Republic of the Philippines

Bangsamoro Autonomous Region in Muslim Mindanao

Province of Lanao del Sur
MUNICIPALITY OF LUMBAYANAGUE

PROGRAM OF WORK/BUDGET COST

FOR INFRASTRUCTURE
Project ID No. : 1001-14-H-000000 Project Duration : 150 Calendar Days
Name of Project : CONSTRUCTION OF TRADING POST ( PUBLIC MARKET)
Location : Cabasaran, Lumbayanague, Lanao del Sur
Appropriation : P 11,000,000.00 Length : 40.000 m.
Source of Fund : PRDP Width : 16.000 m.
Classification : BUILDING CONSTRUCTION : m.
Dimension : (As Programmed) : - (As Programmed)
Scope of Work :
DESCRIPTION OF % OF EQUIPMENT PERSONNEL
WORK TO
BE DONE TOTAL DESCRIPTION Needed Available DESCRIPTION Needed Available
Bagger Mixer 2 2.00 Foreman 1 1
BarCutter 1 1.00 Skilled Worker 10 10
Bar Bender 1 1.00 Unskilled Worker 15 15
Concrete virator 1 1.00
TOTAL
ESTIMATED COST OF PROPOSED WORK
SPECS DIRECT COST ADJUSTED
DESCRIPTION UNIT QUANTITY
ITEM NO. TOTAL UNIT COST UNIT COST
OTHER GENERAL REQUIREMENTS
1 Mobilization/Demobilization lot 1.00 12,400.00 12,400.000 12,772.00
2 Temporary Facilities lot 1.00 49,618.00 49,618.000 51,106.54
3 Occupational safety and health lot 1.00 428,380.00 428,380.000 449,799.000
SUB-TOTAL 490,398.00
ESTIMATED COST OF PROPOSED WORK
SPECS DIRECT COST ADJUSTED
DESCRIPTION UNIT QUANTITY
ITEM NO. TOTAL UNIT COST UNIT COST
Other
4 Earthworks Works Cu.M. 405.86 483,809.00 1,192.059 1,227.821
5 Termites Control Works sq.m 650.00 32,500.00 50.000 51.50
6 FORMS AND SCAFOLDING WORKS lot 1.00 330,302.50 330,302.500 340,211.58
7 Concrete and Rebars Works lot 1.00 2,305,572.40 2,305,572.400 2,374,739.57
8 Masonry Works sq.m 120.00 195,675.00 1,630.625 1,679.54
9 Fabricated Materials and Hardwares lot 1.00 959,800.00 959,800.000 988,594.00
10 Finishing Works sq.m 452.36 347,500.00 768.193 791.24
11 Roof and Framing Works lot 1.00 2,497,515.00 2,497,515.000 2,572,440.45
12 Painting Works sq.m 819.55 271,386.00 331.140 341.07
13 Electrical Works lot 1.00 307,503.00 307,503.000 316,728.09
14 Plumbing Sanitary Works lot 1.00 422,427.00 422,427.000 435,099.81
SUB-TOTAL 8,153,989.90
TOTAL ESTIMATED DIRECT COST (EDC) 8,644,387.90
BREAKDOWN OF ESTIMATED % of o Total Estimated Direct Cost (EDC) P 8,644,387.90
EXPENDITURES Total B. Quality Control P
(1) Labor P 1,819,242.00 15.77 % C. Project Superintendence P
(2) Materials P 6,632,551.50 57.49 % D. Total Direct Cost P
(3) Equipment P 192,594.40 1.67 % E. Construction Contingencies P
(4) Const. Contingencies P - F. P. D. E. P
(5) P.D.E. P G. Overhead Cont. Misc. 7.0% of DC P 605,107.15
(6) Overhead Cont. Misc. P 605,107.15 5.24 % H. Contractor's Profit 8.0% of DC P 691,551.03
(7) Contractor's Profit P 691,551.03 5.99 % I. V.A.T. 12.0% of DC+IDC P 1,192,925.53
(8) V. A. T. P 1,192,925.53 10.34 % J. Eng'g.& Adm.Overhead 3.5% of Alloc. P 403,822.80
(9) Eng'g.& Adm.Overhead P 403,822.80 3.50 % K. R. R. O. W. P -
(10) R. R. O. W. P 0.00 % L. Total Estimated Cost P 11,537,794.42
(11) TOTAL P 11,537,794.42 100.0 % M. Say P 11,537,794.42

Prepared by:

Submitted By:

ABDUL HAKEEM L. DIMAPINTO SALAMONA L. ASUM

Municipal Engineer Municipal Mayor
 74,517.83
85,881.78
12,627.10

Major Equipment:
Bulldozer D65A-8 w/ Accessories
Backhoe 0.8cu.m. w/ Accessories
Payloader LX80-2C,1.50 cu.m.
Backhoe 0.8cu.m. w/ Accessories
Vibratory Roller,10mt
Concrete Batch Plant, 30 cu.m.
Transit Mixer, 5cu.m.
Dump Truck,10cu.m.
Water Truck, 1000 gals
0.12 Stake Truck ; Delivery Truck
Concrete Paver, Slipform
Minor Equipment:
Concrete Screeder ; Concrete Vibrator
1.50 1-Bagger Mixer ; Plate Compactor
0.03 Bar Cutter ; Bar Bender
Set of Traffic Safety Devices
1-Bagger Mixer ; Plate Compactor
Bar Cutter ; Bar Bender
Set of Traffic Safety Devices
Project Manager
Project Engineer
Quantity Engineer
Survey Engineer
Materials Engineer
Laboraty Technician
Foreman
Skilled Personnel
Unskilled Personnel
Service Driver
Security Personnel
Traffic Supervisor
First Aider

