Republic of the Philippines

Province of Davao del Norte

City of Tagum
OFFICE OF THE CITY ARCHITECT
Planning, Designing and Programming Section
Project Name

Location
Subject

:
:

DEVELOPMENT OF BIRD PARK

CONSTRUCTION OF 1-UNIT GAZEBO
BARANGAY NEW BALAMBAN, TAGUM CITY
Bill of Materials and Cost Estimate

Item
Qty.
Unit
No.
I
EARTHWORKS
A. Manual
30.00
sq.m.

Equipment / Labor / Materials

Unit Cost
Total Cost

Description

B. Mechanical
30.00
sq.m.
30.00
sq.m.

Non- Add

Clearing, Grubbing & Digging

Total

Non- Add
Non- Add

Levelling
Compaction

LABOR
5.00 day/s
5.00 day/s
5.00 day/s

1
2
14

Project In-Charge
Loader/Excavator Operator
Laborer

569.00
422.00
330.00

Labor Cost
Total Item Cost
II

2,845.00
4,220.00
23,100.00
30,165.00
P

CONCRETE WORKS
1.00
unit/s
gazebo concrete slab
3.60
cu.m.
33.00 bag/s
4.00 cu.m.
1.00 cu.m.
26.00 length/s
4.00
kg/s

0.10
Portland Cement 40kgs (Plastic Bag)
Washed Gravel
Washed Sand
Deformed Round Bar Grade 33 - 10mm Dia. X 6m
G.I. Tie Wire #16

rectangular concrete blocks

6.75
cu.m.
50.00
54.00
7.00
4.00
42.00
5.00
2.00
2.00
2.00

pc/s
bag/s
cu.m.
cu.m.
length/s
kg/s
meter/s
meter/s
meter/s

0.50
Rectangular Concrete Blocks
Portland Cement 40kgs (Plastic Bag)
Washed Gravel
Washed Sand
Deformed Round Bar Grade 33 - 8mm Dia. X 6.0m
G.I. Tie Wire #16
Wire Mesh 1" Ga. 16 x 3'
Wire Mesh 1/8" x 3'
Wire Mesh 1/4" x 3'

x
P

6.00
x
245.00 P
360.00
280.00
160.00
75.00

Material Cost

0.90

P Fabricated P
245.00
360.00
280.00
110.00
75.00
150.00
100.00
80.00
Material Cost

6.00
8,085.00
Non- Add
Non- Add
4,160.00
300.00
12,545.00

0.30
Non- Add
13,230.00
Non- Add
Non- Add
4,620.00
375.00
300.00
200.00
160.00

18,885.00

3,414.00
2,532.00
9,900.00

LABOR
6.00 day/s
6.00 day/s
6.00 day/s

1
1
5

Project In-Charge
Mason
Laborer

Labor Cost
Total Item Cost

569.00
422.00
330.00

15,846.00
P

Item
No.
III

Qty.

Unit

Equipment / Labor / Materials

Unit Cost
Total Cost

Description

CARPENTRY/ ROOFING WORKS

1.00
lot
310.00
16.00
240.00
240.00
120.00
40.00
150.00
256.00
32.00
12.00
1.00
20.00
35.00
25.00
25.00

Lawaan Lumber (2" x 3" x 10' )S4S - purlins, chair frame

bd.ft.
bd.ft.
bd.ft.
bd.ft.
bd.ft.
bd.ft.
bd.ft.
bd.ft.
sheet/s
sheet/s
pack/s
kilo/s
kilo/s
kilo/s
kilo/s

Yakal Lumber (2" x 4" x 12' )S4S - brace

Lawaan Lumber (2" x 6" x 10' )S4S - hip
Yakal Lumber (2" x 6" x 10' )S4S - rafter
Yakal Lumber (6" x 6" x 10' )S4S - post
Lawaan Lumber (1" x 2" x 8' )
Lawaan Lumber (1" x 10" x 10' ) - fascia board
Lawaan Lumber (1" x 8" x 8' )
Onduline Roofing 48" x 79" ( Green )
Onduline Ridge Cap 12 1/2" x 79" ( Green )
Washered Nail 3" (100pcs/pack) - Green
Common Wire Nails 1 1/2"
Common Wire Nails 2 1/2"
Common Wire Nails 4"
Common Wire Nails 5"

62.00

2.00
24.00
24.00
4.00
30.00
18.00
48.00

34.00
52.00
34.00
52.00
52.00
34.00
34.00
34.00
950.00
900.00
705.00
80.00
80.00
75.00
75.00

Material Cost
LABOR
22.00 day/s
22.00 day/s
22.00 day/s

1
1
4

Project In-Charge
Mason/ Carpenter
Laborer

569.00
422.00
330.00

Labor Cost
Total Item Cost
IV

Total

10,540.00
832.00
8,160.00
12,480.00
6,240.00
1,360.00
5,100.00
8,704.00
30,400.00
10,800.00
705.00
1,600.00
2,800.00
1,875.00
1,875.00

