PROVINCE OF MISAMIS ORIENTAL

City of El Salvador
o0o
Office of the City Engineer

Project Title PROPOSED DAY CARE CENTER CONSTRUCTION

Project Location P4 Kalambaguhan, San Francisco de Asis, El Salvador City
Funding Source

Project Cost P 500,000.00 Date Prepared Sept 22 2014

Appropriation P 500,000.00 Estimated number of days to finish 121 working days

Scope of Works Construction of 6.0 x 8.0 ECCD Center

complete as per plan specifications

PROGRAM OF WORK

Description Quantity Unit Unit Cost Amount

I - EARTHWORKS 30.15 cu.m 724.60 21,850.00
II - CONCRETE WORKS 10.20 cu.m 3,437.03 35,050.00
III - MASONRY 72.91 sq.m 1,291.92 94,194.00
IV - CARPENTRY WORKS 137.11 sq.m 1,284.91 176,176.00
V - DOORS AND WINDOWS 14.00 sq.m 3,443.57 48,210.00
VI - ELECTRICAL 1.00 l.s. 19,040.00 19,040.00
VII - PAINTING 1.00 l.s. 54,375.00 54,375.00
VIII - COMFORT ROOM 1.00 sets 42,189.00 42,189.00

TOTAL P 469,234.00

Breakdown of Estimated Cost: % Total Total Amount

A. Direct Cost
1) Total Cost of Materials 66% P 331,634.00
2) Total Cost of Labor 28% 138,350.00
3) Equipment Cost/Rental 3% 16,200.00

B. Indirect Cost
1) Price of Contingency 3% P 13,816.00
2) Engineering and supervision 0%
3) Others 0%
TOTAL COST OF PROJECT 100% P 500,000.00

Prepared:

MAURICIO L. TOMARONG
City Engineer

Approved:

Atty. ALFREDO Q. TAN

City Mayor
 BILL OF MATERIALS AND COST ESTIMATES
Project: PROPOSED DAY CARE CENTER CONSTRUCTION
Location: P4 Kalambaguhan, San Francisco de Asis, El Salvador City

Item No. Qty./Unit Articles Amount

I - EARTHWORKS
excavation septic (1.2*1.8)*(1.5) 3.24
footing (0.8*0.8)(0.25+0.6)(9) 4.90
8.14 cu.m

backfilling flooring (6.0*8.0)(0.30) 18.56

footing (0.8*0.8)(0.6)(9) 3.46
22.02 cu.m
Materials:
23.00 cu.m limestone 450.00 10,350.00
P 10,350.00

Labor Cost: 4,140.00

1 Leadman P 350.00 per day x 10 days P 3,500.00
4 Laborer 200.00 per day x 10 days 8,000.00
P 11,500.00

Total Cost to this Item = P 21,850.00

Total Cost to this Item = P 724.60

II - CONCRETE WORKS

Quantity
volume flooring 8.25x5.0x0.10 4.13
kitchen (0.5*1.3*0.10)+(1.3*1.0*0.10) 0.20
ramp (0.5*0.91*0.45*1.0)+(1*0.45*1) 0.65
stair (0.3*0.15*1)+(0.3*0.3*1)+(0.3*0.45*1) 0.27
ftg 0.8*0.8*0.25*12 1.92
col (0.2*0.2*4.05*8)+(0.2*0.2*4.95*4) 2.09
roof beam (0.15*0.2*5*3)+(0.15*0.2*8.25*2) 0.95
10.20 cu.m
cement 9x1.03x10.20 94.53
sand 0.58x1.13x10.20 6.68
gravel 0.64x1.13x10.20 7.38
DRB 0.3x1.10x72.91 3.37
0.35x1.10x72.91 3.93

Materials:
100.00 bag portland cement 236.00 P 23,600.00
9.00 cu.m washed sand 550.00 4,950.00
10.00 cu.m washed gravel 650.00 6,500.00
P 35,050.00
Labor Cost: 14,020.00
1 Leadman P 350.00 per day x 13 day P 4,550.00
2 Mason 300.00 per day x 13 day 7,800.00
2 Laborer 200.00 per day x 13 day 5,200.00
P 17,550.00

