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 622,217.57

Project : RENOVATION FOR BUDGET & ACCOUNTING OFFICE

Location : Brgy. Poblacion, Governor Generoso, Davao Oriental

ITEM I GENERAL REQUIREMENTS

A. Materials
Qty. Units/days Description Unit Cost Amount
1 lot Mobilization and Demolization @ Php 2,600.00 Php 2,600.00
1 lot Procurement/Logistics @ Php 4,000.00 Php 4,000.00
30 days Equipment Use and Scaffolding Rentals @ Php 60.00 Php 1,800.00
Cost of Materials Php 8,400.00

ITEM II DEMOLITATION
A. Materials
120 sq.m Removal of existing ceiling, floor, walls, etc @ Php 35.00 Php 4,200.00
1 set Disposal of excess materials such as debris, etc @ Php 400.00 Php 400.00
Cost of Materials Php 4,600.00
B. Labor
1 Foreman for 2 days @ Php 600.00 Php 1,200.00
3 Laborer for 2 days @ Php 350.00 Php 2,100.00
Cost of Labor Php 3,300.00

ITEM III CEILING WORKS A= 110 sq.m.

A. Materials
45 pcs. Ficem Board 4x8x3.5mm thk @ Php 395.00 Php 17,775.00
125 length Metal Furring Double 6m @ Php 125.00 Php 15,625.00
48 length C-Channel 6m @ Php 95.00 Php 4,560.00
38 length Wall Angle 8ft @ Php 58.00 Php 2,204.00
280 pcs. W clips @ Php 7.00 Php 1,960.00
19 boxes Blind Rivets 1/8 x 1/2 @ Php 310.00 Php 5,890.00
2 sets Drill bit, masonry drill, gold nails, riveter and others @ Php 450.00 Php 900.00
Cost of Materials Php 48,914.00
B. Labor
1 Foreman for 10 days @ Php 600.00 Php 6,000.00
2 Installer for 10 days @ Php 500.00 Php 10,000.00
3 Laborer for 10 days @ Php 350.00 Php 10,500.00
Cost of Labor Php 26,500.00