103,471.00

12,518.00
9,284.00
29,040.00

50,842.00
P

PAINTING WORKS
1.00
lot
2.00
10.00
2.00
2.00

gal/s
bottle/s
pc/s
bottle/s

Enamel Maroon
Natural Varnish
Paint Brush #3
Paint Thinner

800.00
86.00
98.00
65.00

Material Cost

1,600.00
860.00
196.00
130.00

2,786.00

1,138.00
1,320.00

LABOR
2.00 day/s
2.00 day/s

1
2

Project In-Charge
Laborer

569.00
330.00

Labor Cost
Total Item Cost

2,458.00
P

HARDWARE & FORMWORKS

1.00
lot
140.00
bd.ft.
240.00
bd.ft.
1.00
gal/s
2.00
gal/s
2.00
kilo/s
2.00
kilo/s
2.00 meter/s
2.00 meter/s
2.00 meter/s

Coco Lumber (2" x 4" x 10' )

Coco Lumber (2" x 2" x 10' )
Wood Parquit Glue
Wood Treatment ( Color Less )
Common Wire Nails 3"
Common Wire Nails 4"
Wire Mesh 1" Ga. 16 x 3'
Wire Mesh 1/8" x 3'
Wire Mesh 1/4" x 3'

21.00

18.00

20.00
20.00
410.00
2,300.00
75.00
75.00
150.00
100.00
80.00

Material Cost

2,800.00
4,800.00
410.00
4,600.00
150.00
150.00
300.00
200.00
160.00

13,570.00

1,707.00
1,980.00

LABOR
3.00 day/s
3.00 day/s

1
2

Project In-Charge
Laborer

Labor Cost
Total Item Cost

569.00
330.00

3,687.00
P

Item
No.

Qty.

Unit

Equipment / Labor / Materials

Unit Cost
Total Cost

Description

SUMMARY
I
II
III
IV
V

EARTHWORKS
CONCRETE WORKS
CARPENTRY/ ROOFING WORKS
PAINTING WORKS
HARDWARE & FORMWORKS

TOTAL MATERIAL COST

30,165.00
47,276.00
154,313.00
5,244.00
17,257.00
254,255.00

151,257.00

LABOR COST

102,998.00

DIRECT COST

254,255.00

CONTINGENCY
INDIRECT COST

P
P

45,745.00
45,745.00

300,000.00

TOTAL PROJECT COST

Prepared By:

MICHELLE D. MALANGUIS, CE
Engineering Assistant

Reviewed By:

ROMEO C. VILLARENTE JR.

Checked By:

ERIC F. CLEMENTE
Architect III

Total

Republic of the Philippines

Province of Davao del Norte
City of Tagum

OFFICE OF THE CITY ARCHITECT

, Designing and Programming Section

Total

30,165.00

47,276.00

Total

154,313.00

5,244.00

17,257.00

Total

(30,000.00)

400,000.00

City Government of Tagum

Department

CITY ARCHITECT'S'S OFFICE

Section

PLANNING, DESIGNING & PROGRAMMING

Item
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

Qty.
87.00
42.00
26.00
9.00
4.00
4.00
4.00
310.00
16.00
240.00
120.00
40.00
150.00
256.00
32.00
12.00
1.00
20.00
35.00
2.00
27.00
25.00
2.00
10.00
2.00
2.00
140.00
240.00
1.00
2.00

Unit of
Issue
bag/s
length/s
length/s
kg/s
meter/s
meter/s
meter/s
bd.ft.
bd.ft.
bd.ft.
bd.ft.
bd.ft.
bd.ft.
bd.ft.
sheet/s
sheet/s
pack/s
kilo/s
kilo/s
kilo/s
kilo/s
kilo/s
gal/s
bottle/s
pc/s
bottle/s
bd.ft.
bd.ft.
gal/s
gal/s

PR NO.:
SAI NO.:
ALOBS NO.:

Portland Cement 40kgs (Plastic Bag)

