37
1.31
1.26
1.2
1.15
1.09
1.04
0.98
0.92
0.87
0.81
23.2 3.866667

Polycarbonate
2.4 7.5 18 6.046762
Flat bar
15 2.5
Tubular
15 2.5
2x2
15 36 6

7.5 12.5 80 16

6.2 3.6 0.2 20.4

3.4
64 10.66667
 sticker
0.9 0.15 0.135
2.9768

1.08 8 112

1.296
 Republic of the Philippines
Province of Davao Oriental
MUNICIPALITY OF GOVERNOR GENEROSO

OFFICE OF THE MUNICIPAL ENGINEER

Individual Project Program of Works Source of Fund :

Bill of Materials & Cost Estimates Amount : Php 441,337.08

Project : CONSTRUCTION OF MUNICIPAL ANNEX BUILDING (PHASE 1)- FINISHING WORKS

Location : Brgy. Poblacion, Governor Generoso, Davao Oriental

I.Painting Works ( Wall)

38 bags Skim Coat @ Php 550.00 Php 20,900.00

15 galloon Primer Flat Latex @ Php 560.00 Php 8,400.00
15 galloon Masonry Putty @ Php 350.00 5,250.00
54 galloon Permacoat Latex (Top Coat) @ Php 750.00 40,500.00
17 galloon Acrytex Cast @ Php 755.00 12,835.00
3 galloon Acrytex Reducer @ Php 760.00 2,280.00
25 pad Sand Paper 120 @ Php 17.00 425.00
20 pc. Paint Roller 6" @ Php 45.00 900.00
20 pc Paint Roller 4" @ Php 70.00 1,400.00
15 pc. Paint Brush 3" @ Php 50.00 750.00
10 bundle Newspaper (used) @ Php 100.00 1,000.00
20 pc Masking Tape @ Php 30.00 600.00
10 gallon Roofguard @ Php 590.00 5,900.00
14 gallons Flat Latex @ Php 560.00 7,840.00
2 gallon Polituff with hardener @ Php 800.00 1,600.00

Cost of Materials Php 110,580.00

I-I. Labor Requirements

45% of Materials Cost @ Php 66,348.00 Php 66,348.00

II. Ceiling Works

55 pcs Hardiflex (4.5mm) @ Php 600.00 33,000.00

55 pcs Metal Furring (19mmx50mmx0.5mmx5m) @ Php 120.00 6,600.00
20 pcs Wall Angle @ Php 55.00 1,100.00
250 pcs Double Furring Clip (W) @ Php 5.00 1,250.00
30 pcs Carrying Channel (0.65mmx5m) @ Php 150.00 4,500.00
3 boxes Blind Rivets 1/8 @ Php 164.00 492.00

Cost of Materials Php 46,942.00

II-I. Labor Requirements

45% of Materials Cost @ Php 21,123.90 Php 21,123.90

III. Tile Works

8.00 bag Portland cement @ Php 250.00 2,000.00

2.00 cu.m Fine aggregates @ Php 550.00 1,100.00
pcs 40x40 Unglazed Floor tiles @ Php 90.00 -
120 pcs 30 x 30 Unglazed Floor Tiles @ Php 75.00 9,000.00
3.00 bag Tile Grout @ Php 90.00 270.00
8.00 bag Tile Adhesive @ Php 250.00 2,000.00

Cost of Materials Php 14,370.00

 III-I. Labor Requirements
45% of Materials Cost @ Php 8,622.00 Php 8,622.00

V- Electrical Works

1 pc Entrance Cap #1 @ Php 84.50 84.50

1 pc RSC Pipe #1 @ Php 325.00 325.00
10 pcs Metal Clamp #1 @ Php 32.50 325.00
10 pcs Expansion Bolt 5/16 @ Php 26.00 260.00
50 mts THW Stranded Wire #4 @ Php 325.00 16,250.00
1 pc 200-Amp/5 - Jaws Milbank Meter Base @ Php 10,400.00 10,400.00
2 pcs 1x2 Reducer Bushing @ Php 130.00 260.00
7 pcs uPVC Pipe #1 @ Php 130.00 910.00
2 pcs uPVC Elbow #1 @ Php 97.50 195.00
1 pc 100 -Amp/2 Pole Bolt on GE Circuit Breaker @ Php 2,145.00 2,145.00
2 pcs 30- Amp/2 Pole Bolt on GE Circuit Breaker @ Php 1,625.00 3,250.00
4 pcs 20 -Amp/2 Pole Bolt on GE Circuit Breaker @ Php 1,430.00 5,720.00
4 pcs 15-Amp/2 Pole Bolt on GE Circuit Breaker @ Php 1,430.00 5,720.00
6 boxes 3.5mm THHN Stranded Copper Wire @ Php 4,420.00 26,520.00
6 boxes 2.0 THHN Stranded Copper Wire @ Php 3,705.00 22,230.00
2 pcs 4x10x10 Pull Box @ Php 1,950.00 3,900.00
12 pcs Junction Box @ Php 78.00 936.00
10 pcs Electrical Tape Big @ Php 84.50 845.00
50 mts Flexible Hose 1/2" @ Php 15.60 780.00
1 bag PVC Clamp 1/2" @ Php 455.00 455.00
10 pcs PVC Clamp 3/4" @ Php 13.00 130.00
1 pc 2-Spool Secondary Rack @ Php 325.00 325.00
2 pcs Expansion Bolt 3/8 (Complete) @ Php 26.00 52.00
40 mts Service Drop Wire #4 @ Php 162.50 6,500.00
14 pcs Down Lights #6 @ Php 910.00 12,740.00
8 pcs 12 watt LED Bulb (OMNI) @ Php 208.00 1,664.00
14 pcs 3-Gang Outlet (Panasonic) @ Php 260.00 3,640.00
6 pcs 3- Gang Switch (Panasonic) @ Php 260.00 1,560.00
6 pcs 2- Gang Switch (Panasonic) @ Php 234.00 1,404.00
6 pcs 1- Gang Switch (Panasonic) @ Php 195.00 1,170.00
2 pcs Aircon Outlet (Panasonic) @ Php 234.00 468.00
1 lot Meter Deposit @ Php 5,200.00 5,200.00
8 pcs Receptacle (OMNI) @ Php 78.00 624.00