8,451,793.50
-192,594.40

(0.00) -
 Name of Project : CONSTRUCTION OF TRADING POST ( PUBLIC MARKET)
Location : CABASARAN, LUMBAYANAGUE, LANAO DEL SUR
BREAKDOWN AND DETAILED COST ESTIMATES

ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

I Mobilization/Demobilization 1.00 lot

B. Labor: 2,400.00
1 Construction Foreman 2.00 days 600.00 1,200.00
2 Unskilled 2.00 days 300.00 1,200.00
P
C. Equipment: 10,000.00
2 Dump Truck 2.00 days 2,500.00 10,000.00
P

Total Direct Cost of Item 12,400.00

Unit Cost
OCM (3%) 372.00
Total Item Cost P 12,772.00
Adjusted Unit Cost P 12,772.00

II Temporary Facilities 1.00 lot

A. Materials: 34,918.00
Coco Lumber 1000 bd.ft. 22.00 22,000.00
1/4" thl Ord. Plywood 20 pc. 325.00 6,500.00
32" x 12ft. Corrugated G.I. Sheet 14 pc. 320.00 4,480.00
Umbrella Nails 5 kgs. 80.00 400.00
CW Nails (assorted) 10 kgs. 75.00 750.00
Vulca Seal 2 lit. 394.00 788.00
P
B. Labor: 14,700.00
1 Construction Foreman 7.00 days 600.00 4,200.00
2 Skilled 7.00 days 450.00 6,300.00
2 Unskilled 7.00 days 300.00 4,200.00
P

Total Direct Cost of Item 49,618.00

Unit Cost 49,618.00
OCM (3%) 1,488.54
Total Item Cost P 51,106.54
Adjusted Unit Cost P 51,106.54

III Occupational Safty and helath 1.00 lot

Item SPL - 1 Personal Protective Equipment 150.00 md

A. Materials: 116,100.00
Safety Helmet 30.00 pcs 1,250.00 37,500.00
Safety Shoes / Rubber Boots 30.00 pcs 2,500.00 75,000.00
Working Gloves 30.00 pcs 120.00 3,600.00
P
B. Labor: 117,000.00
1 Partime Safety Practitioner 180.00 md 650.00 117,000.00
P

3
 Total Direct Cost of Item 233,100.00
Unit Cost -
OCM (3%)
Total Item Cost P 233,100.00
Adjusted Unit Cost P 1,554.00

Item SPL - 2 Safety and Health Personnel 150.00 md

A. Materials: 15,680.00
First Aide Kit & Medicines 1.00 lot 15,680.00 15,680.00
P
B. Labor: 165,000.00
1 Partime Safety Practitioner 150.00 md 650.00 97,500.00
1 First Aider 150.00 md 450.00 67,500.00
P

Total Direct Cost of Item 180,680.00

Unit Cost 1,204.53
OCM (3%) 5,420.40
Total Item Cost P 186,100.40
Adjusted Unit Cost P 1,240.67

Item SPL - 3 Signages and Barricades 4.00 sets

A. Materials: 14,000.00
Signages 4.00 sets 3,500.00 14,000.00
P
B. Labor: 600.00
2 Unskilled 1.00 day 300.00 600.00
P

Total Direct Cost of Item 14,600.00

Unit Cost 3,650.00
OCM (3%)
Total Item Cost P 18,250.00
Adjusted Unit Cost P 4,562.50

IV Earthworks Works 405.86 cu.m

Item 803 STRUCTURE EXCAVATION 35.26 m³

B. Labor: 72,000.00
1 Construction Foreman 20.00 days 600.00 12,000.00
10 Unskilled 20.00 days 300.00 60,000.00
P

Total Direct Cost of Item 72,000.00

Unit Cost 2,041.97
OCM (3%) 2,160.00
Total Item Cost P 76,201.97
Adjusted Unit Cost P 2,161.15

Item 804(a) 29.65 m³

B. Labor: 33,000.00

4
 1 Construction Foreman 11.00 days 600.00 6,600.00
8 Unskilled 11.00 days 300.00 26,400.00
P

Total Direct Cost of Item 33,000.00

Unit Cost 1,112.98
OCM (3%) 990.00
Total Item Cost 8254965.05 P 33,990.00
Adjusted Unit Cost 8314965.05 P 1,146.37

Item 804(b) Gravel Bedding 15.65 m³

A. Materials: 21,597.00
Gravel Bedding 18.00 m³ 1,200.00 21,597.00
P
B. Labor: 14,400.00
1 Construction Foreman 8.00 days 600.00 4,800.00
4 Unskilled 8.00 days 300.00 9,600.00
P
C. Equipment: 7,872.00
1 Plate Compactor 8.00 days 984.00 7,872.00
P

Total Direct Cost of Item 43,869.00

Unit Cost 2,803.13
OCM (3%) 1,316.07
Total Item Cost P 45,185.07
Adjusted Unit Cost P 2,887.22

Item 804(c) Embankment 325.30 m³

A. Materials: 260,240.00
Embankment materials 325.30 m³ 800.00 260,240.00
P
B. Labor: 54,000.00
1 Construction Foreman 18.00 days 600.00 10,800.00
8 Unskilled 18.00 days 300.00 43,200.00

C. Equipment: 20,700.00
1 Plate Compactor 18.00 days 1,150.00 20,700.00
P

Total Direct Cost of Item 334,940.00

Unit Cost 1,029.63
OCM (3%) 10,048.20
Total Item Cost P 344,988.20
Adjusted Unit Cost P 1,060.52

V Termites Control Works 650 m²

A. Materials: 32,500.00
Soil Poisoning 650 m² 50.00 32,500.00
P

5
 Total Direct Cost of Item 32,500.00
Unit Cost 50.00
OCM (3%) 975.00
Total Item Cost P 33,475.00
Adjusted Unit Cost P 51.50
VI FORMS AND SCAFOLDING WORKS 1.00 lot