Deformed Round Bar Grade 33 - 8mm Dia. X 6.0m
Deformed Round Bar Grade 33 - 10mm Dia. X 6m
G.I. Tie Wire #16
Wire Mesh 1" Ga. 16 x 3'
Wire Mesh 1/8" x 3'
Wire Mesh 1/4" x 3'
Lawaan Lumber (2" x 3" x 10' )S4S - purlins, chair frame
Yakal Lumber (2" x 4" x 12' )S4S - brace
Yakal Lumber (2" x 6" x 10' )S4S - rafter
Yakal Lumber (6" x 6" x 10' )S4S - post
Lawaan Lumber (1" x 2" x 8' )
Lawaan Lumber (1" x 10" x 10' ) - fascia board
Lawaan Lumber (1" x 8" x 8' )
Onduline Roofing 48" x 79" ( Green )
Onduline Ridge Cap 12 1/2" x 79" ( Green )
Washered Nail 3" (100pcs/pack) - Green
Common Wire Nails 1 1/2"
Common Wire Nails 2 1/2"
Common Wire Nails 3"
Common Wire Nails 4"
Common Wire Nails 5"
Enamel Maroon
Natural Varnish
Paint Brush #3
Paint Thinner
Coco Lumber (2" x 4" x 10' )
Coco Lumber (2" x 2" x 10' )
Wood Parquit Glue
Wood Treatment ( Color Less )

Purpose:

****n o t h I n g

f o l l o w s****

JULIUS S. IMBOY , DURP

City Architect

Cash Availability:

EDGAR C. DE GUZMAN
City Treasurer

P
Location:

8-Jan-2015

Estimated Cost

245.00
110.00
160.00
75.00
150.00
100.00
80.00
34.00
52.00
52.00
52.00
34.00
34.00
34.00
950.00
900.00
705.00
80.00
80.00
75.00
75.00
75.00
800.00
86.00
98.00
65.00
20.00
20.00
410.00
2,300.00

DEVELOPMENT OF BIRD PARK

Requested by:

Date:
Date:
Date:

Estimated Unit Cost

Item Description

Signature
:
Printed Name:
Designation :

Ref. No.

21,315.00
4,620.00
4,160.00
675.00
600.00
400.00
320.00
10,540.00
832.00
12,480.00
6,240.00
1,360.00
5,100.00
8,704.00
30,400.00
10,800.00
705.00
1,600.00
2,800.00
150.00
2,025.00
1,875.00
1,600.00
860.00
196.00
130.00
2,800.00
4,800.00
410.00
4,600.00

143,097.00

BARANGAY NEW BALAMBAN,

TAGUM CITY

Approved by:

ALLAN L. RELLON, DPA

City Mayor

Republic of the Philippines

Province of Davao del Norte
CITY OF TAGUM

INDIVIDUAL PROGRAM OF WORK

(For All Types of Project)
Date:
Name/ Location of Project

Approriation:
Source of Funds:

DEVELOPMENT OF BIRD PARK

CONSTRUCTION OF 1-UNIT GAZEBO

Project Category:
Construction, Landscaping

EARTHWORKS
CONCRETE WORKS
CARPENTRY/ ROOFING WORKS
PAINTING WORKS
HARDWARE & FORMWORKS

P
P
P
P
P
P
P
P

Prepared by:

Checked by:

254,255.00

Indirect Cost
Total Cost
151,257.00
102,998.00

254,255.00

1
2
3
4
5
6
7
8

Administrative Cost
Supervision
Contingencies
Spare parts
Quality Control
PBAC
TAX
Contractor's Profit
Total

P
P
P
P
P
P
P
P
P

45,745.00

45,745.00

Direct & Indirect Cost

MICHELLE D. MALANGUIS, CE

ERIC F. CLEMENTE

Engineering Assistant

Architect III

Recommended by :

Architect IV

sq.m.
unit/s

100.00%

Total
Breakdown of Estimated Direct Cost:
Description
1 Materials
2 Labor
3 Equipment Rental
4 POL
5 RROW
6 Overhead/Misc.
7 Spare Parts
Total

ROMEO C. VILLARENTE JR.

22.50
1.00

Project Engineer, Carpenter/ Mason, Block Fabricator,

Helper/Laborer
ESTIMATED DIRECT COST
% of
Total
Quantity
Units
Unit Cost
Total
Cost
11.86%
30.00
sq.m.
1,005.50 P
30,165.00
18.59%
1.00
lot
47,276.00
47,276.00
60.69%
1.00
lot
154,313.00
154,313.00
2.06%
1.00
lot
5,244.00
5,244.00
6.79%
1.00
lot
17,257.00
17,257.00

Description

Reviewed by:

upon delivery of materials

ADMINISTRATION

Project Description:
landscape area
gazebo
Manpower Requirement:

Minimum Equipment Requirement:

Item
No.
I
II
III
IV
V

300,000.00
LOCALLY FUNDED PROJECT
RCEP PROGRAM - ACCOUNT CODE 252

Calendar Days to
Complete:
Desirable Starting Date:
Mode of Implementation:

BARANGAY NEW BALAMBAN, TAGUM CITY

8-Jan-15

JULIUS S. IMBOY, DURP

City Architect

PROJECT COST

300,000.00
300,000.00
P

300,000.00

Approved by:
ALLAN L. RELLON, DPA
City Mayor