Barangay Local Government Unit

List of Project

No. of
P
1
2
3
4
5
6
7
8
9
10

Project Description

Tota Project Cost

nment Unit
ct

Barangays

AIP
2016
2016
2016
2016
2016

Republic of the Philippines

Province of Masbate
Municipality of Pio V. Corpus
OFFICE OF THE MUNICIPAL ENGINEER
DEPARTMENT OF HEALTH
DETAILED ESTIMATES

ITEM
NO.
I

DESCRIPTION
SITE WORKS

QUANTITY

UNIT

241.63

sq.m.

N0. OF
LABOR

UNIT COST

TOTAL AMOUNT

I.-a. Removal of Structures

Removal of Corrugated G.I. Roof incl. Ridge, Gutter ,Facia Board
and Trusses

88

sq.m.

83.2
5.6

sq.m.
sq.m.

10.08
54.75

sq.m.
sq.m.

4
4

day/s
day/s

1
4

500.00
350.00

2,000.00
5,600.00

day/s

250.00

Total For Labor

5,000.00
12,600.00

Total for Removal of Existing Structures

12,600.00

Removal of Ceiling
Removal of Doors
Removal of Windows
Demolition of Masonry wall
A. Labor
Construction Foreman
Carpenter
Laborer

I-a. Lay-outing
A. Materials
Nylon
3" CW nails
5" CW nails
25 pcs.2" x 2" x 10' Coco Lumber
6 pcs. 2" x 6" x 10' Coco Lumber

62.4

sq.m.

1
2
4
84
60

rolls
kgs.
kgs.
bd.ft.
bd.ft.

2
2
2

day/s

11.94

cu.m.

day/s

310.00
65.00
65.00
17.00
17.00

310.00
130.00
260.00
1,428.00
1,020.00
3,148.00

500.00
350.00
250.00

1,000.00
700.00
1,000.00
2,700.00

Total for Materials

B. Labor
Construction Foreman
Carpenter
Laborer

day/s

1
1
2

Total for Labor

Total for Lay-outing
I.-b. Excavation
Septic vault & Wallfoooting
A. Labor
Productivity rate: 1.5 cu.m./laborer
Laborer

5,848.00

250.00

Total for Exavation

I-d. Embankment
Ramp
Front Stair
Landing area
Back door Landing area
A. Materials
Filling Materials

B. Labor
Laborer

2,500.00
1.4202
0.105
0.024
0.8112
0.48

cu.m.
cu.m.
cu.m.
cu.m.
cu.m.

1.5

cu.m.

day/s

1.4
0.55
0.14
0.41
0.3

cu.m.
cu.m.
cu.m.
cu.m.
cu.m.

1.5

cu.m.

day/s

750.00

1,125.00

250.00

500.00

Total for Embankment

I-e. Gravel Bedding
Ramp
Front Stair
Landing area
Back door Landing area
A. Material
Gravel
B. Labor
Laborer
Total for Gravel bedding

2,500.00

1,625.00

1,000.00

1,500.00

250.00

500.00
2,000.00

TOTAL FOR SITE WORKS

24,573.00

II

CONCRETE WORKS
Wallfooting, Beam, Staircase, Ramp & Septic Vault
A. Materials
Portland Cement
Sand
Gravel

10.87

cu.m.

98
6
11

bags
cu.m.
cu.m.

6
6
6

day/s
day/s
day/s

280.00
850.00
750.00

27,440.00
5,100.00
8,250.00
40,790.00

500.00
350.00
250.00

Total

3,000.00
8,400.00
7,500.00
18,900.00

TOTAL FOR CONCRETE WORKS

59,690.00

Total
B. Labor
Construction Foreman
Mason
Laborer

1
4
5

III

FORMWORKS & SCAFFOLDING

Beam
A. Materials
45-pcs.2" x 2" x 10' coco lumber
13-pcs.2" x 3" x 10' coco lumber
1/4" x 4' x 8' Ordinary Plywood
5" CW nails
4" CW nails
3" CW nails
2" CW nails
1 1/2" CW nails

150
65
13
5
5
10
10
5

bd.ft.
bd.ft.
pcs.
kgs.
kgs.
kgs.
kgs.
kgs.