A. Materials: 221,552.50
1/2 thick ordinary Plywood 50.00 pcs 550.00 27,500.00
Coco Lumber ( forms&Scaff) 7,569.00 bd.ft 22.50 170,302.50
C.W Nails 250.00 kgs 95.00 23,750.00

B. Labor: 108,750.00
1 Construction Foreman 25.00 days 600.00 15,000.00
3 Skilled 25.00 days 450.00 33,750.00
8 Unskilled 25.00 days 300.00 60,000.00

Total Direct Cost of Item 330,302.50

Unit Cost 330,302.50
OCM (3%) 9,909.08
Total Item Cost P 340,211.58
Adjusted Unit Cost P 340,211.58

VII Concrete and Rebars Works 1.00 lot

Item 404 REINFORCING STEEL BAR 12,500.00

A. Materials: 1,710,550.00
Assorted sizes Steel bar 12,500.00 kgs 95.00 1,187,500.00
tie wire 150.00 kgs 95.00 14,250.00
cement 1,200.00 bgs 260.00 312,000.00
sand 48.00 cu.m 1,200.00 57,600.00
gravel 96.00 cu.m 1,450.00 139,200.00

P
B. Labor: 441,000.00
1 Construction Foreman 60.00 days 600.00 36,000.00
7 Skilled 60.00 days 450.00 189,000.00
12 Unskilled 60.00 days 300.00 216,000.00

C. Equipment: 154,022.40
1 Bar Cutter 60.00 days 1,376.00 82,560.00
1 Bar Bender 60.00 days 1,191.04 71,462.40
2 bagger mixer 60.00 days 1,500.00 180,000.00
P

Total Direct Cost of Item 2,305,572.40

Unit Cost 184.45
OCM (3%) 69,167.17
Total Item Cost P 2,374,739.57

6
 Adjusted Unit Cost P 2,374,739.57

VIII Masonry Works

Item 506(1)A 120.00 sq.m

A. Materials: 109,275.00
Portland Cement 125.00 bags 255.00 31,875.00
Washed Sand 45.00 cu.m 1,000.00 45,000.00
CHB 4" 1,800.00 pcs 18.00 32,400.00

B. Labor: 86,400.00
1 Construction Foreman 18.00 days 600.00 10,800.00
4 Skilled 18.00 days 450.00 32,400.00
8 Unskilled 18.00 days 300.00 43,200.00

Total Direct Cost of Item 195,675.00

Unit Cost 1,630.63
OCM (3%) 5,870.25
Total Item Cost P 201,545.25
Adjusted Unit Cost P 1,679.54

VIX Fabricated Materials and Hardwares 1.00 Lot

A. Materials: 887,800.00
Item 1006(a) 1 LOT STEEL ROLL UP DOORS 1.00 LOT 652,600.00 652,600.00
Mahagany Jamb with Fixed Clear Glass Transom (D-1)
Item 1006(b) 1 LOT STAINLESS RAILINGS 1.00 LOT 235,200.00 235,200.00

B. Labor: 72,000.00
1 Construction Foreman 15.00 days 600.00 9,000.00
4 Skilled 15.00 days 450.00 27,000.00
8 Unskilled 15.00 days 300.00 36,000.00

Total Direct Cost of Item 959,800.00

Unit Cost 959,800.00
OCM (3%) 28,794.00
Total Item Cost P 988,594.00
Adjusted Unit Cost P 988,594.00

X Finishing Works 452.36 sq.m

A. Materials: 271,000.00
Item 1021(c) Plain Cement Finish with floor hardene 452.36 m2
Item 1021(c-2) Non-skid Cement Floor Finish w/ 6mm 6.73 m2

Portland Cement 650.00 bags 260.00 169,000.00

Washed Sand 85.00 cu.m 1,200.00 102,000.00

7
 B. Labor: 76,500.00
1 Construc 15.00 days 600.00 9,000.00
6 Skilled 15.00 days 450.00 40,500.00
6 Unskilled 15.00 days 300.00 27,000.00

Total Direct Cost of Item 347,500.00

Unit Cost 768.19
OCM (3%) 10,425.00
Total Item Cost P 357,925.00
Adjusted Unit Cost P 791.24

XII Roof and Framing Works 1.00 lot

A. Materials: 2,107,515.00

Item 1013 Pre-painted Metal Sheets (0.50mm Total Coated)

Item 403(a)+ Steel Trusses and Lateral Struts
Item 403(b) Purlins and channel Beam
Item 403(b) Purlins (Ceiling Support)
Item 403(c) Angular Base Plate
Item 404(a) Sag Rod
Item 404(b) Cross Bracing
SPL 905 Turn Buckle 68.00 each 450.00 30,600.00

Prepainted Roofing 1,250.00 l.m 589.00 736,250.00

Assorted Roofing Accesosries 1.00 lot 105,665.00 105,665.00
50MMX50MMX6MManglebar 8,500.00 kg 95.00 807,500.00
65mm x 65mm x 6mm Angle Bar (Web Member) 4,500.00 kg 95.00 427,500.00

B. Labor: 390,000.00
1 Construction Foreman 50.00 days 600.00 30,000.00
8 Skilled 50.00 days 450.00 180,000.00
12 Unskilled 50.00 days 300.00 180,000.00

Total Direct Cost of Item 2,497,515.00

Unit Cost 2,497,515.00
OCM (3%) 74,925.45
Total Item Cost P 2,572,440.45
Adjusted Unit Cost P 2,572,440.45

