100M Project Estimate

REHABILITATION OF DIFFERENT DORMITORIES AND ADMMINISTRATION BUILDING AT CORRECTIONAL
INSTITUTION FOR WOMEN (CIW) AND CONSTRUCTION OF ONE (1) STOREY DORMITORY BUILDING
AT SAN RAMON PRISON AND PENAL FARM(SRPPF)
CIW, MANDALUYONG CITY. SAN RAMON PRISON AND PENAL FARM, ZAMBOANGA CITY
SUMMARY
1 Correctional Institution for Women 60,000,000.00

Maximum Security Compund and Administration Building

Minimum Security Compund

Reception and Diagnostic Center (RDC)
4 San Ramon Prison and Penal Farm 5,000,000.00

Construction of One (1) Storey Dormitory Building
GRAND TOTAL COST: ₱ 100,000,000.00
PREPARED BY:
CTO1 JOR-EL M. DE JESUS, RCE CO1 AYVAN DJAKOB G. MANAOG, RCE

Planning and Design, CES Planning and Design, CES
CHECKED AND REVIEWED BY:
CTOII SOLOMON B. ARENIEGO, ARCH CTOII ALEXIS C. CATINDIG

Head, Planning and Design, CES Asst Chief, Civil Engineering Section
RECOMMENDING APPROVAL : APPROVED:
CTSOII ANGELO A. CASTILLO CTINSP RIC A. ROCACURBA, RCE RMP

Chief, Civil Engineering Section Chief, General Services Division
REHABILITATION OF DIFFERENT DORMITORIES AND ADMMINISTRATION BUILDING AT CORRECTIONAL
INSTITUTION FOR WOMEN (CIW) AND CONSTRUCTION OF ONE (1) STOREY DORMITORY BUILDING
AT SAN RAMON PRISON AND PENAL FARM(SRPPF)
CIW, MANDALUYONG CITY. SAN RAMON PRISON AND PENAL FARM, ZAMBOANGA CITY
SUMMARY
1 General Requirements
a. Correctional Instituion for Women (CIW) 1,157,180.00
b. San Ramon Prison and Penal Farm (SRPPF) 84,002.50
SUB TOTAL: 1,241,182.50
2 Earth Works
a. Correctional Instituion for Women (CIW) 684,950.00
SUB TOTAL: 768,950.00
3 Concrete Works
SUB TOTAL: 11,870,964.00
4 Form Works
SUB TOTAL: 1,106,970.00
5 Masonry Works
SUB TOTAL: 5,587,640.80
6 Plastering Works
SUB TOTAL: 2,365,920.00
7 Tile Works
SUB TOTAL: 3,485,454.00
8 Roofing Works
b. San Ramon Prison and Penal Farm (SRPPF) 1,654,269.75
SUB TOTAL: 7,549,487.75
9 Ceiling Works
b. San Ramon Prison and Penal Farm (SRPPF)
SUB TOTAL: 1,918,980.00
10 Fabrication Works
SUB TOTAL: 26,682,628.00
11 Painting Works
SUB TOTAL: 3,534,045.00
12 Doors and Windows
SUB TOTAL: 455,310.00
13 Plumbing Works
SUB TOTAL: 2,087,088.43
14 Electrical Works
SUB TOTAL: 10,441,205.70
ESTIMATED DIRECT COST: ₱ 79,095,826.18
OVERHEAD,CONTINGENCIES,MISCELLANEOUS 12% ₱ 9,491,499.14

CONTRACTOR'S PROFIT 8% ₱ 6,327,666.09
₱ 94,914,991.42
VAT 5% ₱ 4,745,749.57
₱ 99,660,740.99
Mobilization/Demobiization ₱ 339,259.01
REHABILITATION OF DIFFERENT DORMITORIES AND ADMINISTRATION BUILDING AT
CORRECTIONAL INSTITUTE FOR WOMEN (CIW) AND CONSTRUCTION OF ONE (1) STOREY
DORMITORY BUILDING AT SAN RAMON PRISON AND PENAL FARM (SRPPF)
Maximum Security Compound and Administration Building

CIW, MANDALUYONG CITY
SUMMARY
1 General Requirements 250,000.00

2 Earthworks 256,000.00
3 Concrete Works 4,580,800.00
4 Form Works 431,200.00
5 Masonry Works 2,443,000.00
6 Plastering Works 1,389,600.00
7 Tile Works 1,901,480.00
8 Roof Works 4,232,200.00
9 Ceiling Works 1,715,140.00
10 Fabrication Works 20,800,430.00
11 Paint Works 2,408,390.00
12 Doors and Windows 164,300.00
13 Plumbing Works 1,321,335.40
14 Electrical Works 5,656,815.50

₱ 57,060,829.08
VAT 5% ₱ 2,853,041.45
₱ 59,913,870.53
PREPARED BY:
CTO1 JOR-EL M. DE JESUS, RCE

Planning and Design, CES


min rdc max
0.53% #REF! #REF! 250,000.00
0.54% #REF! #REF! 256,000.00
9.63% #REF! #REF! 4,580,800.00
0.91% #REF! #REF! 431,200.00
5.14% #REF! #REF! 2,443,000.00
2.92% #REF! #REF! 1,389,600.00
4.00% #REF! #REF! 1,901,480.00
8.90% #REF! #REF! 4,232,200.00
3.61% #REF! #REF! 1,715,140.00
43.74% #REF! #REF! 20,800,430.00
5.06% #REF! #REF! 2,408,390.00
0.35% #REF! #REF! 164,300.00
2.78% #REF! #REF! 1,321,335.40
11.90% #REF! #REF! 5,656,815.50
100%
#REF! 1
#REF! 2
#REF! 3
#REF! 4
#REF! 5
#REF! 6
#REF! 7
#REF! 8
#REF! 9
#REF! 10
#REF! 11
#REF! 12
#REF! 13
#REF! 14
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#NAME?
Minimun Security Compound

SUMMARY

4 Form Works 177,520.00
5 Masonry Works 813,288.00
6 Plastering Works 217,440.00
7 Tile Works 535,640.00
8 Roof Works 591,682.00
9 Ceiling Works 53,774.00
10 Fabrication Works 329,644.00
11 Paint Works 281,418.00
13 Plumbing Works 170,086.00
OVERHEAD,CONTINGENCIES,MISCELLANEOUS 12% ₱ 825,160.80

CONTRACTOR'S PROFIT 8% ₱ 550,107.20
₱ 8,251,608.00
VAT 5% ₱ 412,580.40
₱ 8,664,188.40
PREPARED BY:
CO1 AYVAN DJAKOB G. MANAOG, RCE



5.99%
1.02%
31.40%
2.58%
11.83%
3.16%
7.79%
8.60%
0.78%
4.79%
4.09%
0.84%
2.47%
14.64%
100%
REHABILITATION OF DIFFERENT DORMITORIES AND ADMINISTRATION BUILDING AT CORRECTIONAL
INSTITUTE FOR WOMEN (CIW) AND CONSTRUCTION OF ONE (1) STOREY DORMITORY BUILDING AT
SAN RAMON PRISON AND PENAL FARM (SRPPF)
Reception and Diagnostic Center (RDC)

SUMMARY
4 Form Works & Scaffolding 352,160.00
5 Masonry Works 1,905,052.80
6 Plastering Works 557,280.00
7 Tile Works 978,152.00
8 Roof Works 1,071,336.00
9 Ceiling Works 150,066.00
10 Fabrication Works 5,552,554.00
11 Paint Works 629,765.00
13 Plumbing Works 542,448.20

₱ 24,859,753.44
VAT 5% ₱ 1,242,987.67
₱ 26,102,741.11
PREPARED BY:
CO1 AYVAN DJAKOB G. MANAOG, RCE



2.39%
1.73%
20.24%
1.70%
9.20%
2.69%
4.72%
5.17%
0.72%
26.80%
3.04%
1.13%
2.62%
17.84%
100%
San Ramon Prison and Penal Farm (SRPPF)

SUMMARY
I General Requirements
II Earth Works
III Concrete Works
IV Form Works
V Masonry Works
VI Plastering Works
VII Tile Works
VIII Roofing Works
IX Painting Works
X Plumbing Works
X Electrical Works
ESTIMATED DIRECT COST:
OVERHEAD,CONTINGENCIES,MISCELLANEOUS 12%
CONTRACTOR'S PROFIT 8%
VAT 5%
Mobilization/Demobiization
GRAND TOTAL COST:
PREPARED, CHECKED AND REVIEWED BY:


STRATION BUILDING AT
CTION OF ONE (1) STOREY
NAL FARM (SRPPF)
84,002.50 2.13
84,000.00 2.13
936,880.00 23.70
146,090.00 3.70
426,300.00 10.79
201,600.00 5.10
70,182.00 1.78
1,654,269.75 41.86
214,472.00 5.43
53,218.83 1.35
81,319.00 2.06
₱ 3,952,334.08 100.00
₱ 474,280.09
₱ 316,186.73
₱ 4,742,800.90
₱ 237,140.04
₱ 4,979,940.94
₱ 20,059.06
₱ 5,000,000.00
Y:
XIS C. CATINDIG
Civil Engineering Section
A. ROCACURBA, RCE RMP

al Services Division
LOCATION: MAXSECOM-CIW, CIW, MANDALUYONG CITY

BILL OF MATERIALS
QTY UNIT MATERIALS UNIT COST TOTAL AMOUNT
1 l.s. Construction of Health and Safety 50,000.00 50,000.00
1 l.s. Temporary Facility 20,000.00 20,000.00
1 l.s. Site Clearing 50,000.00 50,000.00
1 l.s. Boar Up Fence 30,000.00 30,000.00
1 l.s. Scaffolding 100,000.00 100,000.00
SUB TOTAL: ₱ 250,000.00
II Earthworks
270 cu.m. Excavation 400.00 108,000.00
290 cu.m. Backfill 400.00 116,000.00
20 cu.m. Gravel Bedding 1,600.00 32,000.00
SUB TOTAL: ₱ 256,000.00
III Concrete Works
4,050 bags Cement 280.00 1,134,000.00
205 cu.m. Sand 1,200.00 246,000.00
410 cu.m. Gravel 3/4 1,600.00 656,000.00
5,100 pcs 10mm x 6m Deformed Bar 190.00 969,000.00
620 pcs 16mm x 6m Deformed Bar 350.00 217,000.00
500 kls Tie Wire #16 100.00 50,000.00
MATERIAL COST: ₱ 3,272,000.00

LABOR COST: ₱ 1,308,800.00
SUB TOTAL: ₱ 4,580,800.00
IV Form Works
110 pcs 1/2x4x8 Phenolic Board 1,000.00 110,000.00
950 pcs 2x2x12 Coco Lumber 120.00 114,000.00
400 pcs 2x3x12 Coco Lumber 150.00 60,000.00
80 kls CWN 4" 100.00 8,000.00
80 kls CWN 3" 100.00 8,000.00
80 kls CWN 2" 100.00 8,000.00
MATERIAL COST: ₱ 308,000.00
LABOR COST: ₱ 123,200.00
SUB TOTAL: ₱ 431,200.00
V Masonry Works
2150 bags Portland Cement 280.00 602,000.00
185 cu.m. Sand 1,200.00 222,000.00
28500 pcs #6 CHB 20.00 570,000.00
3000 pcs #4 CHB 18.00 54,000.00
1600 pcs 10mm Deformed Bars 170.00 272,000.00
250 kgs Tie Wire 100.00 25,000.00
LABOR COST: ₱ 698,000.00
SUB TOTAL: ₱ 2,443,000.00
VI Plastering Works