Total Cost to this Item = P 52,600.00

Total Cost to this Item = P 3,437.03
page 2

III - MASONRY

Quantity
Area (5+8.25+5+8.25)(3.0) 79.50 chb walling
(0.5)(2.5*0.9)(4) 4.50 beam to ceiling
(5+8.25+5+8.25)(0.3) 7.95 chb backfill
less (1.4*1.5*6)+(0.7*0.5*1)+(0.7*1.5*1)+(0.8+0.9+0.7)(2.10) 19.04 window and doors
72.91 sq.m

chb 12.5x1.03x72.91 938.72

cement 0.65x1.03x72.91 48.81
sand 0.07x1.13x72.91 5.77
gravel 0.08x1.13x72.91 6.59
DRB 0.3x1.10x72.91 ver. 24.06
0.35x1.10x72.91 hor. 28.07
Area

Flooring tiles (8.25*5.0) 41.25 sq.m

= 0.3x0.3 0.09
= 41.25/0.09 458.33

Tile for sink top (0.5*1.3)+(0.1*1.3)+(0.1*1.3) 0.91

sink wall tile (0.6*1.3) 0.78
1.69 sq.m
= 0.2x0.2 0.04
number of tiles = 1.69/0.04 42.25
Materials:
52.00 bag portland cement 236.00 P 12,272.00
7.00 cu.m washed sand 550.00 3,850.00
8.00 cu.m washed gravel 650.00 5,200.00
949.00 pc concrete hollow blocks 4 9.00 8,541.00
54.00 pcs DRB 10mmx6.00m 170.00 9,180.00
4 kg tie wire #16 65.00 260.00
2 pcs hacksaw blade 24t 65.00 130.00
4 pcs tile trim 39.00 156.00
4.0 bag tile adhesive 240.00 960.00
3.0 kg tile grout 55.00 165.00
469.0 pcs ceramic tiles 12x12 flooring 45.00 21,105.00
53.0 pcs ceramic tiles 8x8 kitchen 25.00 1,325.00
P 63,144.00

Labor Cost: 25,257.60

1 Leadman P 350.00 per day x 23 days P 8,050.00
2 Mason 300.00 per day x 23 days 13,800.00
2 Laborer 200.00 per day x 23 days 9,200.00
P 31,050.00

Total Cost to this Item = P 94,194.00

Unit Cost = P 1,291.92
page 3
IV - STEELWORKS

Quantity
Area Roofing (3.66*(8.25+0.8+0.8))(2) 72.10
Ceiling ((5.0+0.8+0.8)*(8.25+0.8+0.8)) 65.01
137.11 sq.m
galvalume, corr #26 x 12' 0.58x1.03x72.10 43.07
plywood 65.01/2.88x1.03 23.25
Materials:
Roofing
44.00 sht galvalume, corr #26 x 12' 460.00 P 20,240.00
14 sht galvalume, plain #26 x 12' 490.00 6,860.00
400 pcs tekscrew, 2-1/2 1.50 600.00
4 qrt vulca seal 450.00 1,800.00
30 sht hardilite board 1/4" x 4' x 8' 450.00 13,500.00
4 box blind rivets 310.00 1,240.00
4 box drillbit 3/32 70.00 280.00
45 pc double furring furrings 120.00 5,400.00
8 pc double furring hanger 120.00 960.00
25 pc carrying channel 170.00 4,250.00
12 pc wall angle, 1" x 1" 60.00 720.00
180 pc w-clip 4.50 810.00
1200 pc hardilite screws 2.00 2,400.00
8 sht GI plain sht ga 26x9 rain gutter 290.00 2,320.00
8 pcs sanitary pvc elbow 4 drain 35.00 280.00
4 pcs sanitary pvc pipe 4x10 drain 210.00 840.00
2.0 pc clean out, 4" drain 73.00 146.00
15.0 L C-purlins 1.5mm x 2" x 4" rafters 680.00 10,200.00
30.0 L C-purlins 1.5mm x 2" x 4" purlins 680.00 20,400.00
45.0 L 10mm sagrods 190.00 8,550.00
5 shts marine plywood 3/4"x4'x8' f. board 3/4"x8" 950.00 4,750.00
3.0 kg CWN 1 65.00 195.00
2.0 kg CWN 2-1/2 65.00 130.00
3.0 kg CWN 2-1/2 65.00 195.00
2.0 kg CWN 3 65.00 130.00
3.0 kg CWN 4 65.00 195.00