XIII Painting Works 819.55 sq.m

A. Materials: 177,144.00

Item 1032 (a-1) Masonry Painting 659.55 sq.m

Item 1032 (a-3) Metal Painting 160.00 sq.m

Primer Paint 65.00 gal 650.00 42,250.00

Latex Gloss Paint 65.00 gal 820.00 53,300.00
Flat Wall Enamel Paint 45.00 gal 650.00 29,250.00
QDE Flatwall 45.00 gal 650.00 29,250.00

8
 Lacquer Putty 20.00 gal 800.00 16,000.00
Paint Thinner 12.00 can 320.00 3,840.00
Paint Brush 2" 6.00 pc 50.00 300.00
Paint Brush 4" 6.00 pc 65.00 390.00
Masking Tape 12.00 roll 60.00 720.00
Roller Brush w/ Tray 4.00 pc 125.00 500.00
Sand Paper (Assorted) 8.00 dozen 168.00 1,344.00

B. Labor: 94,242.00
1 Construction Foreman 25.00 days 507.68 12,692.00
5 Skilled 25.00 days 367.92 45,990.00
5 Unskilled 25.00 days 284.48 35,560.00

Total Direct Cost of Item 271,386.00

Unit Cost 331.14
OCM (3%) 8,141.58
Total Item Cost P 279,527.58
Adjusted Unit Cost P 341.07

XIV Electrical Works 1.00 lot

A. Materials: 267,003.00

Item 1100 Conduits, Boxes and Fitting 1.00 lot

Item 1101 Wires and Wiring Devices 1.00 lot
Item 1102(a) Lighting Fixtures 1.00 lot
Item 1102(b) Panel Board and Cabinets 1.00 lot
Item 1102(c) Fire Alarm System 1.00 lot

2- Spool Secondary Rack (HD) 1.00 set 245.00 245.00

40mmø Service Entrance Cap w/ RSC Pipe 1.00 set 450.00 450.00
Porcelain Receptacle 45.00 pcs 25.00 1,125.00
32mmø RSC Pipe 250.00 mtrs 30.00 7,500.00
25mmø RSC Pipe 250.00 mtrs 30.00 7,500.00
20mmø RSC Pipe 180.00 mtrs 30.00 5,400.00
4" x 4" Plastic Junction Box 125.00 pcs 34.00 4,250.00
2" x 4" Plastic Utility Box 125.00 pcs 32.00 4,000.00
16mmø x 2.40m Copper Weld Ground Rod 1.00 pc 16.00 16.00
Solvent Cement 15.00 pcs 45.00 675.00
3.5mm² THHN Stranded Copper Wire 25.00 box 1,500.00 37,500.00
3.5mm² TW Stranded Copper Wire 25.00 box 1,400.00 35,000.00
5.5mm² THHN Stranded Copper Wire 65.00 mtrs 38.00 2,470.00
5.5mm² TW Stranded Copper Wire 65.00 mtrs 38.00 2,470.00
8mm² THHN Stranded Copper Wire 65.00 mtrs 48.00 3,120.00
14mm² THHN Stranded Copper Wire 65.00 mtrs 60.00 3,900.00
Electrical Tape Big 20.00 pcs 35.00 700.00
2 x 40 Watts Fluorescent Lighting Fixtures Box Type 50.00 sets 1,200.00 60,000.00
Fixtures Box Type w/ Canopy Base -
and Stem 1.5 ft. (450mm) Length -
similar to AMCO AP-1113 or -
approved equal -
2 x 40 Watts Fluorescent Lighting Fixtures, Box Type 20.00 sets 1,300.00 26,000.00
Fixtures, Box Type -
1 x 40 Watts Fluorescent Lighting Fixtures, 18.00 pcs 308.00 5,544.00

9
 18 Watts CFL w/ Medium Base 16.00 pcs 160.00 2,560.00
1 Gang Switch Set 60.00 pcs 96.00 5,760.00
2 Gang Switch Set 12.00 pcs 132.00 1,584.00
1 Gang 3-way Switch Set 4.00 pcs 178.00 712.00
2 Gang 3-way Switch Set 2.00 pcs 178.00 356.00
1 Gang Outlet Set w/ Ground 12.00 pcs 150.00 1,800.00
2 Gang Outlet Set w/ Ground 12.00 pcs 170.00 2,040.00
2 Gang Outlet Set (Weather Proof) 2.00 pcs 170.00 340.00
Fire Alarm Control Panel 1.00 set 5,500.00 5,500.00
Fire Alarm Bell 4.00 sets 2,000.00 8,000.00
40 Ampere Frame Panel Board w/ 6 Branches Flush Mo 3.00 set 900.00 2,700.00
6 Branches Flush Mounted, Nema 1, -
w/ Ground Termal, 240 V -
50 Ampere Frame Panel Board w/ 8 Branches Flush Mo 3.00 set 900.00 2,700.00
8 Branches Flush Mounted, Nema 1, -
w/ Ground Termal, 240 V -
100 Ampere Frame Flush Mounted, Nema 1, w/ Groun 3.00 set 682.00 2,046.00
Nema 1, w/ Ground Termal, 240 V -
15 Ampere Mini Circuit Breaker 12.00 pcs 320.00 3,840.00
20 Ampere Mini Circuit Breaker 12.00 pcs 320.00 3,840.00
30 Ampere Mini Circuit Breaker 12.00 pc 320.00 3,840.00
40 Ampere Mini Circuit Breaker 12.00 pc 320.00 3,840.00
50 Ampere Mini Circuit Breaker 12.00 pc 320.00 3,840.00
70 Ampere Mini Circuit Breaker 12.00 pc 320.00 3,840.00

B. Labor: 40,500.00
1 Construction Foreman 15.00 days 600.00 9,000.00
1 Electrician 15.00 days 600.00 9,000.00
2 Skilled 15.00 days 450.00 13,500.00
2 Unskilled 15.00 days 300.00 9,000.00