165 cu.m. Sand 1,200.00 198,000.00

LABOR COST: ₱ 617,600.00
SUB TOTAL: ₱ 1,389,600.00
VII Tile Works
0.6m x 0.6m Unglazed Porcelain floor tiles

3200 pcs (ADMIN GROUNDFLOOR AND SECOND) 280.00 896,000.00
15 pcs 0.6m x 0.6m Granite Tiles for CR 280.00 4,200.00
60 pcs 0.6m x 0.3m Glazed tiles (STAIRS) 140.00 8,400.00
500 pcs 0.6m x 0.3m Glazed Ceramic wall tiles (t&b) 140.00 70,000.00
300
pcs 0.6m x 0.6m Unglazed Ceramic floor tiles (t&b) 220.00 66,000.00
260 bags Tile Adhesive 500.00 130,000.00
200 bags Tile Grout @ 2kg 80.00 16,000.00
65 cu.m. Sand 1,200.00 78,000.00
LABOR COST: ₱ 543,280.00
SUB TOTAL: ₱ 1,901,480.00
VIII Roof Works
3650
ln.m 0.5mm Pre-painted Long span Rib Type Roofing 450.00 1,642,500.00
220 pcs 0.5mm 24" Pre-painted Gutter 350.00 77,000.00
100 pcs 0.5mm Pre-painted Ridge Flashing @ 8' 350.00 35,000.00
50 pcs 0.5mm Pre painted Edge Flashing @ 8' 350.00 17,500.00
35 pcs 0.5mm Pre-Painted Valley Gutter @ 8' 350.00 12,250.00
35000 pcs 2 1/2" Teks Screw 3.00 105,000.00
15 gals Elastomeric Sealant 1,850.00 27,750.00
65 rolls 12mm Double Sided Insulation Foam @ 50m 3,000.00 195,000.00
60 kls 16mm tie wire 100.00 6,000.00
50 box 1/2" x 1/8" Blind Rivet 350.00 17,500.00
500 kls E6013 Welding Rod 3/32" 120.00 60,000.00
120 pcs Turn Buckle 12mm 300.00 36,000.00
1000 pcs 2" x 4" C Purlins 1.5mm 650.00 650,000.00
120 pcs 10mm dia Plain round bars (purlin brace) 170.00 20,400.00
100 pcs 3" PVC Pipe S1000 580.00 58,000.00
90 pcs 3" PVC Elbow 90deg 90.00 8,100.00
220 pcs Fascia Board/Senepa 9mmx10" 250.00 55,000.00
LABOR COST: ₱ 1,209,200.00
SUB TOTAL: ₱ 4,232,200.00
IX Ceiling Works
1100 pcs Gypsum Board 9mm 500.00 550,000.00

300 pcs FiCem Board 4.5mm 500.00 150,000.00
2000 pcs Double Furring 0.6mm thk @ 5m 100.00 200,000.00
1200 pcs Carrying Channel 1mm thk @ 5m 100.00 120,000.00
2600 pcs Wall Angle 0.5mm @ 3m 45.00 117,000.00
10000 pcs W clip 1.00 10,000.00
80 kls 1" Concrete Nail 90.00 7,200.00
50 box Blind Rivets 1/8" x 1/2 350.00 17,500.00
40000 pcs Black Screw 1" 1.00 40,000.00
30 gals Gypsum Putty 280.00 8,400.00
200 pcs Sandpaper #120 25.00 5,000.00

LABOR COST: ₱ 490,040.00
SUB TOTAL: ₱ 1,715,140.00
X Fabrication Works
203 pcs I Beam- 16"x10-1/4"x#89 , 77lbs/m 38,000.00 7,714,000.00

104 pcs I Beam- 14"x10"x#74 , 74lbs/m 31,000.00 3,224,000.00
24 pcs I Beam- 14"x8"x#53 , 53lbs/m 23,000.00 552,000.00
243 pcs Base Plate (0.5mx0.5mx15mmTHK) 750.00 182,250.00
120 pcs 75mmx75mmx5mm Angle Bar 950.00 114,000.00
750 pcs 16mm x 220mm Anchor Bolt and Nuts 220.00 165,000.00
180 pcs 20mm Round Bar SCH 40 500.00 90,000.00
50 pcs 16mm Round Bar SCH 40 350.00 17,500.00
150 pcs 9mm x 2" x 6M Flat Bar 1,300.00 195,000.00
6 pcs 5mm THK Steel Plate (1.1m x 0.7m) 550.00 3,300.00
18 pcs 1" Heavy Duty Cylindrical Hinge 100.00 1,800.00
50 pcs 2"x3" x 1.5mm GI Tubular 700.00 35,000.00
40 pcs 1"x1" x 1.5mm GI Tubular 250.00 10,000.00
730 pcs 50mmx50mmx6mmx6m Angle bar 900.00 657,000.00
2,500 ln-m 0.8mm Steel Decking 750.00 1,875,000.00
180 kls E6013 Welding Rod 3/32" 120.00 21,600.00

LABOR COST: ₱ 5,942,980.00
SUB TOTAL: ₱ 20,800,430.00
XI Painting Works
135 tins Solvent based primer paint 3,000.00 405,000.00

350 gals Solvent based putty 500.00 175,000.00
180 gals Solvent based reducer 420.00 75,600.00
140 tins Solvent based Top Coat Paint (semi gloss paint) 3,600.00 504,000.00
110 gals Epoxy Primer w/ curing agent (gray) 1,000.00 110,000.00
110 gals Red oxide primer paint 410.00 45,100.00
5 gals Wood Varnish 1,000.00 5,000.00
80 gals Concrete Neutralizer 500.00 40,000.00
30 set 9" Paint roller w/ tray 250.00 7,500.00
30 set 4" Baby roller w/ tray 300.00 9,000.00
30 pcs 4" Paint Brush 100.00 3,000.00
1500 pcs 120G Sand paper 25.00 37,500.00

LABOR COST: ₱ 991,690.00
SUB TOTAL: ₱ 2,408,390.00
XII Doors and Windows
29 set 1.2m x 1.2m Alum. Analok Sliding window 4,500.00 130,500.00

7 set 0.6m x 0.5m Alum. Awning window 2,500.00 17,500.00
2 set 0.6m x 2.1m anel solid core w/ Jamb & Complete

Branded Accessories (hinges/door knob) 5,500.00 11,000.00
0.6m x 2.1m PVC Door w/ Jamb & Complete
1 set
Branded Accessories (hinges/door knob) 5,300.00 5,300.00
SUB TOTAL: ₱ 164,300.00

XIII Plumbing Works
SANITARY
36 units Pail Flush Toilet 2,200.00 79,200.00
7 sets Water Closet (2way) 5,000.00 35,000.00
4 pcs Stainless Floor Drain 350.00 1,400.00
24 pc 4" Stainless Floor Clean out 1,200.00 28,800.00
200 pcs 4" PVC Pipe S.1000 850.00 170,000.00
90 pcs 4" PVC Wye 170.00 15,300.00
80 pcs 4" PVC Elbow 90 deg 120.00 9,600.00
85 pcs 4" PVC Sanitary tee 205.00 17,425.00
24 pcs 4" PVC Cleanout 100.00 2,400.00
50 pcs 4" x 2" PVC Wye Reducer 160.00 8,000.00
300 pcs 2" PVC Pipe S.1000 300.00 90,000.00
85 pcs 2" PVC Wye 50.00 4,250.00
80 pcs 2" PVCElbow 45deg 40.00 3,200.00
30 pcs 2" P-trap 150.00 4,500.00
50 cans PVC Solvent Cement 400cc 430.00 21,500.00
COLD WATER LINE

2 sets 1m x 4m Mirror 8,000.00 4,000.00
6 sets Lavatory with Accessories 5,000.00 30,000.00
42 pc Ball faucet hose bib 450.00 18,900.00
36 pcs Stainless Floor Drain 351.00 12,636.00
300 pcs 3/4" PPR Pipe 370.00 111,000.00
200 pcs 3/4" PPR elbow 90deg 40.00 8,000.00
150 pcs 3/4" x 1/2" PPR Tee 60.00 9,000.00
300 pcs 1/2" PPR Pipe 160.00 48,000.00
50 pcs 3/4" x 1/2" PPR Reducer 50.00 2,500.00
40 pcs 1/2" PPR Elbow (one end threaded) 80.00 3,200.00
2 set 1HP Water Booster pump 3,000.00 6,000.00
2 set Horizontal Water Tank 1000gals (Stainless with frame) 90,000.00 180,000.00
1 set Horizontal Water Tank 1000lits (Stainless with frame) 20,000.00 20,000.00

LABOR COST: ₱ 377,524.40
SUB TOTAL: ₱ 1,321,335.40
XIV Electrical Works
Panel board, Bolt on, NEMA 3R,
3 wire + ground ( 1 Main + 30 Branch )
1 - 225 AT / 250AF / 3P / 24KAIC
1 set 82,500.00 82,500.00
8 - 15 Ampere Circuit Breaker, 2
Pole 22 - 20 Ampere Circuit Breaker,
2 Pole
1 - 200 AT / 250AF / 3P / 24KAIC
1 set 8 - 20 Ampere Circuit Breaker, 2 70,000.00 70,000.00
Pole 8 - 30 Ampere Circuit
Breaker, 2 Pole 8 - 40 Ampere Circuit
Breaker, 2 Pole
1 set 225 AT / 250 AF / 3P /24KAIC MCCB 15,000.00 15,000.00
1 set 200 AT / 250 AF / 3P /24KAIC MCCB 15,000.00 15,000.00
150 mtrs 100 sq.mm. THHN Stranded wire 1,160.00 174,000.00
150 mtrs 80 sq.mm. THHN Stranded wire 895.00 134,250.00
50 mtrs 22 sq.mm. THHN Stranded wire 250.00 12,500.00
50 mtrs 14 sq. mm. THHN Stranded wire 160.00 8,000.00
7 box 5.5 sq. mm. THHN Stranded wire @150m/box 4,600.00 32,200.00
LED T8 TUBE LIGHT ( 2 - 18watts, daylight,
346 set 1800 lumen output) w/ 4' x 1' DUST PROOF 1,800.00 622,800.00
LOUVER CASING (SUSPENDED)
LED T8 TUBE LIGHT ( 1 - 18watts, daylight,

80 set 1800 lumen output) w/ 4' x 1' DUST PROOF 1,260.00 100,800.00
LOUVER CASING (SUSPENDED)
LED DOWNLIGHT ( 20watts, 1660 lumen output,