17.00
17.00
370.00
60.00
60.00
65.00
65.00
65.00

2,550.00
1,105.00
4,810.00
300.00
300.00
650.00
650.00
325.00
10,690.00

2
2
2

day/s
day/s
day/s

500.00
350.00
250.00

Total

1,000.00
1,400.00
2,000.00
4,400.00

TOTAL FOR FORMWORKS & SCAFFOLDING

15,090.00

Total
B. Labor
Construction Foreman
Carpenter
Laborer

1
2
4

IV

REINFORCING STEEL BARS

Beam, Wall Footing and Floor Slab
A. Materials
10mm dia. x 6m RSB
12mm dia. x 6m RSB
16mm dia. x 6m RSB
# 16 G.I. Tie wire

91
28
42
22

length
length
length
kgs.

4
4
4

day/s
day/s
day/s

140.00
230.00
360.00
65.00

12,740.00
6,440.00
15,120.00
1,430.00
35,730.00

500.00
350.00
250.00

2,000.00
5,600.00
6,000.00
13,600.00
49,330.00

22.00
280.00
140.00
65.00
850.00

32,692.00
16,800.00
10,080.00
260.00
4,250.00
64,082.00

500.00
350.00
250.00

5,500.00
15,400.00
5,500.00
26,400.00

280.00
850.00

10,360.00
3,400.00
13,760.00

500.00
350.00
250.00

1,000.00
2,800.00
1,000.00
4,800.00
82,642.00

Total
B. Labor
Construction Foreman
Carpenter
Laborer

1
4
6

Total
TOTAL FOR REINFORCING STEEL BARS
V

MASONRY WORKS

114.24

A. Materials
10" CHB
Portland Cement
10mm dia. X 6m RSB
#16 G.I. tie wire
Sand

sq.m.

1486
60
72
4
5

pcs.
bags
pcs.
kgs.
cu.m.

11
11
11

day/s
day/s
day/s

100.14

sq.m.

37
4

bags
cu.m.

2
2
2

day/s
day/s
day/s

sets

9,500.00

9,500.00

(D-2)40mm thk. hollow core flush door type w/ 6mm thk. clear
glass door view panel in 2"x6" kd solid wood door jambs and
header w/ 1/4" thk. marine plywood double facing polyurethane
paint finish & complete accessories

sets

4,500.00

9,000.00

(D-3) 0.80m x 2.10m Exit door 40mm thk. hollow core flush door
type

sets

3,500.00

3,500.00

(D-4) (0.6m x 2.1m) PVC Door w. pv framed

sets

2,000.00

2,000.00

Total
B. Laborer
Construction Foreman
Mason
Laborer

1
4
2

Total
V-II. Plastering
A. Materials
Portland Cement
Sand
Total
B. Laborer
Construction Foreman
Mason
Laborer

1
4
2

TOTAL FOR MASONRY WORKS

VI

DOORS & WINDOWS

DOORS
A. Materials
(D-1)40mm thk. Steel Framed double swing type French door in
2"x2" Tubular jambs and header with 5.5 mm thk. green float
glass panels and 12mm x 12mm steel grilles at the back @
0.20m.o.c. horizontal & 0.225m.o.c. vertical gloass enamel paint
finish on epoxy type primed surface

Total
B. Labor
Construction Foreman
Carpenter/Installer
Laborer

24,000.00
7
7
7

day/s
day/s
day/s

1
2
2

500.00
350.00
250.00

3,500.00
4,900.00
3,500.00
11,900.00

sets

2,500.00

5,000.00

sets

3,600.00

25,200.00

Total
WINDOW
A. Materials
(W-1) 0.60m x 0.60m steel casement french window with 5.5mm
thk green float glass panels with complete accessories
(W-2) 1.20m x 1.20m Steel Casement French Window with 5.5mm
Thk Green Float Glass Panels with Complete Accessories
Total
B. Labor

30,200.00

Construction Foreman
Installer
Laborer

4
4
4

day/s
day/s
day/s

5
15

pcs.
pcs.