Total Direct Cost of Item 307,503.00

Unit Cost 307,503.00
OCM (3%) 9,225.09
Total Item Cost P 316,728.09
Adjusted Unit Cost P 316,728.09

XV Plumbing Sanitary Works 1.00 Lot

A. Materials: 385,677.00

Item 1001 Sewer Line Works 1.00 lot

Item 1002.3.2 Cold Waterline Works 1.00 lot
Item 1002.2.8 Downspout/ Storm Drainage 1.00 lot
Item 1002.2.5 Sanitary Fixtures 1.00 lot
Item SPL-7 Septic Vault "Type E" 1.00 lot 67,500.00 67,500.00
Item SPL-8 Catch Basin 26.00 lot 2,000.00 52,000.00

101mm PVC Cleanout w/ Plug & Sealing Ring 20.00 pc 60.00 1,200.00
Floor Drain 12.00 pc 185.00 2,220.00
Lavatory (American Standard) incl. Fittings and 8.00 pc 6,810.00 54,480.00
incl. Fittings and Accessories - 0.00 - -
Water Closet (Aerican Standard incl. Fittings an 8.00 pc 8,500.00 68,000.00

10
 incl. Fittings and Accessories 1.00 lot 5,000.00 5,000.00
PVC P-Trap w/ Plug & Sealing Ring 12.00 pc 60.00 720.00
PVC 45⁰ (3mm bend x 101mm) 20.00 pc 82.00 1,640.00
PVC 45⁰ (Single Branch, Wye 101mm x 101mm 7.00 pc 101.00 707.00
PVC 45⁰ (3mm bend x 50mm) 14.00 pc 82.00 1,148.00
PVC Tee 50mm 16.00 pc 50.00 800.00
PVC Tee 101mm 8.00 pc 95.00 760.00
Sink 8.00 pc 2,000.00 16,000.00
PVC Concentric Bushing Reducer (101mm x 76 3.00 pc 60.00 180.00
(101mm x 76mm) - 0.00 - -
PVC 45⁰ (3mm x 76mm) 6.00 pc 32.00 192.00
PVC 90⁰ (3mm x 50mm) 14.00 pc 51.00 714.00
G.I. Reducer (38mm) 14.00 pc 40.00 560.00
G.I. Elbow (25.40mm) 38.00 pc 40.00 1,520.00
G.I. Tee (25.40mm) 16.00 pc 50.00 800.00
G.I. Pipe (38mm) 6.00 pc 1,500.00 9,000.00
G.I. Pipe (25.40mm) 6.00 pc 921.00 5,526.00
PVC Pipe (101mm) 65.00 pc 850.00 55,250.00
PVC Pipe (50mm) 36.00 pc 292.00 10,512.00
PVC Pipe (75mm) Down Spout 49.00 pc 435.00 21,315.00
PVC Pipe (25mm) Drain Pipe 2.00 pc 175.00 350.00
Bronze Faucet 12.00 pc 220.00 2,640.00
Gate Valve 25mmø 6.00 pc 300.00 1,800.00
Water Meter 2.00 pc 994.00 1,988.00
Solvent 15.00 can 65.00 975.00
Teplon Tape 6.00 roll 30.00 180.00

B. Labor: 36,750.00
1 Construction Foreman 15.00 days 650.00 9,750.00
2 Skilled 15.00 days 450.00 13,500.00
3 Unskilled 15.00 days 300.00 13,500.00

Total Direct Cost of Item 422,427.00

Unit Cost 422,427.00
OCM (3%) 12,672.81
Total Item Cost P 435,099.81
Adjusted Unit Cost P 435,099.81

Prepared by: Submitted By:

Salamona L. Asum
Abdulhakeem Dimapinto Municipal Mayor
Municipal Engineer

11
 #REF! -52.7111400003

12,400.00 LABOR SPL EQUIPMENT MATERIAL OCM

1,946,322.56 #REF! 596,439.60 #REF! 245,658.43
1,534,242.00 182,594.40 #REF! 251,486.00
SPL 282,600.00 #REF!
Total
labor #REF!
#REF!
E

49,618.00

labor

428,380.00

12
 spl

spl

spl

483,809.00

labor

13.49

13
 labor

labor

labor

32,500.00

14
 8,644,387.90
522.00

330,302.50

labor

Err:520

0.00 M

labor

15
Err:520

Cement mortar based on no. of chb

CHB 6" class A no. of chb
cement 0.0982 Err:520 Err:520
sand 0.0053 Err:520 Err:520
CHB 4"
M cement 0.0411 Err:520 Err:520
sand 0.0022 Err:520 Err:520
Cement Plaster
cement 0.164 502.61 82.42804
sand 0.017 502.61 8.54437
labor Cement Plaster
cement 0.164 148.74 24.39336
sand 0.017 148.74 2.52858

959,800.00

labor

347,500.00

Cement Plaster
sand 0.017 2,280.66 38.77122
Cement Plaster
M

16
 labor

2,497,515.00

spl

1,944.00

labor

998.40

271,386.00

17
 M

labor

307,503.00

18
 M

labor

422,427.00

0.00

spl
spl

19
 M

labor

20
 PURCHASE REQUEST
DPWH-ARMM, LANAO DEL SUR FIRST ENGINEERING DISTRICT
(Agency)

PR No.:__________ Date:__________
Department: DPWH-ARMM SAI No.: _________ Date:__________
Section: CONSTRUCTION ALOBS No.________ Date:__________