Scaffolding and forms

1.0 kg CWN 2-1/2 65.00 65.00
32.0 bd.ft. cocolumber 2x2x8 12 17.00 544.00
48.0 bd.ft. cocolumber 2x3x8 12 17.00 816.00
8 shts plywood ordinary 1/4"x4'x8' 320.00 2,560.00
111,376.00

Labor Cost:
1 Leadman P 350.00 per day x 36 days P 12,600.00
2 Mason/Carpenter 300.00 per day x 36 days 21,600.00
2 Laborer 200.00 per day x 36 days 14,400.00
P 48,600.00
Equipment Rental:
1 electric handle P 100.00 per day x 36 days 3,600.00
1 welding machine 350.00 per day x 36 days 12,600.00
 P 16,200.00

Total Cost to this Item = P 176,176.00

Unit Cost = P 1,284.91

page 4
V - DOORS AND WINDOWS

Area steel casement windows (1st) (1.4*1.5)(6) 12.6

steel casement windows (2nd) (0.7*1.5)(1) 1.05
steel casement windows (CR) (0.7*0.5)(1) 0.35
14.00 sq.m
Materials:
1 set panel door with jamb 0.9x2.10 5,100.00 P 5,100.00
1 pair LP hinges 4x4 with screws 80.00 80.00
1 set panel door with jamb 0.8x2.10 5,100.00 P 5,100.00
1 pair LP hinges 4x4 with screws 80.00 80.00
2 set doorknob lock 840.00 1,680.00
14.00 sq.m steel framing windows and built-in grilles 2,155.00 30,170.00
P 42,210.00
Labor Cost: 4,816.00
1 Leadman P 350.00 per day 4 days P 1,400.00
2 Mason/Carpenter 300.00 per day 4 days 2,400.00
2 Laborer 200.00 per day 4 days 1,600.00
P 5,400.00
Equipment Rental:
1 electric handrill P 150.00 per day 4 days 600.00
P 600.00

Total Cost to this Item = P 48,210.00

Unit Cost = P 3,443.57

VI - ELECTRICAL

Quantity 1 l.s
Materials:
1 set panel board w/ breaker 1-60a main and 3-20a branch 1,800.00 P 1,800.00
4 pcs porcelain wire holder big (3/4) 23.00 92.00
40 mtr THHN wire 3.5mm 25.00 1,000.00
80 mtr THHN wire 2.0mm 19.00 1,520.00
8 pcs electrical pvc pipe 1/2x10' 75.00 600.00
50 mtr flexible pipe 7.00 350.00
2 pcs utility box 18.00 36.00
2 pcs junction box 25.00 50.00
5 pcs porcelain socket with screws 20.00 100.00
4 sets flush type switch 3-gang with plate 110.00 440.00
3 set flush type switch 1-gang with plate 70.00 210.00
4 sets flush type outlet 3-gang with plate 95.00 380.00
4 sets flush type outlet 2-gang with plate 95.00 380.00
10 set flourescent lamp 40w with screws 385.00 3,850.00
10 pcs starter, 0-40w 35.00 350.00
8 set CFL lamp 18w 190.00 1,520.00
12 pc female plug 25.00 300.00
4 pc electrical tape big 28.00 112.00
P 13,090.00
Labor Cost: 5,236.00
1 Leadman P 350.00 per day 7 days P 2,450.00
1 Mason/Carpenter 300.00 per day 7 days 2,100.00
1 Laborer 200.00 per day 7 days 1,400.00
P 5,950.00

Total Cost to this Item = P 19,040.00

Unit Cost = P 19,040.00

page 5
VII - PAINTING

Quantity 1 l.s
Materials:
10 bottles concrete neutralizer 58.00 P 580.00
12 gal flat Latex paint white 550.00 6,600.00
12 gal semi-gloss paint 635.00 7,620.00
12 gal any colored paint 635.00 7,620.00
7 gal flatwall enamel ceiling 580.00 4,060.00
7 gal quick dry enamel 580.00 4,060.00
7 gal roofing paint 680.00 4,760.00
15 pc sand paper #120 wood 13.00 195.00
30 pc sand paper concrete 15.00 450.00
4 pc paint brush 3" 40.00 160.00
4 set paint roller 7 with pan 75.00 300.00
6 gal paint thinner 295.00 1,770.00
P 38,175.00