Cost of Materials Php 136,987.50

V-I. Labor Requirements

40% of Materials Cost @ Php 54,795.00 Php 54,795.00

VI. Doors
2 sets 2 panel Sliding glass Door @ Php 15,000.00 Php 30,000.00
1 set Sliding grills door @ Php 15,000.00 Php 15,000.00
Cost of Materials Php 45,000.00
V-I. Labor Requirements
40% of Materials Cost @ Php 18,000.00 Php 18,000.00
VII. Windows
8 sets 1.7m x 3m sliding glass windows @ Php 10,000.00 Php 80,000.00
2 sets 0.9m x 0.9m sliding glass window @ Php 5,500.00 Php 11,000.00
14 pcs Window Grills @ Php 7,500.00 Php 105,000.00
4 sets Fixed Window @ Php 4,000.00 Php 16,000.00
Cost of Materials Php 212,000.00
V-I. Labor Requirements
40% of Materials Cost @ Php 84,800.00 Php 84,800.00

Partiton Wall
60 pcs Plyboard (3/4") @ Php 1,700.00 Php 102,000.00
60 sq.m 12mm thick clear glass @ Php 1,500.00 Php 90,000.00
192,000.00
40% of Materials Cost @ Php 76,800.00 Php 76,800.00
V Parking Space
Sand
Concrete
Bricks
Roofing

DIRECT COST -------------------------------------------------------------------- Php 367,780.90

CONTINGENCIES ------------------------------------------------------------- 73,556.18
ESTIMATED PROJECT COST 441,337.08

Prepared by: Recommended by:

Marie Chris Neneria Rolan Aguanta

Engineering Aide/J.O. OIC- Municipal Engineer

Approved:

KATRINA JOY H. ORENCIA

Municipal Mayor
 65.00
250.00
25.00
20.00
250.00
8,000.00
100.00
100.00
75.00
1,650.00
1,250.00
1,100.00
1,100.00
3,400.00
2,850.00
1,500.00
60.00
65.00
12.00
350.00
10.00
250.00
20.00
125.00
700.00
160.00
200.00
200.00
180.00
150.00
180.00
4,000.00
60.00
 SCHEDULES OF LOADS AND COMPUTATION
No. of Outlets VOLT-AMPERE VOLTAGE AMPERE
CKT NO. LOAD DESCRIPTION
LO CO ACU (VA) (V) (I)

1 Lighting Outlet 4 400 230 1.74

2 Lighting Outlet 4 400 230 1.74
3 Convenience Outlet 7 1260 230 5.48
4 Convenience Outlet 7 1260 230 5.48
5 Airconditioning Unit - 0.75hp 2 1587 230 6.9
6 Airconditioning Unit - 2.0hp 2 2760 230 12
7 Spare - - - - - -
8 Spare - - - - - -

Total 7667 33.33

Tiles 0.3 0.3 0.09

2.5 1.3 3.25 36.111
1.36 0.3 0.408 68 6.12
6.4 2 12.8 35.556 42.667 45
104.11 115
157.19

parking space
l w h
7 8.5 0.2 59.5 11.9

Tile adhesive 3sq.m per 20kg

22.17 7.39
Tile Grout 2.015455 5
OMPUTATION
PROTECTION-CB CONDUIT
CONDUCTORS
AT AF P (mm)

15 50 2 2- 2.0 mm2THHN 20 mm Ø PVC

15 50 2 2- 2.0 mm2THHN 20 mm Ø PVC
20 50 2 2- 3.5 mm THHN
2
20 mm Ø PVC
20 50 2 2- 3.5 mm THHN
2
20 mm Ø PVC
30 50 2 2- 3.5 mm2THHN 20 mm Ø PVC
30 50 2 2- 3.5 mm THHN
2
20 mm Ø PVC
- - - - -
- - - - -