Stock Estimated
Quantity Unit of Issue Item Description EstimatedCost
No. Unit Cost
493.00 sq.m. Soil Poisoning 20.00 9,860.00
85.00 cu.m. Gravel Bedding 1400.00 119,000.00
52,842.26 kgs Deformed Steel Bars, Grade 40 50.00 2,642,112.90
308.00 kgs No. 16 G.I. Tie Wire 75.00 23,100.00
3,934.00 bag Premium Cement 260.00 1,022,840.00
256.00 cu.m. Washed Sand 1200.00 307,200.00
293.00 cu.m. Washed Gravel 1400.00 410,200.00
492.00 pc 1/2" thk. Ordinay Plywood 550.00 270,600.00
15,335.00 bd.ft. Coco Lumber 16.00 245,360.00
328.00 kg CW Nails (assorted) 75.00 24,600.00
1,435.00 pc 4" CHB 15.00 21,525.00
10,050.00 pc 6" CHB 20.00 212,800.00 11800
5,337.74 kg 75mm x 75mm x 6mm Angle Bar (T&B) 47.00 250,873.69
1,835.70 kg 65mm x 65mm x 6mm Angle Bar (Web Member) 47.00 86,277.90
2,428.81 kg 50mm x 50mm x 6mm Angle Bar (Web Member) 47.00 114,154.16
663.69 kg 150mm x 65mm x 2.0mm LC-Purlins 47.00 31,193.43
133.03 kg 50mm x 100mm x 6mm Angle Bar (Cleats) 47.00 6,252.58
71.30 kg 16mm x 350mm Anchor Bolts w/ nuts Washers 47.00 3,350.91
19.09 kg 12mm x 260mm Anchor Bolts w/ nuts Washers 47.00 897.32
398.01 kg 16mmø Steel Plain Round Bar Cross Bracing w/ Turn Buckle 47.00 18,706.56
56.48 kg 260mm x 150mm x 6mm Gusset Plate 47.00 2,654.56
182.15 kg 300mm x 300mm x 6mm Gusset Plate 47.00 8,560.96
200.06 kg 260mm x 260mm x 6mm Gusset Plate 47.00 9,402.63
122.38 kg 500mm x 400mm x 6mm Gusset Plate 47.00 5,751.95
54.18 kg 223mm x 456mm x 6mm Gusset Plate 47.00 2,546.65
54.18 kg 75mm x 506mm x 6mm Gusset Plate 47.00 2,546.65
114.74 kg 322mm x 619mm x 6mm Gusset Plate 47.00 5,392.69
114.74 kg 252mm x 698mm x 6mm Gusset Plate 47.00 5,392.69
122.54 kg 12mmø Sag Rod 47.00 5,759.57
496.19 kg 400mm x 400mm x 12mm Base Plate 47.00 23,320.84
251.53 kg 19mm Square Bar 47.00 11,822.00
473.09 kg 10mmø RSB x 6m (Fascia Frame) 40.00 18,923.52
363.30 kg 25mm x 25mm x 6mm Angle Bar (Fascia Frame) 40.00 14,532.00
4.00 pc 50mmø G.I. Pipe, sch. 40 (Handrail) 560.00 2,240.00
6.00 kg 38mm x 6mm Stainless Pipe (Ramp & Toilet) 3100.00 18,600.00
4.00 kg 32mm x 6mm Stainless Pipe (Ramp & Toilet) 2800.00 11,200.00
50.00 kg Welding Rod 135.00 6,750.00
3.00 set Oxy-Acetelyne 2800.00 8,400.00
12.00 gal Zinc Chromate Paint 600.00 7,200.00
3.00 gal Paint Thinner 290.00 870.00
4.00 pc Paint Brush 60.00 240.00
607.07 sq.m. 40mm thk (Base Metal) Pre-painted Long Span G.I. Roofing Sheets 310.00 188,191.70
2.00 lit. Vulca Seal 394.00 788.00
2,599.00 pc 6mmø J-bolts w/ neoprene gasket 5.00 12,995.00
45.00 lin.m. 0.60mm thk. (Base Metal) Pre-painted Pre-formed Ridge Roll 180.00 8,100.00
93.00 lin.m. 0.60mm thk. (Base Metal) Pre-painted G.I. Cutter 180.00 16,740.00
119.00 lin.m. 0.60mm thk. (Base Metal) Pre-painted G.I. Flashing Sheets 180.00 21,420.00
14.00 pc 1/4" Hardeflex Board 480.00 6,720.00
670.00 pc Teckscrew 3.00 2,010.00
2.00 box Blind Rivets 500.00 1,000.00
179.00 pc 4.5mm x 1.2 x 2.4m Fiber Cem. Ceiling Board 475.00 85,025.00
30.00 pc 100mm x 50mm x 12mm x 2mm thk LC-Channel 1225.00 36,750.00
89.00 pc 12mm x 38mm x 5m x 0.8mm Carrying Channel 87.58 7,794.62
178.00 pc 12mm x 38mm x 5m x 0.8mm Metal Double 87.58 15,588.92
196.00 pc 19mm x 50mm x 5m x 0.5mm Metal Double 75.00 14,700.00
274.00 pc Rod Suspension Hanger w/ Adjustment Spring 50.00 13,700.00
10,500.00 pc Hardicrew 0.50 5,250.00
224.00 pc 50mm x 50mm x 5mm Wall Angle 95.00 21,280.00
11.00 bd.ft. 25mm x 75mm Wooden Frame S4S 50.00 550.00
7.00 bd.ft. 25mm x 25mm Wood Vent S4S 50.00 350.00
40.00 bd.ft. 2" x 2" Lauan 50.00 2,000.00
10.00 m. Screen (Chicken Wire) 26.00 260.00
15.00 pc 1/4" Lawanit (Blackboard) 280.00 4,200.00
11.00 pc 1/4" thl Ord. Plywood 325.00 3,575.00
17.00 bd.ft. 1" x 2" x 12' Lauan (Blackboard Frame) 48.00 816.00
24.00 gal Wood Preventive, Brown 900.00 21,600.00
4.00 gal Slating Paint 308.00 1,232.00
6.00 pc 10mm Machine Bolt 50.00 300.00
27.00 kg C.W. Nails 75.00 2,025.00
16.00 set 2.10m x 0.90m Tanguile Panel Door w/ 0.30m Clear Glass Transum 10000.00 160,000.00
2.00 set 2.10m x 0.90m Hollow Core Flush Type Swing Door for C.R. 3000.00 6,000.00
2.00 set 2.10m x 0.80m Hollow Core Flush Type Swing Door for C.R. 2800.00 5,600.00
3.00 set 1.20m x 0.60m Hollow Core Flush Type Swing Door for C.R. 1500.00 4,500.00
2.00 set 2.10m x 0.70m Hollow Core Flush Type Swing Door for C.R. 2600.00 5,200.00
25.00 set 50mm x 150mm Hardwood Wooden Jambs 1500.00 37,500.00
86.00 pc 3.5" x 3.5" Door Hinges (Pref. Stanley or Equiv.) 165.00 14,190.00
8.00 set Barrel Bolts 30.00 240.00
22.00 set Door Knob 850.00 18,700.00
2.5m x 1.20m x 5mm thk Jalousie Window w/ Clear Glass
18.00 set 3500.00 63,000.00
 2.5m x 1.20m x 5mm thk Jalousie Window w/ Clear Glass
18.00 set 3500.00 63,000.00
Blades on Standard Jalouplus Casing and Fixed Clear Glass
Transum
1.4m x 1.20m x 5mm thk Jalousie Window w/ Clear Glass
16.00 set 3000.00 48,000.00
Blades on Standard Jalouplus Casing and Fixed Clear Glass
Transum
0.60m x 0.635m x 5mm thk Jalousie Window w/ Clear Glass
2.00 set 600.00 1,200.00
Blades on Standard Jalouplus Casing 50mm x 150mm
36.00 set Hardwood
50mm x 150mmWooden Jambs Wooden Jambs