250 set
daylight) RECESSED
840.00 210,000.00

9 set
warm white 3000K) RECESSED
510.00 4,590.00

7 set
warm white 3000K) RECESSED
440.00 3,080.00
85 set LED Automatic Emergency Light 2,525.00 214,625.00
20 set Three gang switch 255.00 5,100.00

18 set Two gang switch 175.00 3,150.00
13 set One gang switch 125.00 1,625.00
80 set Duplex Universal Outlet w/ ground 270.00 21,600.00
10 set One Gang Aircon Outlet 165.00 1,650.00
50 roll Electrical tape(big) 60.00 3,000.00
5 roll Rubber tape @ 3mtrs/roll 300.00 1,500.00
200 pcs Utility Box Deep Type 35.00 7,000.00
1100 pcs Junction Box w/ cover and screw 80.00 88,000.00
2,325 pcs 1/2" PVC Pipe Orange 75.00 174,375.00
4,125 pcs 1/2" PVC box adaptor w/ lock nut 18.50 76,312.50
200 pcs 1/2" PVC elbow 90° 11.00 2,200.00
13 pcs 2 1/2" PVC Pipe Orange@3mtrs/pcs 630.00 8,190.00
10 pcs 2 1/2" PVC box adaptor w/ lock nut 95.00 950.00
13 pcs 2" PVC Pipe Orange@3mtrs/pcs 550.00 7,150.00
10 pcs 2" PVC box adaptor w/ lock nut 80.00 800.00
6 mtrs 2 1/2" RMC/RSC 610.00 3,660.00
3 set 2 1/2" RMC/RSC 2 hole Conduit Strap w/ screw 85.00 255.00
8 set 2 1/2" Bushing Lock Nut 80.00 640.00
6 mtrs 2" RMC/RSC 400.00 2,400.00
3 set 2" RMC/RSC 2 hole Conduit Strap w/ screw 70.00 210.00
8 set 2" Bushing Lock Nut 65.00 520.00
20 can PVC solvent cement(100cc) 140.00 2,800.00
240 set 16" Blade Ceiling Orbit Fan 3,200.00 768,000.00
3HP Split Type Inverter Air-Conditioner including
8 set
Installation charge/cost and materials
92,000.00 736,000.00
1 lot Fire detection and alarm system 190,000.00 190,000.00
1 lot Underground wiring and grounding construction. 10,000.00 10,000.00

LABOR COST: ₱ 1,616,233.00
SUB TOTAL: ₱ 5,656,815.50

₱ 57,060,829.08
VAT 5% ₱ 2,853,041.45
₱ 59,913,870.53
PREPARED BY:



RMP
REHABILITATION OF DIFFERENT DORMITORIES AND ADMINISTRATION BUILDING AT CORRECTIONA
INSTITUTE FOR WOMEN (CIW) AND CONSTRUCTION OF ONE (1) STOREY DORMITORY BUILDING AT S
RAMON PRISON AND PENAL FARM (SRPPF)
LOCATION: San Ramon Prison and Penal Farm
CIVIL ENGINEERING UNIT
ITEM
DESCRIPTION UNIT QTY UNIT COST AMOUN
No.
I GENERAL REQUIREMENTS lot 1 84,002.50
1. Demolition of exisiting roofing, wood purlins and ceiling
2. Permits and other legal documents
Materials
Labor
SUB-TOTAL
II EARTH WORKS cu.m. 200 300.00
1. Filling materials to be embanked and compacted for the entire flooring.

Materials
Labor
SUB-TOTAL
III CONCRETE WORKS cu.m 49.24
PORTLAND CEMENT, 40kg bags 850 280.00

DEFORMED BAR 12mmdia. pcs 410 230.00
DEFORMED BAR 10mmdia. pcs 390 160.00
SAND cu.m. 75 1100.00
GRAVEL cu.m. 120 1600.00
Materials 6
Labor 2
SUB-TOTAL 9
IV FORM WORKS lot 1
ORDINARY PLYWOOD 1/2"x4'x8' pcs 60 800.00

COCO LUMBER 75pcs-2 x2x12' bd.ft 700 25.00
COCO LUMBER 75pcs-2 x3x12' bd.ft 900 25.00
CWN 4" kgs 50 100.00
CWN 3" kgs 50 100.00
CWN 1 1'2" kgs 50 100.00
CONCRETE NAIL 4" kgs 10 135.00
Materials 1
Labor
SUB-TOTAL 1
V MASONRY WORKS sq.m. 309

CHB 4"x8"x16" pcs 6500 16.00
SAND cu.m. 50 1100.00
DEFORMED BAR 10mm dia pcs 280 160.00
GI TIE WIRE #16 kg 30 90.00
Materials 3
Labor 1
SUB-TOTAL 4
VI PLASTERING WORKS sq.m. 618

FINE SAND cu.m. 50 1200.00
Materials 1
Labor
SUB-TOTAL 2
VII TILE WORKS sq.m. 44.25
CERAMIC TILES 24"X24' (unglazed) pcs 200 200.00

TILE Grout, 2kg/pack packs 20 71.50
Materials
Labor
SUB-TOTAL
VIII ROOFING AND STEEL WORKS lots 400
0.5mm Long Span Roofing Sheets ln.m. 399 503.25

Pre-painted ridge roll 0.3mx8' pcs 17 425.00
Pre-painted fascia cover 0.3mx8' pcs 28 375.00
Pre-painted end wall flashing 0.3mx8' pcs 15 355.00
2 1/2" Tekscrew pcs 2500 3.00
Blind Rivets 1/8" x 1/2" boxes 15 225.00
TOUCH PAINT qrt 5 225.00
Double Sided Heat Insulators 50mts rolls 13 2925.00
GI Tie Wire #18 kg 45 80.00
Fabrication and installation of Steel Trusses and c purlins
Angle Bar 5mm x 2"x2" pcs 150 1100.00
Angle Bar 5mm x 1 1/2"x 1 1/2" pcs 100 950.00
C purlins 1.5mm x 2" x 4" pcs 110 465.00
Guzzet Plates 3mm x 4'x8' pcs 8 4500.00
Plain Round Bar 12mmdia pcs 40 265.00
Welding Rod N6011 kgs 20 2500.00
Fabrication and installation of Steel Window grills
Deformed Bar 25mmdia pcs 190 950.00
Flat Bar 5mm x 2" x 2" pcs 60 650.00
Welding Rod N6011 kg 20 2500.00
Fabrication and installation of Welded wire ceiling
Angle Bar 3mm x 1" x 1" pcs 170 344.85
Welded Wire 6mm pcs 95 1200.00
Plain Round Bar 12mmdia kgs 35 265.00
Welding Rod N6011 kgs 18 2500.00
Materials 1,1
Labor 4
SUB-TOTAL 1,6
IX PAINTING WORKS sq.m 308.9
MEGACRYL PRIMER AND SEALER (WHITE) gals 20 650.00

SEMI-GLOSS MEGACRYL LATEX PAINT (WHITE) gals 45 650.00
GLOSS ENAMEL PAINT (GREEN) gals 50 650.00
RED OXIDE PRIMER gals 40 525.00
CONCRETE NEUTRALIZER gals 10 520.00
MASONRY PUTTY gals 15 750.00
PAINT THINNER gals 20 500.00
PAINT ROLLER 8" w/tray sets 20 120.00
PAINT BRUSH #4 pcs 20 78.00
Materials 1
Labor
SUB-TOTAL 2
X PLUMBING WORKS lot 1
TOILET BOWL pcs 3 750.00

FLOOR DRAIN 4" (STAINLESS) pcs 10 220.00
SANITARY PIPE S-1000 4"dia pcs 9 998.00
SANITARY PIPE S-1000 2"dia pcs 7 350.00
SANITARY ELBOW 4"dia x 90deg pcs 10 110.00
SANITARY ELBOW 4"dia x 45deg pcs 6 105.00
SANITARY TEE REDUCER 4"x2" pcs 10 160.00
SANITARY P-TRAP 2" pcs 4 90.00
SANITARY CLEAN-OUT 4" with CAP pcs 5 105.00
PVC CEMENT 200CC pcs 5 220.00
PPR PN20 PIPE 1/2"x 4m pcs 10 325.00
PPR PN20 PIPE 3/4"x 4m pcs 11 425.00
PPR ELBOW1/2" dia pcs 15 40.00
PPR TEE 1/2"dia pcs 10 55.00
PPR COUPLING THREADED 1/2"dia pcs 6 125.00
PPR MALE THREADED ADAPTOR 1/2"dia pcs 6 180.00
PPR WATER FAUCET 1/2"dia pcs 6 350.00
PPR GATE VALVE 1/2" dia pcs 3 425.74
Materials
Labor
SUB-TOTAL
VIII ELECTRICAL WORKS ckts 3
THHN CU. WIRE 5.5mm2 boxes 4 5000.00

PANEL BOARD, 4 BRANCHES CENTER MAIN set 1 2500.00
30 AMP MOLDED CASE CKT BREAKER,220 V, PLUGIN TYPE set 1 350.00
LIGHTING FIXTURES
100mm LAMP RECEPTACLE, PLASTIC W/ 18W CFL pcs 40 250.00
SWITCHES AND CONVINIENCE
SWITCH 1- GANG OUTLET
W/PLATE AND COVER,FLUSH TYPE WIDE
SERIES sets 10 125.00
PIPES/CONDUITS AND FITTINGS
FLEXIBLE CONDUIT 1/2"dia mts 300 20.00
PVC UTILITY BOX 2x4 pcs 15 26.00
PVC JUNCTION BOX w/cover, 4x4 pcs 15 33.00
CONSUMABLES
ELECTRICAL TAPE, BIG rolls 15 40.00
C-CLAMP 1/2"dia pcs 150 2.00
Materials
Labor
SUB-TOTAL
ESTIMATED DIRECT COST

CONTRACTOR'S PROFIT (8%)
OVERHEAD CONTINGENCY AND MISCELLEANEOUS (12%)
VAT (5%)
INDIRECT COSTS(C+OCM+V)
MOBILIZATION/DEMOBILIZATION
APPROVED BUDGET FOR THE CONTRACT P
PREPARED, CHECKED AND REVIEWED BY:

Head, Planning and Design, CES Asst Chief, Civil Engineering Se
CTSOII ANGELO A. CASTILLO CTINSP RIC A. ROCACURBA, RCE