ITEM IV DRYWALL PARTITION

A. Drywall Partition between Budget Office and Accounting Office A= 14.58 sq.m.
a. Materials
12 pcs. Ficem Board 4x8x6mm thk @ Php 395.00 Php 4,740.00
16 length Metal Studs 2"x4"x0.5mm THK. @ Php 130.00 Php 2,080.00
7 length Metal Tracks 2"x4"x0.5mm THK. @ Php 115.00 Php 805.00
1 box Blind Rivets @ Php 310.00 Php 310.00
1 kg Concrete Nails 1" @ Php 125.00 Php 125.00
Cost of Materials Php 8,060.00
b. Labor
1 Foreman for 2 days @ Php 600.00 Php 1,200.00
1 Installer for 2 days @ Php 500.00 Php 1,000.00
3 Laborer for 2 days @ Php 350.00 Php 2,100.00
Cost of Labor Php 4,300.00
B. Drywall Partition and Frames at Receiving Area A= 20.25 sq.m.
a. Materials
18 pcs. Ficem Board 4x8x6mm thk @ Php 395.00 Php 7,110.00
22 length Metal Studs 2"x4"x0.5mm THK. @ Php 130.00 Php 2,860.00
15 length Metal Tracks 2"x4"x0.5mm THK. @ Php 115.00 Php 1,725.00
2 boxes Blind Rivets @ Php 310.00 Php 620.00
1 kg Concrete Nails 1" @ Php 125.00 Php 125.00
Cost of Materials Php 12,440.00
b. Labor
1 Foreman for 3 days @ Php 600.00 Php 1,800.00
1 Installer for 3 days @ Php 500.00 Php 1,500.00
3 Laborer for 3 days @ Php 350.00 Php 3,150.00
Cost of Labor Php 6,450.00
 C. Drywall Partition and Frames between Head Office and Common Office A= 14.90 sq.m.
a. Materials
12 pcs. Ficem Board 4x8x6mm thk @ Php 395.00 Php 4,740.00
17 length Metal Studs 2"x4"x0.5mm THK. @ Php 130.00 Php 2,210.00
6 length Metal Tracks 2"x4"x0.5mm THK. @ Php 115.00 Php 690.00
1 box Blind Rivets @ Php 310.00 Php 310.00
1 kg Concrete Nails 1" @ Php 125.00 Php 125.00
Cost of Materials Php 8,075.00
b. Labor
1 Foreman for 2 days @ Php 600.00 Php 1,200.00
1 Installer for 2 days @ Php 500.00 Php 1,000.00
3 Laborer for 2 days @ Php 350.00 Php 2,100.00
Cost of Labor Php 4,300.00
D. Drywall Partition and Frames at Accounting Office A= 9.12 sq.m.
a. Materials
4 pcs. Ficem Board 4x8x6mm thk @ Php 395.00 Php 1,580.00
5 length Metal Studs 2"x4"x0.5mm THK. @ Php 130.00 Php 650.00
4 length Metal Tracks 2"x4"x0.5mm THK. @ Php 115.00 Php 460.00
1 box Blind Rivets @ Php 310.00 Php 310.00
1 kg Concrete Nails 1" @ Php 125.00 Php 125.00
Cost of Materials Php 3,125.00
b. Labor
1 Foreman for 2 days @ Php 600.00 Php 1,200.00
1 Installer for 2 days @ Php 500.00 Php 1,000.00
1 Laborer for 2 days @ Php 350.00 Php 700.00
Cost of Labor Php 2,900.00
ITEM V GLASSWORKS A= 16.25 sq.m.
A. Entrance from Receiving to Office (Budget)
a. Materials
1 set Sliding Glass Door with Analok Frame @ Php 10,000.00 Php 10,000.00
1 set Fixed Glass and Sliding Window with Analok Frame @ Php 8,000.00 Php 8,000.00
Cost of Materials Php 18,000.00
b. Labor
1 Foreman for 4 days @ Php 600.00 Php 2,400.00
2 Installer for 4 days @ Php 500.00 Php 4,000.00
2 Laborer for 4 days @ Php 350.00 Php 2,800.00
Cost of Labor Php 9,200.00
B. Glass Partition from Waiting Area to Head Office (Accounting)
a. Materials
1 set Fixed Glass Door with Anolok Frame @ Php 7,000.00 Php 7,000.00
1 set Double Swing Door @ Php 9,000.00 Php 9,000.00
1 set Wall Partition - Glass and Anolok Frames @ Php 11,000.00 Php 11,000.00
Cost of Materials Php 27,000.00
b. Labor
1 Foreman for 5 days @ Php 600.00 Php 3,000.00
1 Installer for 5 days @ Php 500.00 Php 2,500.00
4 Laborer for 5 days @ Php 350.00 Php 7,000.00
Cost of Labor Php 12,500.00
C. Drywall Partition with Glass (Accounting)
1 set Fixed Glass with Analok Frame @ Php 6,000.00 Php 6,000.00
Cost of Materials Php 6,000.00
b. Labor
1 Foreman for 2 days @ Php 600.00 Php 1,200.00
1 Installer for 2 days @ Php 500.00 Php 1,000.00
1 Laborer for 2 days @ Php 350.00 Php 700.00
Cost of Labor Php 2,900.00
ITEM VI CARPENTRY WORKS
A. Materials
2 set Doors - 90 x 210cm - Solid Panel Door @ Php 6,500.00 Php 13,000.00
1 set Doors - 80 x 210cm - Solid Panel Door @ Php 6,000.00 Php 6,000.00
2 set Doors - 90 x 210cm - Solid Panel Door with Glass @ Php 10,500.00 Php 21,000.00
20 set Hinges @ Php 210.00 Php 4,200.00
5 set Door Knob @ Php 500.00 Php 2,500.00
Cost of Materials Php 46,700.00
B. Labor
1 Foreman for 7 days @ Php 600.00 Php 4,200.00
2 Carpenter for 7 days @ Php 500.00 Php 7,000.00
4 Laborer for 7 days @ Php 350.00 Php 9,800.00
Cost of Labor Php 21,000.00