1
2
2

500.00
350.00
250.00

2,000.00
2,800.00
2,000.00
6,800.00

850.00
50.00

4,250.00
750.00
5,000.00

Total
Other accessories
Entrance Door Knob
High quality Door Knob
(3-1/2" x 3-1/2") Loose Pin Hinges

VII

TOTAL FOR DOORS & WINDOWS

STEEL WORKS
A. Materials
1.2mm x 2" x 3" x 20' Galvanized C-Purlins (Purlins)
2 "x 2 " x 20' Angle Bar (King Post & Bot & Top Chords)
1"x1" x 20' angle Bar (Web member)
Steel Plate 1.20m x 2.40m x 10mm
Plain Round Bar 10mm dia. X 6.0mm (Sagrod)
Anchor Bolt with Nuts and Washer, 10mm dia. X 50mm x 200mm
E -70 welding rods
Acceylene
Total
B. Labor
Construction Foreman
Welder
Laborer
Total
C. Equipment Rental w/ FOL
1 unit welding Machine

77,900.00
sq.m.
36

pcs.

1,075.00

38,700.00

14
26
1
10

pcs.
pcs.
pcs.
pcs.

1,280.00
890.00
12,400.00
140.00

17,920.00
23,140.00
12,400.00
1,400.00

75.00
125.00

2,700.00
2,500.00

36

pcs.

20
1

kgs.
tank

98,760.00
16
16
16

16

day/s
day/s
day/s

1
3
4

day/s

500.00
350.00
250.00

8,000.00
16,800.00
16,000.00
40,800.00

950.00

15,200.00
15,200.00

TOTAL FOR STEEL WORKS

VII

ROOFING WORKS
A. Materials
Gage# 24 Corrugated G.I. Sheets 8'
Gage# 24 Corrugated G.I. Sheets 12'
Gage# 24 Fabricated Gutter 8'
Gage# 24 Flashing
Roof Sealant
5 - 6 Blind Rivets
1/2" Marine Plywood (Facia Board)
Tekscrew

154,760.00

24
28
17
10
3
6
1100

pcs.
pcs.
pcs.
pcs.
liter
kgs.
pcs.
pcs.

390.00
560.00
310.00
410.00
400.00

9,360.00
15,680.00
5,270.00
4,100.00
1,200.00
-

2.00

2,200.00
37,810.00

4
4
4

day/s
day/s
day/s

500.00
350.00
350.00

2,000.00
5,600.00
8,400.00
16,000.00

29
29
52
3
3
6
17
29

pcs.
pcs.
pcs.
box
pcs.
pcs.
pcs.
pcs.

130.00
110.00
7.00
480.00
80.00
60.00
160.00
370.00

3,770.00
3,190.00
364.00
1,440.00
240.00
360.00
2,720.00
10,730.00
22,814.00

6
6
6

day/s
day/s
day/s

500.00
350.00
250.00

Total

3,000.00
4,200.00
1,500.00
8,700.00

TOTAL FOR CEILING WORKS

31,514.00

Total
B. Labor
Construction Foreman
Welder
Laborer

VIII

CEILING WORKS
A. Materials
Double Metal Furring x 16' (Celing Furring)
Single Metal Furring x 16'
Metal Furring Clip
3/16" dia. X 1" Blind Rivets
1" Concrete Nails
2" x 2" x 3/16" Wall Angle Frame (Metal angle)
2" x 2" x 3/16" Carrying Channel
1/4'' thk. Ordinary Plywood
B. Labor
Construction Foreman
Installer
Laborer

1
4
6

1
2
1

IX

PLUMBING FIXTURES
Water Line
A. Materials
3/4" x 3m length PVC Pipe
3/4" 90 deg. Elbow
3/4" 45 deg. Elbow
3/4" Hosebib, Faucet, Brass
3/4" Gate Valve
3/4" Coupling
3/4" Female Thread Adaptor
3/4" Tee
2" x 3/4" Saddle Clamp
Sewer Line
P - trap with plug
4" x 4" Floor Drain
4" x 3m length sanitary pipe (Orange)
3" x 3m length sanitary pipe (Orange)
2" x 3m length sanitary pipe (Orange)
4" x 3" Wye
4" Coupling
3" 45 deg. Elbow
3" 90 deg. Elbow
4" X 2" Tee
2" 90 deg. Elbow
2" Coupling
4" clean out with plug
4" End Cap
Gutter line to Catch Basin
4" x 3m length PV Pipe (Orange)
4" 45 deg. Elbow
4" 90 deg. Elbow
4" Stainless Clip