Chief, Civil Engineering Section Chief, General Services Divis
G AT CORRECTIONAL
ORY BUILDING AT SAN
AMOUNT
84,002.50
84,002.50
84,002.50 0.0212539
60,000.00
60,000.00
24,000.00
84,000.00 0.02125326
238,000.00
94,300.00
62,400.00
82,500.00
192,000.00
669,200.00
267,680.00
936,880.00 0.03696297
48,000.00
17,500.00
22,500.00
5,000.00
5,000.00
5,000.00
1,350.00
104,350.00
41,740.00
146,090.00 0.23704474
98,000.00
104,000.00
55,000.00
44,800.00
2,700.00
304,500.00
121,800.00
426,300.00 0.10786032
84,000.00
60,000.00
144,000.00
57,600.00
201,600.00
40,000.00
8,700.00
1,430.00
50,130.00
20,052.00
70,182.00
200,796.75
7,225.00
10,500.00
5,325.00
7,500.00 0.41855514
3,375.00
1,125.00
38,025.00
3,600.00
165,000.00
95,000.00
51,150.00
36,000.00
10,600.00
50,000.00 0.0177571
180,500.00
39,000.00
50,000.00
58,624.50
114,000.00
9,275.00
45,000.00
1,181,621.25
472,648.50
1,654,269.75
13,000.00
29,250.00
32,500.00
21,000.00
5,200.00
11,250.00
10,000.00
2,400.00
1,560.00
126,160.00
88,312.00 0.02057493
214,472.00
2,250.00
2,200.00
8,982.00
2,450.00
1,100.00
630.00
1,600.00
360.00
525.00
1,100.00
3,250.00
4,675.00 0.05426464
600.00
550.00
750.00
1,080.00
2,100.00
1,277.22
35,479.22
17,739.61
53,218.83
20,000.00
8,000.00
7,500.00
2,500.00
350.00
350.00
350.00
10,000.00
1,250.00
#VALUE!
6,000.00
390.00
495.00
600.00
300.00 - 0.00
58,085.00 #VALUE!
23,234.00
81,319.00
3,952,334.08
316,186.73
474,280.09
237,140.04
1,027,606.86
20,059.06
5,000,000.00
IS C. CATINDIG
ef, Civil Engineering Section
ED:
A. ROCACURBA, RCE RMP

General Services Division
PROJECT : REHABILITATION OF DIFFERENT DORMITORIES AND ADMINISTRATION
BUILDING AT CORRECTIONAL INSTITUTE FOR WOMEN (CIW) AND
CONSTRUCTION OF ONE (1) STOREY DORMITORY BUILDING AT SAN RAMON
PRISON AND PENAL FARM (SRPPF) - CIW RDC
LOCATION: CIW, MANDALUYONG CITY
BILL OF MATERIALS
QTY UNIT MATERIALS UNIT COST TOTAL AMO
1 l.s. Construction of Health and Safety 70,000.00
1 l.s. Temporary Facility for Engineers 60,000.00
Site Preparation
1 l.s. Boardup Fence 63,000.00
1 l.s. Demolition 227,600.00
1 l.s. Clearing and Grubbing 15,000.00
1 l.s Dumspter and Removal 60,000.00
SUB TOTAL:
II Earthworks
395 cu.m. Excavation 400.00
247 cu.m. Backfill 400.00
55 cu.m. Gravel Bedding 1,850.00
SUB TOTAL:
III Concrete Works
BUILDINGS
410 pcs 16mm x 6m Defomed Bar 400.00
49 kls #16 Tie Wire 100.00
1600 bags Portland Cement 270.00
67 cu.m. Sand 1,200.00
134 cu.m. Gravel 3/4 1,600.00
OUTDOOR PAVEMENT
40 kgs #16 Tie Wire 100.00
63 cu.m. Sand 1,200.00
125 cu.m. Gravel 3/4 1,600.00
PERIMETER FENCE
25 kls #16 Tie Wire 100.00
60 cu.m. Sand 1,200.00
119 cu.m. Gravel 3/4 1,600.00
3 box Welding Rod E6013 1/8" @20kg 1,600.00
15 pcs 2" dia. GI Pipe Sch. 40 (heavy gauge) 2,650.00
46 rolls Razor Wire #12 @10m 900.00
50 kls #16 Tie Wire 100.00
CYCLONE WIRE FENCE (0.75 cu.m.)
1 cu.m. Sand 1,200.00
1 cu.m. Gravel 3/4 1,600.00
45 ln.m. Cyclone Wire Galvanized 6ft Gauge 10 (2" mesh) 250.00
32 pcs 2" x 2" x 6m 5mm" thk Angle Bar 1,650.00
7 kgs Tie Wire 100.00
7 kgs Welding Rod E6013 1/8" 120.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
IV Form Works & Scaffolding
Buildings/Fence
140 pcs 4' x 8' x 1/2" Phenolic board 1,000.00
400 pcs 2"x 2"x10 Coco Lumber 120.00
40 kls Common Wire Nail 3" 80.00
1 l.s Scaffoldings rental 80,000.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
V Masonry Works
Buildings
95 cu.m. Sand 1,200.00
6000 pcs #6 CHB 20.00
3014 pcs #4 CHB 18.00
300 pcs 12mm Deformed Bars 240.00
Fence
59 cu.m. Sand 1,200.00
7850 pcs #6 CHB 20.00
Septic Tank
12 cu.m. Sand 1,200.00
1100 pcs #6 CHB 20.00
17 cu.m. Gravel 3/4 1,600.00
CANAL
12 cu.m. Sand 1,200.00
8 cu.m. Gravel 3/4 1,600.00
600 pcs #4 CHB 18.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
VI Plastering Works
83 cu.m. Sand 1,200.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
VII Tile Works
1350 pcs 0.6m x 0.6m Unglazed Porcelain floor tiles 280.00
40 pcs 0.6m x 0.6m Unglazed Porcelain tile (sink) 280.00
950 pcs 0.6m x 0.3m Glazed Ceramic wall tiles (t&b) 140.00
170 pcs 0.6m x 0.6m Unglazed Ceramic floor tiles (t&b) 220.00
190 bags Tile Adhesive 500.00
56 bags Tile Grout @ 2kg 80.00
19 cu.m. Sand 1,200.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
VIII Roof Works
750 ln.m 0.5mm Pre-painted Long span Rib Type Roofing 450.00
46 pcs 0.5mm 24" Pre-painted Gutter @ 8' 350.00
25 pcs 0.5mm Pre-painted Ridge Flashing @ 8' 350.00
15 pcs 0.5mm Pre painted Edge Flashing @ 8' 350.00
40 pcs 1/2" x 12" Ficem board senepa @ 8' 445.00
30 pcs 9mm x 10" Ficem board senepa @ 8' 250.00
9000 pcs 2 1/2" Teks Screw 3.00
6 gals Elastomeric Sealant 1,850.00
18 rolls 12mm Double Sided Insulation Foam @ 50m 3,000.00
50 kls 16mm tie wire 100.00
8 box 1/2" x 1/8" Blind Rivet 350.00
3 box E6013 Welding Rod 3/32" 1,600.00
280 pcs 2" x 4" C Purlins 1.5mm 650.00
30 pcs 2" x 6" C Purlins 1.5mm 1,000.00
60 pcs 10mm dia Plain round bars (purlin brace) 170.00
65 pcs 3" PVC Pipe S1000 580.00
86 pcs 3" PVC Elbow 90deg 90.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
IX Ceiling Works
110 pcs FiCem Board 4.5mm 550.00
130 pcs Double Furring 0.6mm thk @ 5m 100.00
80 pcs Carrying Channel 1mm thk @ 5m 100.00
120 pcs Wall Angle 0.5mm @ 3m 45.00
440 pcs W clip 3.00
13 kls 1" Concrete Nail 90.00
4 box Blind Rivets 1/8" x 1/2 350.00
6520 pcs Black Screw 1" 1.00
20 rolls Fiber glass mesh tape @ 30m 90.00
20 gals Gypsum Putty 280.00
100 pcs Sandpaper #120 25.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
X Fabrication Works
TRUSSES
35 pcs 2" x 2" x 6m 5mm Angle bar 1,650.00
WINDOW & DOOR GRILLS
60 pcs 10MM X 10MM SQUARE BAR 180.00
STEEL MATTING WINDOW (VISITING AREA)
25 pcs 2" x 2" x 3.5mm" thk Angle Bar 750.00
12 pcs 4' x 8' x 3.5mm" thk Wire Mesh 2" 350.00
STEEL DOOR/WINDOWS/ RAILINGS
9 pcs 2-1/2"gi pipeheavy gauge 4,200.00
70 pcs 1" 1.5mm thk Square tubular 350.00
9 pcs 2" Stainless steel pipe 3,050.00
70 pcs 6mm x 2" x 6m MS Flat bar 890.00
220 pcs 1"∅ x 6m Plain Steel round bar 1,210.00
3 box E6013 Welding Rod 3/32" 1,600.00
40 pcs 14" cutting disk 200.00
ENTRANCE GATE
8 pcs 2" GI Pipe SCH.40 (heavy Gauge) 2,620.00
5 pcs 1-3/4" GI Pipe SCH.40 (heavy Gauge) 2,250.00
12 pcs 25mm ID, 52mm OD, Deep Groove ball bearing 100.00
15 pcs 1" x 1" x 6m x 3mm thk angle bar 340.00
6 pcs GI Sheet Plain 1.6mm @ 4' x 8' 1,900.00
6 pcs 12mm dia. Plain Round Bar @ 6m 190.00
4 kls E6013 Welding Rod 3/32" 120.00
CANAL COVER
36 pcs 1-1/2" x 1-1/2 x 6m x 3mm thk angle bar 500.00
STRUCTURAL STEEL
500 pcs 38" x 1mm steel deck 850.00
900 pcs 1/2"x 3" Shear Studs 60.00
1 tank Oxygen (content only) 1,700.00
1 tank Acetylene (content only) 2,200.00
3 pcs 12" X 12" x 58 30,570.00
15 pcs 10"x10" #54 28,440.00
56 pcs 8"x 6-1/2 #28 14,760.00
26 pcs 12" x 8" #50 26,360.00
29 pcs 12" x 6-1/2" #35 18,450.00
7 pcs 12" x 4" x #16 9,000.00
10 pcs 12" x 3" x 6m #20.7 Channel Bar 8,800.00
16 pcs 4" Gi Pipe Sch. 40 (LSII) 3,300.00
4 pcs 4'x8' 20mm MS Plate 17,750.00
2 pcs 4'x8' 16mm MS Plate 14,200.00
3 pcs 4'x8' 10mm MS Plate 8,500.00
1 pc 4'x8' 6mm MS Plate 5,150.00
120 pcs M20 x 1000mm ST37-2 Anchor bolt 500.00
32 pcs 100mm x 100mm x 6m 10mm angle bar 4,700.00
720 pcs Bolt Qual.10.9 w/ nuts and washers M20 90.00
ELEVATAED WATER TANK
30 pcs 2" x 2" x 6mm Angle Bar 1,150.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
XI Paint Works
Building Walls, Ceiling , Roof Frames, Fence,
& Faricated Materials
30 tins Solvent based primer paint 3,000.00
30 gals Solvent based putty 500.00
45 gals Solvent based reducer 420.00
45 tins Solvent based Top Coat Paint (semi gloss paint) 3,600.00
20 gals Epoxy Primer w/ curing agent (gray) 1,000.00
40 gals Epoxy Primer w/ curing agent (white) 1,001.00
5 tin Flat latex 2,800.00
30 set 9" Paint roller w/ tray 250.00
20 set 4" Baby roller w/ tray 300.00
30 pcs 4" Paint Brush 100.00
50 pcs 120G Sand paper 25.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
XII Doors and Windows
1 set 1.7m x 1.2m Alum. Analok Sliding window 9,180.00
1 set 1m x 1.2m Alum. Analok Sliding window 5,400.00
9 sets 1m x1.1m Alum. Sliding Window w/ inset screen 4,950.00
8 sets .5m x .4m Alum. Awning window 1,000.00
6 sets 3m x .6m Alum. Sliding window w/ inset screen 8,100.00
1 set 2m x 1.1m Alum. Sliding window 9,900.00
2 -1m x 2.1m Flush solid core w/ Jamb & Complete
1 11,000.00
set Branded Accessories (hinges/door knob)
0.9m x 2.1m Flush solid core w/ Jamb & Complete
5 set 5,500.00
Branded Accessories (hinges/door knob)
0.8m x 2.1m Flush solid core Door w/ Jamb &