Labor Cost: 15,270.00

1 Leadman P 350.00 per day 12 days P 4,200.00
2 Painter 300.00 per day 12 days 7,200.00
2 Laborer 200.00 per day 12 days 4,800.00
P 16,200.00

Total Cost to this Item = P 54,375.00

Unit Cost = P 54,375.00

VIII - COMFORT ROOM

Quantity 1 set
volume septic (1.2*1.2)*(0.1)+(0.6*1.2)*(0.1) 0.216
cr 1 room 1.2*1.8*0.1 0.216
0.432 cu.m
cement 9*1.03*0.432 4.00
sand 0.58*1.13*0.432 0.42
gravel 0.64*1.13*0.432 0.31
DRB 10mm 24

Area septic (1.2*1.5)+(1.2*1.5)+(1.2*1.5)+(1.8*1.5)+(1.8*1.5) 10.8

cr 1 room (1.5*2.2)+(1.5*2.2)+(1.2*2.2)+(1.2*2.2) 11.88
22.68 sq.m

chb 12.5*1.03*22.68 292.01

cement 0.65*1.03*22.68 15.18
sand 0.07*1.1*22.68 1.79
gravel 0.03*1.10*22.68 0.77
 DRB 0.6*1.03*22.68 14.02

Area tiles 8x8 (1.5*1.2)+(1.5+1.5+1.2+0.5)*(1) 6.5

6.5 sq.m
= 0.2x0.2 0.04
number of tiles = 6.50/0.04 162.50

Materials:
20.0 bag portland cement 236.00 P 4,720.00
3.0 cu.m washed sand 550.00 1,650.00
3.0 cu.m washed gravel 650.00 1,950.00
293.0 pc concrete hollow blocks 8.00 2,344.00
39.0 L DRB 10mmx6.0m 170.00 6,630.00
2.0 kg tie wire #16 65.00 130.00
2.0 pc hacksaw blade 24t 65.00 130.00
4.0 pcs sanitary pvc pipe 4x10 210.00 840.00
2.0 pcs sanitary pvc clean out with hub 4 73.00 146.00
page 6
10.0 pcs sanitary pvc elbow 4 35.00 350.00
2.0 pcs sanitary pvc elbow 2 35.00 70.00
2.0 pcs sanitary pvc tee reducer 4x2 130.00 260.00
1.0 pcs floor drain 4x4 43.00 43.00
2.0 pcs sanitary pvc pipe 2x10 85.00 170.00
1.0 pcs bolton bowl 550.00 550.00
1.0 pc angle valve 3/8 75.00 75.00
3.0 pcs pvc pipe 1/2 (blue) 69.00 207.00
7.0 pcs pvc elbow 1/2, threaded 15.00 105.00
3.0 pcs pvc male adaptor, 1/2 16.00 48.00
1.0 pcs pvc tee 1/2 12.00 12.00
3.0 L GI pipe 1/2x20 360.00 1,080.00
2.0 pcs GI tee 1/2 12.00 24.00
1.0 pcs GI elbow1/2 9.00 9.00
2.0 pcs pvc faucet 86.00 172.00
3.0 roll teflon tape 3/4 25.00 75.00
163.0 pcs ceramic tiles 8x8 22.00 3,586.00
3.0 bag tile adhesive 236.00 708.00
1.0 kg tile grout 45.00 45.00
1.0 set pvc door with jamb 0.60x2.10 1,620.00 1,620.00
1.0 set doorknob lock 840.00 840.00
P 28,589.00

Labor Cost: 11,435.60

1 Leadman 350.00 per day x 16 days P 5,600.00
1 Mason/Carpenter 300.00 per day x 16 days 4,800.00
1 Laborer 200.00 per day x 16 days 3,200.00
P 13,600.00
Equipment Rental:
1 bagger mixer 0.00 per day 0 days -
P -

Total Cost to this Item = P 42,189.00

Unit Cost = P 42,189.00