10
8
2
3
1
10
3
4
1

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

265.00
60.00
60.00
150.00
350.00
35.00
25.00
35.00
750.00

1
3
7
4
2
3
7
2
2
2
1
1
2
2

pcs.
pcs.
length
length
length
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

450.00
45.00
341.00
280.00
210.00
110.00
100.00
110.00
100.00
80.00
95.00
95.00
110.00
120.00

2,650.00
480.00
120.00
450.00
350.00
350.00
75.00
140.00
750.00
450.00
135.00
2,387.00
1,120.00
420.00
330.00
700.00
220.00
200.00
160.00
95.00
95.00
220.00
240.00

8
12
4
16

length
pcs.
pcs.
pcs.

341.00
150.00
150.00
10.00

2,728.00
1,800.00
600.00
160.00

1
1
15
15
2
2
1
2
1
1
2
1

set
set
quart/pint
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

3,500.00
1,600.00
55.00
30.00
610.00
830.00
8,000.00
850.00
750.00
1,800.00
450.00
1,500.00

3,500.00
1,600.00
825.00
450.00
1,220.00
1,660.00
8,000.00
1,700.00
750.00
1,800.00
900.00
1,500.00
41,330.00

6
6
6

day/s
day/s
day/s

500.00
350.00
250.00

Total

3,000.00
6,300.00
9,000.00
18,300.00

TOTAL FOR PLUMBING WORKS

59,630.00

Accessories
Wall hung Lavatory with P-trap and Complete Acccessories
Flush Toilet Bowl
Solvent Cement
Teflon Tape (Big)
Soap Holder
Paper Holder
Fabricated Movable Grab bar
2" dia. X 0.50m Fixed Grab bar
2" dia. x 0.90mTowel Hanger
Stainless steel Kitchen sink
3/4" Stainless Faucet
(0.5m x 1m) Mirror
Total
B. Labor
Construction Foreman
Skilled Laborer
Laborer

ELECTRICAL WORKS
A. Materials
Entrance Main line
Entrance cap
Grounding rod
Screw Insulator
3/4" Dia x 3m PVC pipe
Interior Rough in
4" x 2" Junction Box
4" x 4" Utility box
3.5 mm2 THW Wire, Stranded
5.5 mm2 THW Wire, Stranded
3/4" dia. Flexible Hose
Single Switch w/ Plate
2-Gang Switch w/ Plate
3-Gang Switch w/ Plate
Double Ligthning outlet w/ plate (flush type)
Single Ligthning outlet w/ plate (flush type)
Energy saving flourescent Bulb, 18 watts
Lightning Socket
Panel Box. Flush Type, 4 Branches
Circuit Breaker, 40 A 2P
Circuit Breaker, 20 A 2P
Electrical Tape (Big)
Special Lamp
1.2m x 0.3m x 0.1m aluminum steel sheet (36watts flourescent
lamp) w/ socket

1
1
1
1

pcs.
pcs.
pcs.
pcs.

7
15
2
20
2
1
4
1
4
3
6
4
1
3
1
25

pcs.
pcs.
box
m
roll
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
sets
pcs.
pcs.
pcs.

sets

1
3
6

35.00
30.00
3,500.00
55.00
1,200.00
75.00
120.00
200.00
180.00
150.00
250.00
35.00
1,400.00
474.00
398.00
50.00

245.00
450.00
7,000.00
1,100.00
2,400.00
75.00
480.00
200.00
720.00
450.00
1,500.00
140.00
1,400.00
1,422.00
398.00
1,250.00

1,700.00

6,800.00

137mm recessed mounted lightning with aluminum Reflector

(18 watts Flourescent Lamp) w/socket

sets

6
6
6

day/s
day/s
day/s

800.00

2,400.00
28,430.00

500.00
350.00
250.00

Total

3,000.00
4,200.00
3,000.00
10,200.00

TOTAL FOR ELECTRICAL WORKS

38,630.00

Total
B. Labor
Construction Foreman
Skilled Laborer
Laborer

1
2
2

XI

RAILINGS
A. Materials
1 1/4" dia. X 6m Stainless pipe
Liquid Stainless Remover
Welding rod

10
1
5

pcs.
gal.
kgs.