3 set 5,300.00
Complete Branded Accessories (hinges/door knob)
0.65m x 2.1m PVC Flush Door w/ Jamb & Complete
8 sets 5,000.00
Branded Accessories (hinges/door knob)
SUB TOTAL:
XIII Plumbing Works
SANITARY
13 units Pail Flush Toilet 2,200.00
8 sets Water Closet (2way) 5,000.00
8 sets Lavatory sink w/ complete accessories 1,800.00
27 pcs Stainless Floor Drain 350.00
3 pcs 4" Stainless Floor Clean out 1,200.00
15 pcs 6" PVC Pipe S.1000 1,560.00
10 pcs 6" x 4" PVC Wye 700.00
50 pcs 4" PVC Pipe S.1000 850.00
35 pcs 4" PVC Wye 170.00
20 pcs 4" PVC Elbow 90 deg 120.00
18 pcs 4" PVC Sanitary tee 205.00
20 pcs 4" PVC Cleanout 100.00
20 pcs 4" x 2" PVC Wye Reducer 160.00
60 pcs 2" PVC Pipe S.1000 300.00
40 pcs 2" PVC Wye 50.00
60 pcs 2" PVCElbow 45deg 40.00
25 pcs 2" P-trap 150.00
COLD WATER LINE
12 sets Shower faucet (3-way) 1,000.00
15 sets Stainless Goosneck Faucet (wall mounted) 500.00
20 pcs 3/4" PPR Pipe PN10 @4m 180.00
5 pcs 3/4" x 1/2" PPR Tee 42.00
3 pcs 3/4" x 1/2" elbow 90deg 35.00
4 pcs 1" Brass Gate valve 2,250.00
2 pcs 1" Brass Check valve 1,270.00
40 pcs 1" PPR Pipe PN10 @4m 330.00
60 pcs 1" PPR elbow 90deg 40.00
50 pcs 1" PPR tee 45.00
40 pcs 1" x 1/2" PPR Tee 60.00
30 pcs 1/2" PPR Pipe PN10@4m 160.00
43 pcs 1/2" PPR Elbow (one end threaded) 80.00
5 cans PVC Solvent Cement 400cc 430.00
1 set 1000 gal stainless water tank (horizontal) 100,000.00
1 set 1HP Water Booster pump 3,000.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
XIV Electrical Works
1 - 150 AT / 200AF / 3P / 24KAIC
1 set 8 - 15 Ampere Circuit Breaker, 2 Pole 78,400.00
6 - 20 Ampere Circuit Breaker, 2 Pole
370 mtrs 50 sq.mm. THHN Stranded wire 485.00
150 mtrs 14 sq. mm. THHN Stranded wire 135.00
2 box 5.5 sq. mm. THHN Stranded wire @150m/box 4,900.00
LED T8 TUBE LIGHT ( 2 - 18watts, daylight, 1800
92 set lumen output) w/ 4' x 1' DUST PROOF LOUVER 1,800.00
CASING (RECESSED)
CASING (RECESSED)
4' X 1' RECTANGULAR FLAT LED PANEL LIGHT

8 set 4,500.00
(32watts, daylight, 3200 lumen output)
LED DOWNLIGHT (12watts, 1000 lumen output,

4 set 505.00
daylight) RECESSED
21 set LED Automatic Emergency Light 2,525.00

3 set Three gang switch 255.00
14 set Two gang switch 175.00
4 set One gang switch 125.00
1 set One Gang Switch 3-Way 190.00
100 set Duplex Universal Outlet w/ ground 270.00
6 set One Gang Aircon Outlet 165.00
50 roll Electrical tape(big) 60.00
5 roll Rubber tape @ 3mtrs/roll 300.00
975 pcs 1/2" PVC Pipe Orange 75.00
300 pcs Utility Box Deep Type 35.00
750 pcs Junction Box w/ cover and screw 80.00
1500 pcs 1/2" PVC box adaptor w/ lock nut 18.50
50 pcs 1/2" PVC elbow 90° 11.00
5 set 60W LED Flood light IP65 rating 3,500.00
3 mtrs 2" RMC/RSC 682.00
1 set 2" RMC/RSC entrance cap 341.00
3 set 2" RMC/RSC 2 hole Conduit Strap w/ screw 52.00
2 set 2" Bushing Lock Nut 310.00
20 can PVC solvent cement(100cc) 140.00
38 set 16" Blade Ceiling Orbit Fan 3,200.00
2.5HP Window Type Inverter Air-Conditioner including
1 set 81,250.00
Installation
2HP Window charge/cost and Air-Conditioner
Type Inverter materials including
5 set 66,300.00
1 lot Fire detection and alarm system 190,000.00
MERALCO service entrance application, electrical

1 lot permit and installation work (including service 1,600,000.00
entrance wires, conduitunderground
Service pole(inlcuding and fittings) wiring) and
1 lot disconnecting mean(150AT/3P/bolt-on MCCB in 40,000.00
NEMA 3R weather proof enclossure)
MATERIAL COST:
LABOR COST:
SUB TOTAL:
VAT 5%
GRAND TOTAL COST:
NISTRATION
W) AND
NG AT SAN RAMON
TOTAL AMOUNT
70,000.00
60,000.00
126 m
63,000.00 63000
227,600.00
15,000.00 1750 per. Ha
60,000.00
₱ 495,600.00
158,000.00 bldg fence

98,800.00 209 38
101,750.00 247
₱ 358,550.00 148
10% original
164,000.00 451 372.69372727269
24,000.00 110 90.9009090909
182,410.00 1180.3 975.36675454536
4,900.00 53.9 44.541445454541
432,000.00 1760 1454.4145454544
80,400.00 73.7 60.903609090903
214,400.00 147.4 121.80721818181
0 0
178,500.00 1155 954.45954545445
4,000.00 44 36.36036363636
303,750.00 - 1237.5 1022.6352272726
75,600.00 69.3 57.267572727267
200,000.00 137.5 113.62613636363
₱ - 0 0
43,200.00 198 163.62163636362
30,600.00 198 163.62163636362
2,500.00 27.5 22.725227272725
288,900.00 1177 972.63972727263
72,000.00 66 54.54054545454
190,400.00 130.9 108.17208181817
4,800.00 3.3 2.727027272727
39,750.00 16.5 13.635136363635
41,400.00 50.6 41.814418181814
5,000.00 55 45.45045454545
0 0
4,050.00 16.5 13.635136363635
1,200.00 1.1 0.909009090909
1,600.00 1.1 0.909009090909
4,500.00 5.5 4.545045454545
11,250.00 49.5 40.905409090905
52,800.00 35.2 29.088290909088
39,750.00 16.5 13.635136363635
7,200.00 8.8 7.272072727272
700.00 7.7 6.363063636363
840.00 7.7 6.363063636363
₱ 2,706,400.00
₱ 1,082,560.00
₱ 3,788,960.00
140,000.00
48,000.00
3,200.00
3,200.00
80,000.00
₱ 274,400.00
₱ 77,760.00
₱ 352,160.00
238,000.00
114,000.00
120,000.00
54,252.00
72,000.00
25,500.00
4,000.00
148,400.00
70,800.00
157,000.00
88,800.00 87.83 5094.14
58,800.00
14,400.00 81.81 4744.98
22,000.00 42.43 2460.94
27,200.00 75.76 4394.08
14,400.00
47,600.00
25,200.00
14,400.00 53.03 3075.74
12,800.00 0
10,800.00
20,400.00
₱ 1,360,752.00 935 772.65772727265
₱ 544,300.80 104.5 86.355863636355
₱ 1,905,052.80
3315.4 2739.7533999997
210,000.00 330 272.7027272727
99,600.00 165 136.35136363635
₱ 309,600.00 44 36.36036363636
₱ 247,680.00 0 0
₱ 557,280.00 583 481.77481818177
64.9 53.631536363631
378,000.00 8635 7135.7213636357
11,200.00 407 336.33336363633
133,000.00 0 0
37,400.00 231 190.89190909089
95,000.00 13.2 10.908109090908
4,480.00 1210 999.9099999999
16,800.00 18.7 15.453154545453
22,800.00 66 54.54054545454
₱ 698,680.00 308 254.52254545452
₱ 279,472.00 0 0
₱ 978,152.00 99 81.81081818181
13.2 10.908109090908
337,500.00 8.8 7.272072727272
16,100.00 660 545.4054545454
8,750.00 132 109.08109090908
5,250.00 0 0
17,800.00
7,500.00
27,000.00 0 0
11,100.00 0 0
54,000.00 0 0
5,000.00 1485 1227.1622727272
2,800.00 44 36.36036363636
4,800.00 1045 863.55863636355
182,000.00 187 154.53154545453
30,000.00 - 209 172.71172727271
10,200.00 61.6 50.904509090904
37,700.00 66 54.54054545454
7,740.00 20.9 17.271172727271
₱ 765,240.00 0 0
₱ 306,096.00 0 0
₱ 1,071,336.00 0 0
0 0
60,500.00 825 681.75681818175
13,000.00 50.6 41.814418181814
8,000.00 27.5 22.725227272725
5,400.00 16.5 13.635136363635
1,320.00 9900 8181.081818181
1,170.00 6.6 5.454054545454
1,400.00 19.8 16.362163636362
6,520.00 55 45.45045454545
1,800.00
5,600.00 8.8 7.272072727272
2,500.00 3.3 2.727027272727
₱ 107,210.00 308 254.52254545452
₱ 42,884.00 33 27.27027272727
₱ 150,094.00 66 54.54054545454
71.5 59.085590909085
94.6 78.174781818174
57,750.00 0 0
0 0
10,800.00 0 0
0 0
18,750.00 121 99.99099999999
4,200.00 143 118.17118181817
88 72.72072727272
37,800.00
24,500.00
27,450.00
62,300.00 132 109.08109090908
266,200.00 484 399.96399999996
4,800.00 14.3 11.817118181817
8,000.00 4.4 3.636036363636
20,960.00 7172 5926.7392727267