ITEM VII PAINTING WORKS

 A. Drywall Painting A= 241 sq.m.
a. Materials
25 gal Skimcoat @ Php 700.00 Php 17,500.00
10 gal Primer @ Php 750.00 Php 7,500.00
10 gal Putty (Spot) @ Php 750.00 Php 7,500.00
17 gal Topcoat @ Php 850.00 Php 14,450.00
1 set Brush, sand paper, tray, roller, masking tape @ Php 4,000.00 Php 4,000.00
Cost of Materials Php 50,950.00
B. Labor
1 Foreman for 9 days @ Php 600.00 Php 5,400.00
3 Paintor for 9 days @ Php 500.00 Php 13,500.00
2 Laborer for 9 days @ Php 350.00 Php 6,300.00
Cost of Labor Php 25,200.00
B. Ceiling Painting A= 120 sq.m.
a. Materials
9 gal Primer @ Php 750.00 Php 6,750.00
11 gal Topcoat @ Php 850.00 Php 9,350.00
1 set Brush, sand paper, tray, roller, masking tape @ Php 4,000.00 Php 4,000.00
Cost of Materials Php 20,100.00
B. Labor
1 Foreman for 6 days @ Php 600.00 Php 3,600.00
2 Paintor for 6 days @ Php 500.00 Php 6,000.00
3 Laborer for 6 days @ Php 350.00 Php 6,300.00
Cost of Materials Php 15,900.00
ITEM VIIIELECTRICAL WORKS
A. Materials
36 set 10W Recessed Pinlight Daylight @ Php 450.00 Php 16,200.00
18 set Outlets - 3gang @ Php 250.00 Php 4,500.00
3 set Switches - 2 gang @ Php 170.00 Php 510.00
3 set Switches - 3 gang @ Php 200.00 Php 600.00
3 box THHN Stranded Wire #12 @ Php 3,600.00 Php 10,800.00
3 box THHN Stranded Wire #14 @ Php 2,800.00 Php 8,400.00
16 set Utility Box, Octagonal Box @ Php 120.00 Php 1,920.00
15 set Electrical Tape @ Php 60.00 Php 900.00
Cost of Materials Php 43,830.00
B. Labor
1 Foreman for 8 days @ Php 600.00 Php 4,800.00
2 Electrician for 8 days @ Php 500.00 Php 8,000.00
3 Laborer for 8 days @ Php 350.00 Php 8,400.00
Cost of Materials Php 21,200.00
ITEM IX PLUMBING WORKS
A. Materials
2 set Kitchen Sink @ Php 2,500.00 Php 5,000.00
2 set Faucet @ Php 680.00 Php 1,360.00
1 set Water Supply System - laying and piping @ Php 1,200.00 Php 1,200.00
Cost of Materials Php 7,560.00
B. Labor
1 Foreman for 3 days @ Php 600.00 Php 1,800.00
1 Plumber for 3 days @ Php 500.00 Php 1,500.00
2 Laborer for 3 days @ Php 350.00 Php 2,100.00
Cost of Materials Php 5,400.00

SUMMARY
A. DIRECT COST
A.1. Materials Requirement Php 313,754.00
A.2. Labor Requirement 161,050.00
Total Direct Cost Php 474,804.00

B. INDIRET COST
B.1. O.C.M. (12% of DC) Php 56,976.48
B.2. Contractor Profit (10% of DC) 47,480.40
B.3. Contractor Tax 7% (DC + OCM + Profit) 40,548.26
B.4. Pre - Engineering Supervision 2,408.43
Total Indirect Cost Php 147,413.57
Total Estimated Project Cost Php 622,217.57
 Prepared by: Checked by:

VICENT JOHN A. PAREDES OSCAR JAN M. MASILLONES

Draftsman Engineering Assistant

Recommended by: Approved:

ROLAN M. AGUANTA KATRINA JOY ORENCIA

Municipal Engineer - OIC Municipal Mayor
294,214.00
 12.000%

40,548.26
6,162.01

271,000.00