B. Labor
Construction Foreman
Welder
Laborer

2
2
2

day/s
day/s
day/s

C. Equipment Rental FOL

1 unit welding machine

day/s

1,200.00
550.00
65.00

12,000.00
550.00
325.00
12,875.00

1
2
1

500.00
350.00
250.00

1,000.00
1,400.00
500.00
2,900.00

750.00

1,500.00

Total

TOTAL FOR RAILINGS

XII

PAINT WORKS
A. Materials
Ceiling Paint
Concrete Neutralizer
Concrete Putty
Flat-wall Enamel
Semi-gloss Latex White
Paint Thinner
Roof Paint
DaviesRoof Baguio Paint
Acrylic roof Paint
Paint Thinner
Masonry wall Paint
Acrylic latex paint
Acrylic gloss Paint
Acylic Semi gloss Paint
Doors
Latex hi-gloss enamel
Other
#80 Sand Paper
#100 Sand Paper
7" Paint roller
4" Paint brush
2" Paint brush
1" Lettering brush
1 1/2" Lettering brush

17,275.00
360.32

sq.m.

83.2
3
2
4
4
1
88.32
5
5
2
177.46
5
5
6
11.34
1

sq.m.
gals.
gals.
gals.
gals.
gals.
sq.m.
gal.
gal.
gal.
sq.m.
gal.
gal.
gal.
sq.m.
gal.

15
15
2
4
4
2
2

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

5
5
5

day/s
day/s
day/s

165.00
550.00
560.00
570.00
310.00
690.00
510.00
310.00
560.00
550.00
510.00
620.00
25.00
31.00
75.00
35.00
25.00
18.00
15.00

Total For Materials

B. Labor
Foreman
Painter
Laborer

1
3
2

500.00
350.00
250.00

495.00
1,100.00
2,240.00
2,280.00
310.00
3,450.00
2,550.00
620.00
2,800.00
2,750.00
3,060.00
620.00
375.00
465.00
150.00
140.00
100.00
36.00
30.00
23,571.00

Total For Labor

2,500.00
5,250.00
2,500.00
10,250.00

TOTAL FOR PAINT WORKS

33,821.00

I. DIRECT COST
Material Cost
Labor Cost
Construction Foreman
Skilled Laborer
Laborer

495,615.00
43,500.00
91,350.00
77,900.00
212,750.00
708,365.00
120,422.05
41,439.35
161,861.40

Total Direct Cost

II. INDIRECT COST
Contractors Profit (17%)
VAT (5%)
Total Indirect Cost
III. GRAND PROJECT COST

Prepared:

870,226.40

Approved:

KERWIN JAY C. CONDOR

Engineer III

HON. ALLAN T. LEPASANA

Municipal Mayor

Republic of the Philippines

Province of Masbate
Municipality of Pio V. Corpus
OFFICE OF THE MUNICIPAL ENGINEER
DETAILED ESTIMATES

Area
Staircase & Ramp
Mortar
Plastering
Concrete
Flooring staircase
Total
WALL
Mortar
Plastering

Volume CHB Pcs.

1.41

37

10.9356 1.312272

Cement
Bags

sand

2
1

0.12
0.05

Gravel

11.81045 0.656136 1.312272

37 14.81045 0.826136 1.312272

53.14
106.28

Total
wall footing
Beam 1
Beam 3
Septic Vault

0.07
0.08
0.06

691

0.84
2.304
0.36
4.816272

SEPTIC TANK
Wall
Plastering
Mortar
Top
Bot

14.96
29.92
14.96
3.84
3.84
Total

28
31

2.31
1.7

7.56
20.736
3.24

0.42
1.152
0.18

43.34645 2.408136 4.816272

194.48
86.1696
7.80912

0.384
0.384

0.84
2.304
0.36

0.47872
0.65076

es

pus
NGINEER