11,250.00 110 90.9009090909
1,200.00
5,100.00
11,400.00
1,140.00
480.00
20,900.00
18,000.00
425,000.00
54,000.00
1,700.00
2,200.00
91,710.00
426,600.00
826,560.00
685,360.00
535,050.00
63,000.00
88,000.00 -
52,800.00
71,000.00
28,400.00
25,500.00
5,150.00
60,000.00
150,400.00
64,800.00
34,500.00
₱ 4,304,710.00
₱ 1,721,884.00
₱ 6,026,594.00
90,000.00
15,000.00
18,900.00
162,000.00
20,000.00
14,000.00
7,500.00
6,000.00
3,000.00 -
1,250.00
₱ 337,650.00
₱ 236,355.00
₱ 574,005.00
9,180.00
5,400.00
44,550.00
8,000.00
48,600.00
9,900.00
11,000.00
27,500.00
15,900.00
40,000.00
₱ 220,030.00
28,600.00
40,000.00
14,400.00
9,450.00
3,600.00
23,400.00
6,528.00
7,000.00
42,500.00
5,950.00
2,400.00
3,690.00
2,000.00
3,200.00
18,000.00
2,000.00
2,400.00
3,750.00
12,000.00
7,500.00
3,600.00
210.00
105.00
9,000.00
2,540.00
13,200.00
2,400.00
2,250.00
2,400.00
4,800.00
3,440.00
2,150.00
100,000.00
3,000.00
₱ 387,463.00
₱ 154,985.20
₱ 542,448.20
78,400.00
179,450.00
20,250.00
9,800.00
78,200.00
30,550.00
165,600.00
31,500.00
36,000.00
2,020.00
53,025.00
765.00
2,450.00
500.00
190.00
27,000.00
990.00
3,000.00
1,500.00
73,125.00
10,500.00
60,000.00
27,750.00
550.00
17,500.00
2,046.00
341.00
156.00
620.00
2,800.00
121,600.00
81,250.00
331,500.00
190,000.00
1,600,000.00
40,000.00
₱ 3,280,928.00
₱ 415,271.20
₱ 3,696,199.20
₱ -
₱ 20,716,461.20 ₱ 20,716,461.20
₱ 2,485,975.34
₱ 1,657,316.90
₱ 24,859,753.44
₱ 1,242,987.67
₱ 26,102,741.11
₱ 164,307.09
₱ 26,267,048.20
8732951.8
₱ 26,267,048.20
₱ 26,131,423.63 ₱ 35,000,000.00
sepotic
72 sqm
foundation
256 397.4
fence
69.4
FENCE 58 POST
26.1 CUM MASONRY FENCE
620.84 SQM
CEM 457 BAGS CHB 7760 PCS
SAND 19 CUM CEM 518 BASG
GRA 38 CUM SAND 58 CUM
PAVEMENT 1188 SQM

CEM 1426 BAGS
SAND 60 CUM
GRA 119 CUM
FOUNDATION 54 CUM BUILKDING MASONRY

CEM 648 BAGS 1524 CHB6 5652 PCS
SAND 27 CUM 64 CHB4 2764
GRA 54 CUM 127 CEM 394 BAGS
SAND 44 CUM
buidling 2nd florr slab

12mm 750
composite 28 CUM
CEM 336 BAGS
SAND 14 CUM
GRA 28 CUM
slab 45 CUM
CEM 540 BAGS
SAND 23 CUM
GRA 45 CUM
637
71
43 +
SEPTIC TANK
CHB6 810 PCS
CEM 41 BAGS
SAND 5 CUM PLASTER
CE, 12
CEM 102 SAND 0.5
SAND 5 GRA 1
GRAVE 9
155
10.5
10
FLOOR TILES
413 SQM
900
gpost
visiiting 3.783 1.215 6.386 76.632
portland 77
sand 4
gravel 7
12 72 16 88
10 19 17 36
masonry
PLASTER 1196 SQM

CEM 216 BAGS
SAND 24 CUM
PLATER
CEM 243 BAGS
SAND 27 CUM
PLASTER
CEM 471
SAND
I beam 64 kg/m
PROJECT : REHABILITATION OF DIFFERENT DORMITORIES AND ADMINISTRATION
BUILDING AT CORRECTIONAL INSTITUTE FOR WOMEN (CIW) AND
CONSTRUCTION OF ONE (1) STOREY DORMITORY BUILDING AT

SAN RAMON PRISON AND PENAL FARM (SRPPF) - MINSECOM, CIW
LOCATION: MINSECOM-CIW, CIW, MANDALUYONG CITY
BILL OF MATERIALS
QTY UNIT MATERIALS UNIT COST TOTAL AMO
I General Requirements (1 lot)
1 l.s. Construction of Health and Safety 70,000.00
1 l.s. Temporary Facility for Engineers 60,000.00
Site Preparation (1 lot)
1 l.s. Demolition 227,600.00
1 l.s Dumspter and Removal 53,980.00
SUB TOTAL:
III Earthworks (1 lot)
102 cu.m. Excavation 400.00
50 cu.m. Backfill 400.00
10 cu.m. Fill 960.00
SUB TOTAL:
IV Concrete Works (142 cu.m)
BUILDINGS:DORM GUARD POST
OFFICE/VISITING ( 60 cu.m.)
50 kls #16 Tie Wire 100.00
33 cu.m. Sand 1,200.00
66 cu.m. Gravel 3/4 1,600.00
OUTDOOR PAVEMENT (53 cu.m.)
20 kgs #16 Tie Wire 100.00
27 cu.m. Sand 1,200.00
53 cu.m. Gravel 3/4 1,600.00
PRIMARY &SECONDARY FENCE (29 cu.m)
37 kls #16 Tie Wire 100.00
17 cu.m. Sand 1,200.00
34 cu.m. Gravel 3/4 1,600.00
1 box Welding Rod E6013 1/8" @20kg 1,600.00
20 rolls Barb wire #12 @ 30kg 2,200.00
20 kls Tie Wire 100.00
CYCLONE WIRE FENCE (0.75 cu.m.)
1 cu.m. Sand 1,200.00
2 cu.m. Gravel 3/4 1,600.00
35 ln.m. Cyclone Wire Galvanized 6ft Gauge 10 (2" mesh) 250.00
4 rolls Barb wire #12 @ 30kg 2,200.00
7 kgs Welding Rod E6013 1/8" 120.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
V Form Works (1 lot)
Buildings/Fence
84 pcs 4'x8'x1/2" Phenolic board 1,000.00
330 pcs 2"x 2"x10 Coco Lumber 120.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
VI Masonry Works
Buildings
32 cu.m. Sand 1,200.00
3520 pcs #6 CHB 20.00
320 pcs #4 CHB 18.00
Fence
34 cu.m. Sand 1,200.00
5000 pcs #6 CHB 20.00
Septic Tank
10 cu.m. Sand 1,200.00
570 pcs #6 CHB 20.00
4 cu.m. Gravel 3/4 1,600.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
VI Plastering Works
33 cu.m. Sand 1,200.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
VII Tile Works (350 sq.m.)
0.6m x 0.6m Unglazed Porcelain floor tiles (building
720
pcs floors) 280.00
40 pcs 0.6m x 0.6m Glazed Porcelain tiles (wash sink) 280.00
600 pcs 0.6m x 0.3m Glazed Ceramic wall tiles (t&b) 140.00
120 pcs 0.6m x 0.6m Unglazed Ceramic floor tiles (t&b) 220.00
50 bags Tile Adhesive 500.00
30 bags Tile Grout @ 2kg 80.00
15 cu.m. Sand 1,200.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
VIII Roof Works (390 sq.m)

416 ln.m 0.5mm Pre-painted Long span Rib Type Roofing 450.00
36 pcs 0.5mm 24" Pre-painted Gutter 350.00
14 pcs 0.5mm Pre-painted Ridge Flashing @ 8' 350.00
10 pcs 0.5mm Pre painted Edge Flashing @ 8' 350.00
17 pcs 0.5mm Pre-Painted End Wall Flashing @ 8' 350.00
50 pcs 9mm x 10" Ficem board senepa @ 8' 250.00
5000 pcs 2 1/2" Teks Screw 3.00
2 gals Elastomeric Sealant 1,850.00
12 rolls 12mm Double Sided Insulation Foam @ 50m 3,000.00
25 kls 16mm tie wire 100.00
1 box 1/2" x 1/8" Blind Rivet 350.00
10 kls E6013 Welding Rod 3/32" 120.00
140 pcs 2" x 4" C Purlins 1.5mm 650.00

25 pcs 2" x 6" C Purlins 1.5mm 1,000.00
31 pcs 10mm dia Plain round bars (purlin brace) 170.00
21 pcs 3" PVC Pipe S1000 580.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
IX Ceiling Works (47 sqm)
40 pcs FiCem Board 4.5mm 550.00
55 pcs Double Furring 0.6mm thk @ 5m 100.00
55 pcs Carrying Channel 1mm thk @ 5m 100.00
30 pcs Wall Angle 0.5mm @ 3m 45.00
150 pcs W clip 3.00
5 kls 1" Concrete Nail 90.00
1 box Blind Rivets 1/8" x 1/2 350.00
1500 pcs Black Screw 1" 1.00
2 gals Gypsum Putty 280.00
30 pcs Sandpaper #120 25.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
X Fabrication Works (1 lot)
TRUSSES
2 box E6013 Welding Electrodes 1/8" ,@ 20kgs 1,600.00
20 pcs Cutting disc 14" 200.00
30 pcs Cutting disc 4" 50.00
STEEL DOOR/WINDOWS
25 pcs 2" x 2" x 3.5mm" thk Angle Bar 750.00
13 pcs 4' x 8' x 3.5mm" thk Wire Mesh 2" 350.00
WINDOW/DOOR GRILLS (OFFICE/GUARD POST)

2 pcs 1 -1/4" GI Pipe SCH.40 (heavy Gauge) 1,750.00
20 pcs 10mm X 10MM Square bar 180.00
4 kls E6013 Welding Rod 3/32" 120.00
ENTRANCE GATE
2 pcs 6" x 4" x #9 I beam 5,400.00
8 pcs 2" GI Pipe SCH.40 (heavy Gauge) 2,620.00
5 pcs 1-3/4" GI Pipe SCH.40 (heavy Gauge) 2,250.00
12 pcs 25mm ID, 52mm OD, Deep Groove ball bearing 100.00
15 pcs 1" x 1" x 6m x 3mm thk angle bar 340.00
4 pcs GI Sheet Plain 1.6mm @ 8' x 16' 1,900.00
4 kls E6013 Welding Rod 3/32" 120.00
CANAL COVER
30 pcs 1-1/2" x 1-1/2 x 6m x 3mm thk angle bar 500.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
XI Paint Works (1 lot)
Building Walls, Ceiling , Roof Frames, Fence,
& Faricated Materials
17 tins Solvent based primer paint 3,000.00
20 gals Solvent based putty 500.00
17 gals Solvent based reducer 420.00
17 tins Solvent based Top Coat Paint (semi gloss paint) 3,600.00
15 gals Epoxy Primer w/ curing agent (gray) 1,000.00
15 gals Red oxide primer paint 410.00
1 tin Flat latex 2,800.00
15 set 9" Paint roller w/ tray 250.00
15 set 4" Baby roller w/ tray 300.00
20 pcs 4" Paint Brush 100.00
80 pcs 120G Sand paper 25.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
XII Doors and Windows (1 lot)
1 set 1.7m x 1.2m Alum. Analok Sliding window 9,180.00
1 set 1m x 1.2m Alum. Analok Sliding window 5,400.00
2 sets 1.5m x 1.2m Alum. Analok Sliding window 8,100.00
1 set 0.4m x 0.5m Alum. Awning window 1,000.00
1 set 0.9m x 2.1m Flush solid core w/ Jamb & Complete