Hardwood 1500.00 54,000.00
135.00 gal Primer Paint 565.00 76,275.00
135.00 gal Latex Gloss Paint 580.00 78,300.00
42.00 gal Flat Wall Enamel Paint 600.00 25,200.00
42.00 gal QDE Flatwall 600.00 25,200.00
29.00 gal Lacquer Putty 1200.00 34,800.00
18.00 can Paint Thinner 290.00 5,220.00
9.00 pc Paint Brush 2" 60.00 540.00
9.00 pc Paint Brush 4" 40.00 360.00
20.00 roll Masking Tape 60.00 1,200.00
10.00 pc Roller Brush w/ Tray 125.00 1,250.00
15.00 dozen Sand Paper (Assorted) 168.00 2,520.00
1.00 set 2- Spool Secondary Rack (HD) 250.00 250.00
1.00 set 40mmø Service Entrance Cap w/ RSC Pipe 500.00 500.00
10.00 pc Porcelain Receptacle 25.00 250.00
15.00 m 32mmø RSC Pipe 30.00 450.00
20.00 m 25mmø RSC Pipe 30.00 600.00
194.00 m 20mmø RSC Pipe 30.00 5,820.00
61.00 pc 4" x 4" Plastic Junction Box 34.00 2,074.00
50.00 pc 2" x 4" Plastic Utility Box 32.00 1,600.00
3.00 pc 16mmø x 2.40m Copper Weld Ground Rod 16.00 48.00
6.00 pc Solvent Cement 50.00 300.00
8.00 box 3.5mm² THHN Stranded Copper Wire 1300.00 10,400.00
5.00 box 3.5mm² TW Stranded Copper Wire 1200.00 6,000.00
18.00 m 5.5mm² THHN Stranded Copper Wire 38.00 684.00
18.00 m 5.5mm² TW Stranded Copper Wire 38.00 684.00
20.00 m 8mm² THHN Stranded Copper Wire 48.00 960.00
18.00 m 14mm² THHN Stranded Copper Wire 60.00 1,080.00
20.00 pc Electrical Tape Big 35.00 700.00
24.00 set 2 x 40 Watts Fluorescent Lighting Fixtures Box Type w/ Canopy Base 1300.00 31,200.00
12.00 set 2 x 40 Watts Fluorescent Lighting Fixtures, Box Type 1300.00 15,600.00
17.00 pc 1 x 40 Watts Fluorescent Lighting Fixtures, 308.00 5,236.00
8.00 pc 18 Watts CFL w/ Medium Base 160.00 1,280.00
10.00 pc 1 Gang Switch Set 96.00 960.00
9.00 pc 2 Gang Switch Set 132.00 1,188.00
2.00 pc 1 Gang 3-way Switch Set 178.00 356.00
4.00 pc 2 Gang 3-way Switch Set 178.00 712.00
12.00 pc 1 Gang Outlet Set w/ Ground 150.00 1,800.00
12.00 pc 2 Gang Outlet Set w/ Ground 175.00 2,100.00
2.00 pc 2 Gang Outlet Set (Weather Proof) 175.00 350.00
1.00 set Fire Alarm Control Panel 5500.00 5,500.00
2.00 set Fire Alarm Bell 2000.00 4,000.00
40 Ampere Frame Panel Board w/ 6 Branches Flush Mounted,
1.00 set 900.00 900.00
Nema 1, w/ Ground Termal, 240 V
50 Ampere Frame Panel Board w/ 8 Branches Flush Mounted,
1.00 set 900.00 900.00
Nema 1, w/ Ground Termal, 240 V
100 Ampere Frame Flush Mounted, Nema 1, w/ Ground
1.00 set 682.00 682.00
Termal, 240 V
4.00 pc 15 Ampere Mini Circuit Breaker 320.00 1,280.00
9.00 pc 20 Ampere Mini Circuit Breaker 320.00 2,880.00
1.00 pc 30 Ampere Mini Circuit Breaker 320.00 320.00
1.00 pc 40 Ampere Mini Circuit Breaker 320.00 320.00
1.00 pc 50 Ampere Mini Circuit Breaker 320.00 320.00
1.00 pc 70 Ampere Mini Circuit Breaker 320.00 320.00
510.00 kg 10mmø x 6m DSB 40.00 20,400.00
32.00 kg 16mmø x 6m DSB 40.00 1,280.00
25.00 lit Hot Asphalt 150.00 3,750.00
2.00 pc 4"ø PVC Pipe 683.00 1,366.00
6.00 pc 4"ø PVC Tee 76.00 456.00
6.00 pc 4"ø PVC Cleanout w/ plug 60.00 360.00
10.00 pc 101mm PVC Cleanout w/ Plug & Sealing Ring 60.00 600.00
8.00 pc Floor Drain 98.00 784.00
2.00 pc Lavatory (American Standard) incl. Fittings and Accessories 6810.00 13,620.00
8.00 pc Water Closet (Aerican Standard incl. Fittings and Accessories 6810.00 54,480.00
12.00 pc PVC P-Trap w/ Plug & Sealing Ring 60.00 720.00
20.00 pc PVC 45⁰ (3mm bend x 101mm) 82.00 1,640.00
7.00 pc PVC 45⁰ (Single Branch, Wye 101mm x 101mm) 101.00 707.00
14.00 pc PVC 45⁰ (3mm bend x 50mm) 82.00 1,148.00
16.00 pc PVC Tee 50mm 50.00 800.00
8.00 pc PVC Tee 101mm 95.00 760.00
8.00 pc Sink 2000.00 16,000.00
3.00 pc PVC Concentric Bushing Reducer (101mm x 76mm) 60.00 180.00
6.00 pc PVC 45⁰ (3mm x 76mm) 32.00 192.00
14.00 pc PVC 90⁰ (3mm x 50mm) 51.00 714.00
14.00 pc G.I. Reducer (38mm) 40.00 560.00
38.00 pc G.I. Elbow (25.40mm) 40.00 1,520.00
16.00 pc G.I. Tee (25.40mm) 50.00 800.00
6.00 pc G.I. Pipe (38mm) 1500.00 9,000.00
6.00 pc G.I. Pipe (25.40mm) 921.00 5,526.00
36.00 pc PVC Pipe (101mm) 621.00 22,356.00
6.00 pc PVC Pipe (50mm) 292.00 1,752.00
34.00 pc PVC Pipe (75mm) Down Spout 435.00 14,790.00
2.00 pc PVC Pipe (25mm) Drain Pipe 175.00 350.00
10.00 pc Bronze Faucet 220.00 2,200.00
2.00 pc Gate Valve 25mmø 300.00 600.00
2.00 pc Water Meter 994.00 1,988.00
 6.00 can Solvent 50.00 300.00
4.00 roll Teplon Tape 30.00 120.00
994.00 pc 0.20 x 0.20 Unglazed Tiles (Toilet Floor) 20.00 19,880.00
4,010.00 pc 0.20 x 0.20 Glazed Tiles (Toilet Wall) 15.00 60,150.00
44.00 bag Tile Adhesive 185.00 8,140.00
30.00 pc Tile Trim 60.00 1,800.00
32.00 bag Tile Grout 75.00 2,400.00
1.00 each 4' x 8' Tarpaulin Print Board (1 Project) 1280.00 1,280.00
50.00 bd.ft. Coco Lumber 20.00 1,000.00
1.00 kg C.W. 75.00 75.00
3,850.00 manday Safety Helmet 0.35 1,347.50
3,850.00 manday First Aide Kit & Medicines 3.51 13,513.50
3,850.00 manday Safety Shoes / Rubber Boots 1.23 4,735.50
3,850.00 manday Working Gloves 7.67 29,529.50
4.00 pc Signages (2' x 3') 241.00 964.00
Total 7,594,205.40 7,594,205.40
Purpose: Construction of 1unit 2 Stry-8CL School Building
Datu Mamintal Adiong Mem. Nat. High School, Bubong Lanao del Sur
Requested by: Approved by:
Signature:

Printed Name: MANGIGIN L. CORNELL LUVIZMINDA S. SANI

Designation: Chief,Construction District Engineer
-
 BID FORM A (FINANCIAL PROPOSAL)
Name of Project: -
Cost of Materials (Php) 0.00
Delivery Period
ITEMS & DESCRIPTION QTY. UNIT UNIT PRICE TOTAL PRICE
0 0.00 0.00 811.40 -
0 0.00 0.00 1,315.90 -
0 0.00 0.00 61.60 -
0 0.00 0.00 120.96 -
0 0.00 0.00 134.40 -
0 0.00 0.00 57.50 -
0 0.00 0.00 1,140.80 -
0 0.00 0.00 1,260.80 -
0 0.00 0.00 245.00 -
0 0.00 0.00 8,960.00 -
0 0.00 0.00 35.00 -
0 0.00 0.00 336.00 -
0 0.00 0.00 440.00 -
0 0.00 0.00 2,500.00 -
0 0.00 0.00 70.00 -
0 0.00 0.00 5,500.00 -
0 0.00 0.00 70.00 -
Total Cost (in figure) -
Total Cost (in words)

Signature over printed name

 811.40 -
1,315.90 -
61.60 -
120.96 -
134.40 -
57.50 -
1,140.80 -
1,260.80 -
245.00 -
8,960.00 -
35.00 -
336.00 -
440.00 -
2,500.00 -
70.00 -
5,500.00 -
70.00 -
-
-