Branded Accessories (hinges/door knob) 5,500.00
1 set 0.8m x 2.1m Flush solid core Door w/ Jamb &

Complete Branded Accessories (hinges/door knob) 5,300.00
3 sets 0.65m x 2.1m Flush solid core Door w/ Jamb &

Complete Branded Accessories (hinges/door knob) 5,000.00
SUB TOTAL:
XIII Plumbing Works (1 lot)
SANITARY
7 units Pail Flush Toilet 2,200.00
3 sets Water Closet (2way) 5,000.00
4 pc 4" Stainless Floor Clean out 1,200.00
30 pcs 4" PVC Pipe S.1000 850.00
15 pcs 4" PVC Wye 170.00
10 pcs 4" PVC Elbow 90 deg 120.00
15 pcs 4" PVC Sanitary tee 205.00
4 pcs 4" PVC Cleanout 100.00
10 pcs 4" x 2" PVC Wye Reducer 160.00
30 pcs 2" PVC Pipe S.1000 300.00
20 pcs 2" PVC Wye 50.00
20 pcs 2" PVCElbow 45deg 40.00
12 pcs 2" P-trap 150.00
COLD WATER LINE
7 sets Shower faucet (3-way) 1,000.00
14 sets Stainless Goosneck Faucet (wall mounted) 500.00
1 pc Ball faucet hose bib 450.00
35 pcs 3/4" PPR Pipe 370.00
10 pcs 3/4" PPR elbow 90deg 40.00
35 pcs 3/4" x 1/2" PPR Tee 60.00
15 pcs 1/2" PPR Pipe 160.00
25 pcs 1/2" PPR Elbow (one end threaded) 80.00
2 cans PVC Solvent Cement 400cc 430.00
MATERIAL COST:
LABOR COST:
SUB TOTAL:
XIV Electrical Works (1 lot)
1 set 19,100.00
1 - 125AT / 200AF / 2P / 10KAIC
1 set 1 - 50AT / 100AF / 2P / 10KAIC 17,400.00

1 set 1 - 50AT / 100AF / 2P / 10KAIC 15,500.00
200 mtrs 38 sq.mm. THHN Stranded wire 420.00
CASING (RECESSED)
14 set LED BULB (15watts, 1500 lumen output, daylight) 295.00
2 set Three gang switch 255.00
2 set Two gang switch 175.00
6 set One gang switch 125.00
1 set One Gang Switch 3-Way 190.00
19 set Duplex Universal Outlet w/ ground 270.00
1 set One Gang Aircon Outlet 165.00
15 set Lighting Ceiling Receptacle 4¼” 42.00
20 roll Electrical tape(big) 60.00
3 roll Rubber tape @ 3mtrs/roll 300.00
325 pcs 1/2" PVC Pipe Orange 75.00
50 pcs Utility Box Deep Type 35.00
150 pcs Junction Box w/ cover and screw 80.00
200 pcs 1/2" PVC box adaptor w/ lock nut 18.50
40 pcs 1/2" PVC elbow 90° 11.00
100 pcs 3/4" PVC 120.00
10 pcs 3/4" PVC elbow 90° 55.00
40 pcs 3/4" PVC Conduit fittings 35.00
6 set 3/4" PVC 2 hole Conduit Strap w/ screw 85.00
3 mtrs 1 1/4" RMC/RSC 650.00
1 set 1 1/4" RMC/RSC entrance cap 410.00
3 set 1 1/4" RMC/RSC 2 hole Conduit Strap w/ screw 190.00
6 set 1 1/4" Bushing Lock Nut 165.00
7 can PVC solvent cement(100cc) 140.00
5 set 60W LED Flood light IP65 rating 3,500.00
14 set 16" Blade Ceiling Orbit Fan 3,200.00
1.5HP Window Type Inverter Air-Conditioner including
1 set 55,000.00
MERALCO service entrance application, electrical
1 lot permit and installation work (including service 300,000.00
entrance wires, conduit and fittings)
ELECTRICAL ROOM 2m x 2m w/ chb wall and roofing
(work and materials to be use) and uderground
1 lot 80,000.00
conduit and wiring (from main panel to distribution
panel board) construction.
MATERIAL COST:
LABOR COST:
SUB TOTAL:
VAT 5%
GRAND TOTAL COST:
NISTRATION
OMEN (CIW) AND
NG AT
COM, CIW
TOTAL AMOUNT
70,000.00
60,000.00
227,600.00 FOR BLDG 1 for old fence

53,980.00 156 sqm 101 m
₱ 411,580.00 1200 400
187200 40400 227600
40,800.00
20,000.00 150 80
9,600.00 23400 8080 31480
₱ 70,400.00
COL/FOOT
MAIN
QTY
78,000.00 12MM 44
114,750.00 10MM 60
5,000.00 BUIDLING CONCRETE
216,000.00 43.6 CUM
39,600.00 3.1 CUM SLAB
105,600.00 12.7 CUM TOTAL AREA
59.4 CUM 10MM
79,900.00 FENCE CONCRETE
2,000.00 26.8 CUM
175,500.00 1.6 CUM COL/FOOT
32,400.00 28.4 CUM
84,800.00 12MM 161
10MM 140
76,800.00 for chb plaster
53,550.00 242 120 bldg
31,800.00 28 10
3,700.00
108,000.00
20,400.00
54,400.00
1,600.00
86,400.00 ply 50
28,800.00 bldg
44,000.00 ply 50
2,000.00
4,050.00
1,200.00
3,200.00
4,500.00
8,750.00
30,000.00
31,800.00
3,600.00
8,800.00
700.00
840.00
₱ 1,542,440.00
₱ 616,976.00
₱ 2,159,416.00 362 conc
38 sand
84,000.00
39,600.00
1,600.00
1,600.00
₱ 126,800.00
₱ 50,720.00
₱ 177,520.00
360sqm
81,200.00 chb PLASTER
38,400.00 4600
70,400.00 306 180 486 CONC
5,760.00 34 15 49 SAND
33,600.00
2,380.00 SPTIC SLAB 3.6
1,000.00 CEM 43.2
SAND 2
86,800.00
40,800.00 GRAVEL 4
100,000.00 CHB MORTAR 532 PLASTER
48,960.00 CEM 39 8 0
SAND 5 1 #REF!
25,200.00
12,000.00
11,400.00
6,400.00 2064
11,520.00
5,100.00
₱ 580,920.00
₱ 232,368.00
₱ 813,288.00
81,200.00
39,600.00
₱ 120,800.00
₱ 96,640.00
₱ 217,440.00
201,600.00
11,200.00
84,000.00
26,400.00
25,000.00
2,400.00
14,000.00
18,000.00
₱ 382,600.00
₱ 153,040.00
₱ 535,640.00
187,200.00
12,600.00
4,900.00
3,500.00
5,950.00
12,500.00
15,000.00
3,700.00
36,000.00
2,500.00
350.00
1,200.00
91,000.00
25,000.00
5,270.00
12,180.00
3,780.00
₱ 422,630.00
₱ 169,052.00
₱ 591,682.00
22,000.00
5,500.00
5,500.00
1,350.00
450.00
450.00
350.00
1,500.00
560.00
750.00
₱ 38,410.00
₱ 15,364.00
₱ 53,774.00
110,000.00
3,200.00
4,000.00
1,500.00
18,750.00
4,550.00
3,500.00
3,600.00
480.00
10,800.00
20,960.00
11,250.00
1,200.00
5,100.00
7,600.00
1,140.00
480.00
12,350.00
15,000.00
₱ 235,460.00
₱ 94,184.00
₱ 329,644.00
₱ 4,473.85
51,000.00
10,000.00
7,140.00
61,200.00
15,000.00
6,150.00
2,800.00
3,750.00
4,500.00
2,000.00
2,000.00
₱ 165,540.00
₱ 115,878.00
₱ 281,418.00
9,180.00
5,400.00
16,200.00
1,000.00
5,500.00
5,300.00
15,000.00
₱ 57,580.00
15,400.00
15,000.00
2,450.00
4,800.00
25,500.00
2,550.00
1,200.00
3,075.00
400.00
1,600.00
9,000.00
1,000.00
800.00
1,800.00
7,000.00
7,000.00
450.00
1,755.00
12,950.00
400.00
2,100.00
2,400.00
2,000.00
860.00
₱ 121,490.00
₱ 48,596.00
₱ 170,086.00
19,100.00
17,400.00
15,500.00
84,000.00
30,000.00
9,800.00
23,800.00
18,800.00
52,200.00
4,130.00
510.00
350.00
750.00
190.00
5,130.00
165.00
630.00
1,200.00
900.00
24,375.00
1,750.00
12,000.00
3,700.00
440.00
12,000.00
550.00
1,400.00 ₱ 26,267,048.20
510.00
1,950.00
410.00
570.00
990.00 8899157.97
980.00
17,500.00
44,800.00 8787499.57
55,000.00
300,000.00
80,000.00
₱ 843,480.00
₱ 163,392.00
₱ 1,006,872.00
₱ 6,876,340.00
₱ 825,160.80
₱ 550,107.20
₱ 8,251,608.00
₱ 412,580.40
₱ 8,664,188.40
₱ 68,763.40
₱ 8,732,951.80
8816464.46
22500
53980
COL/FOOT BEAMS
POST V&O MAIN POST V&O
22 30 110 17 28 251
12 24 146 14 40 296
SLAB
316
317 613
COL/FOOT BEAMS
128 289
144 284
ln.m. Cyclone Wi 250

CEM 43.2
SAND #REF!
GRAVEL 4
SCOPE OF WORK
Rehabilitation of Different Dormitories and Administration Building at Correctional Institution for Women
and Construction of One (1) Storey Dormitory at San Ramon Prison and Penal Farm (SRPPF)
MAXIMUM SECURITY COMPOUND AND ADMINISTRATION BUILDING, CIW MANDALUYONG CITY

CIVIL ENGINEERING UNIT
ITEM
DESCRIPTION UNIT QTY
No.
1.0 GENERAL REQUIREMENTS lot 1
Scope of Work:
1. Temporary Facility
2. Site Clearing (Removing of existing roof and trusses)
3. Board Up fence along site
2.0 EARTH WORKS lot 1
Scope of Works:
1. Site Clearing, Layout and Site Preparation for excavation and Backfilling of footings
2. Gravel bedding of footing is .05m
3.0 CONCRETE WORKS cu.m. 420
Scope of Works:
1. Concrete pouring of footings,column pedestal, second floor flooring and damaged floorings due to
due to excavation of footings
2. See detailed plan for size and spacing of rebars
3. Concrete pedestal is 0.1m from finished floor line
4.0 FORM WORKS lot 1
Scope of Work:
1. Use 1/2" Phenolic Board in forming the concrete pedestal and other concreting works
5.0 MASONRY WORKS sq.m. 2050
Scope of Work:
1. CHB laying 6" on Exterior Walls
2. CHB laying 4" on Interior walls and CR partitions
3. Use 10mm Rebar for temperature bars (every 1.0m vertical and 0.6m horizontal)
6.0 PLASTERING WORKS sq.m. 4100
Scope of Work:
1. Preparation of walls to be plastered.
2. Removing of excess mortar in walls
3. Plastering of all walls must be 20mm THK
7.0 TILE WORKS sq.m. 1250
Scope of Work:
1. Laying of 0.6m x 0.6m Unglazed Prcelain tiles for flooring of groundfloor and
second floor of admin building (Design must be approved by the end user)
2. Laying og 0.6mx0.6m Granite Tiles for CR countertop (Design must be approved by the end user)
Laying of 0.6mx0.3m Ceramic Tiles for CR flooring and walls (Design must be approved by the end user)
4. Tiles must be properly layed with grout.
5. Laying of Paver Tiles
8.0 ROOFING WORKS sq.m. 3700

Scope of Work:
1.Roof must be Rib type 5mm THK colored
2. Use 9mm x 10" Senepa for fascia of the roof
3. See detailed plan for Gutter,Ridge Roll and flashing.
4. See detailed plan for spacing of Purlins
5. Use 10mm sagrods every 1.5m
6. Use 12mm double heat insulator
7. Use 37mmx37mmx1.2mm Angle bar for cleats
8. Use 12mm Turn Buckle
9.0 CEILING WORKS sq.m. 1700

Scope of Work:
1.Use 4'x8'x4.5mm Ficem Board for Eaves (1.2m from wall)
2. Use 4'x8'x9mm Gypsum board for Ceiling (AMDIN Bldg ground and second floor)
3. Ceiling must be flat with H= 3.0m of ground floor and H-2.7m on second floor
4. Carrying channel,Metal Furring and Wall angles shall be use for supports.
5. Metal furring must be very 0.6m and C Channel every 1.0m
10.0 FABRICATION WORKS lot 1

Scope of Work:
1. See detailed plan for size of I Beams
2. Use Base plate 0.5mx0.5m x 15mm THK
3.Use 16mmx 220mm Anchor bolt for steel plate and concrete pedestal connection
4. Use 75mm x 75mm x 5mm Angle bar for I beamm Cleats (every 1.5m)
5. See detailed plan for fabrication of Dormitory windows and gates
6.Use 1" Heavy duty Cylindrical hingefor gates (3 sets every gate)
7. Use 2"x3"x1.5mm and 1"x1"x1.5mm GI Tubular for stair railings
8 Use 0.8mm THK foe Steel decking flooring
9. Use Welding Rod Electrode No.6013
10. Use 50mmx50mmx6mm Angle Bar for Trusses (Double angle) and for Water Tank Frame
11.0 PAINTING WORKS sq.m. 6100

Scope of Work:
1. All walls and ceilings must be painted with Solvent Primer (2 coats)
2. All walls and ceilings must be painted with Solvent semi gloss paint
for 2 coatings. (Final color must be approved by the end user)
4. All steel fabrication must be painted with Epoxy Primer (2 coats)
5. All steel fabrication must be painted with Epoxy paint for final coating (2 coats)
6. All welded connection shall be properly grind on joints and welded portion.
7. Use solvent cast on walls
9. All cracks must be retouched properly
10. Make sure that finished painting must be smooth and co cracks will be seen
11. Use Concrete Neutralizer on newly plastered walls
12. All doors must be varnished (wood stains must be approved by the end user)
11.0 DOORS AND WINDOW WORKS lot 1

Scope of Work:
1. See schedule of doors and windows
2. Installations of high quality frames and jams for windows and doors
3. Installations of high quality door knobs and Hinges
12.0 PLUMBING WORKS lot 1

Scope of Work:
1. Use s1000 PVC pipe for Sewer lines, Downspouts and water drains
2. Use PPR PN10 for the waterline
3. Check pipe connections to avoid leaks
4.Tap sewer line of dorm 4 and 5 to new septic tank
5. Dormitory 1,2,3 and 6, Tap to existing Septic tank
6. Tap wall water lines to the nearest source
7. Two (2) 1000 gals stainless water tank is connected to water line of Dorm 5 and 6
7. One (1) 1000 litestainless water tank is located beside the CR of AMDIN Building
13.0 ELECTRICAL WORKS lot 1
Scope of Work:
1. 1. All electrical work specified in the plan shall be included but not necessarily limited to
supply, furnishing all labor and materials, tools and equipment and other related work,
materials necessary to complete and functional electrical distribution system.
2. The materials and equipment to be use or install shall be brand new and no defect or damage.
3. The contractor shall carry out the tapping of the electrical wiring of the new project to the
nearest possible or available source properly.
4. All conduit of branch circuit shall be embedded in concrete or ceiling.
5.The contractor shall require to submit final test report that the completed project is free
from any defect that warrant of workmanship, materials, and equipment.
6. All labor and materials, equipment furnish and installed by the contractor shall have a
warranty of one (1) year from the date of final acceptance. If any of the materials,
equipment and equipment become defective within the warranty period shall be
immediately replace without any cost to the owner.
Project Duration: 150 Calendar Days
PREPARED BY:


Head, Planning and Design, CES Asst. Chief , Civil Engineering Section
RECOMMEDNIG APPROVAL: APPROVED

, RCE RMP
PURCHASE REQUEST
BUREAU OF CORRECTIONS
(Agency)
Department: General Services Division PR No. : _________ Date : ___________

Unit : Civil Engineering Section SAI No. : ________ Date : ___________
ALOBS No. : _________Date : ___________
Qty Unit of Item Stock Estimated Estimated

Issue Description No. Unit Cost Cost
REHABILITATION OF DIFFERENT DORMITORIES ₱ 100,000,000.00

AND ADMINISTRATION BUILDING AT
CORRECTIONAL INSTITUTION FOR WOMEN (CIW)
AND CONSTRUCTION OF ONE (1) STOREY
DORMITORY BUILDING AT SAN RAMON
PRISON AND PENAL FARM (SRPPF)
MINSECOM-CIW, CIW, MANDALUYONG CITY

SAN RAMON PRISON AND PENAL FARM, ZAMBOANGA CITY
x-x-x-x-x-x
Requested by :
CTOII SOLOMON B. ARENIEGO, ARCH.

Chief, Planning and Design
PURPOSE: REHABILITATION OF DIFFERENT DORMITORIES AND ADMINISTRATION BUILDING AT CORRECTIONAL

INSTITUTION FOR WOMEN (CIW) AND CONSTRUCTION OF ONE (1) STOREY DORMITORY BUILDING AT
SAN RAMON PRISON AND PENAL FARM (SRPPF)
Recommending Approval : Approved By:
Signature:
Printed Name: CTSOII ANGELO A. CASTILLO CTINSP RIC A ROCACURBA
Designation: Chief, Civil Engineering Section Chief, General Services Division
Oct. 20, 2020

100M Project Estimate

Uploaded by

Copyright:

Available Formats

You might also like

100M Project Estimate

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

100M Project Estimate

Uploaded by

Copyright:

Available Formats

REHABILITATION OF DIFFERENT DORMITORIES AND ADMMINISTRATION BUILDING AT CORRECTIONAL

1 Correctional Institution for Women 60,000,000.00

2 Correctional Institution for Women 8,732,951.80

3 Correctional Institution for Women 26,267,048.20

4 San Ramon Prison and Penal Farm 5,000,000.00

GRAND TOTAL COST: ₱ 100,000,000.00

CTO1 JOR-EL M. DE JESUS, RCE CO1 AYVAN DJAKOB G. MANAOG, RCE

CHECKED AND REVIEWED BY:

CTOII SOLOMON B. ARENIEGO, ARCH CTOII ALEXIS C. CATINDIG

RECOMMENDING APPROVAL : APPROVED:

CTSOII ANGELO A. CASTILLO CTINSP RIC A. ROCACURBA, RCE RMP

ESTIMATED DIRECT COST: ₱ 79,095,826.18

OVERHEAD,CONTINGENCIES,MISCELLANEOUS 12% ₱ 9,491,499.14

Maximum Security Compound and Administration Building

1 General Requirements 250,000.00

ESTIMATED DIRECT COST: ₱ 47,550,690.90

OVERHEAD,CONTINGENCIES,MISCELLANEOUS 12% ₱ 5,706,082.91

CTO1 JOR-EL M. DE JESUS, RCE

CHECKED AND REVIEWED BY:

CTOII SOLOMON B. ARENIEGO, ARCH CTOII ALEXIS C. CATINDIG

RECOMMENDING APPROVAL : APPROVED:

CTSOII ANGELO A. CASTILLO CTINSP RIC A. ROCACURBA, RCE RMP

Minimun Security Compound

1 General Requirements 411,580.00

ESTIMATED DIRECT COST: ₱ 6,876,340.00

OVERHEAD,CONTINGENCIES,MISCELLANEOUS 12% ₱ 825,160.80

CO1 AYVAN DJAKOB G. MANAOG, RCE

CHECKED AND REVIEWED BY:

CTOII SOLOMON B. ARENIEGO, ARCH CTOII ALEXIS C. CATINDIG

RECOMMENDING APPROVAL : APPROVED:

CTSOII ANGELO A. CASTILLO CTINSP RIC A. ROCACURBA, RCE RMP

Reception and Diagnostic Center (RDC)

ESTIMATED DIRECT COST: ₱ 20,716,461.20

OVERHEAD,CONTINGENCIES,MISCELLANEOUS 12% ₱ 2,485,975.34

CO1 AYVAN DJAKOB G. MANAOG, RCE

CHECKED AND REVIEWED BY:

CTOII SOLOMON B. ARENIEGO, ARCH CTOII ALEXIS C. CATINDIG

RECOMMENDING APPROVAL : APPROVED:

CTSOII ANGELO A. CASTILLO CTINSP RIC A. ROCACURBA, RCE RMP

San Ramon Prison and Penal Farm (SRPPF)

ESTIMATED DIRECT COST:

PREPARED, CHECKED AND REVIEWED BY:

CTOII SOLOMON B. ARENIEGO, ARCH CTOII ALEXIS C. CATINDIG

RECOMMENDING APPROVAL : APPROVED:

CTSOII ANGELO A. CASTILLO CTINSP RIC A. ROCACURBA, RCE RMP

A. ROCACURBA, RCE RMP

LOCATION: MAXSECOM-CIW, CIW, MANDALUYONG CITY

MATERIAL COST: ₱ 3,272,000.00

2050 bags Portland Cement 280.00 574,000.00

MATERIAL COST: ₱ 772,000.00

0.6m x 0.6m Unglazed Porcelain floor tiles

1100 pcs Gypsum Board 9mm 500.00 550,000.00

MATERIAL COST: ₱ 1,225,100.00

203 pcs I Beam- 16"x10-1/4"x#89 , 77lbs/m 38,000.00 7,714,000.00

MATERIAL COST: ₱ 14,857,450.00

135 tins Solvent based primer paint 3,000.00 405,000.00

MATERIAL COST: ₱ 1,416,700.00