SUMMARY OF MATERIALS/UNIT PRICE

Project I.D
:
Projcet Name:

16FF0041
CY-2016 Basic Educational Facilities Fund -Batch-3, Const. of Two (2) Storey Four (4)
Classroom with Confort Room,Binagasbasan National High School, Garchitorena, Camarines Sur

Location

Garchitorena, Camarines Sur

33.56
97.15
1,218.11

cu.m
cu.m
kgs.

382.66

kgs.

465.52

kgs.

272.05

kgs.

136.03

kgs.

56.69

kgs.

37.79

kgs.

71.19

kgs.

108.82

kgs.

113.36

kgs.

127.80

kgs.

48.00

kgs.

40.00

kgs.

8
3,679.57

kgs.
kgs.

96.71

kgs.

592.66

kgs.

422.95

kgs.

25.00

kgs.

27.00
20.00
110.00

kgs.
kgs.
kgs.

78.94

kgs.

78.94

kgs

gals
kgs.
kgs.
bags
cu.m

16.00
26,186.61
530.00
1,383.00
72.00

Gravel Bedding G-1

@ P
Embankment
Top chord angle bar 75mm
75mm x 6mm thk. x 6.0m.
web members angle bar
65mmx65mm x 6mm thk. x 6.0m.
web members angle bar
50mmx50mm x 6mm thk. x 6.0m.
Erection bracing & shoring
50mm x 50mm x 6mm thk. x 6.0m.
Clip angle (Purlin connector)
75mm x 75mm x 6.0mm thk. X 6.0 m.
Steel base plate 250mm
x 250mm x 12mm thk.
Gusset plate 10mm thk.
250mmx150mm
Gusset plate 6mm thk.
500mmx 450mm
Gusset plate 6mm thk.
300mmx 300mm
Gusset plate 6mm thk.
250mmx 250mm
Gusset plate 6mm thk.
300mmx 700mm
Anchor bolts 16mm dia.
350mm w/ nuts & washer
Anchor bolts 12mm dia.
250mm w/ nuts & washer
Welding rod
LC purlins 150mm x 65mm
x 20mm x2.0mm thk. x 6.0m.
Angle bar 1 1/2" x 1 1/2"
x 3/16 x 500mm
LC channel (Steel fascia)
255mmx90mm x 25mm x 3.0mm thk. x 6.0m.
Angular base plate 100mm
x 100mm x 6mm thk
12mm dia. x 0.60 m. sag rod
with standard nuts and washer
16mm dia. x 6.0m. cross bracing
16mm dia. x 6.0m. Turn buckles

Anchor bolts 12mm dia.

150mm w/ nuts & washer
150mm x 200mm x 12mm thk
Buckle Plate
150mm x 150mm x 6mm
splice plate connector
Primer, Zinc Chromate
Deformed Round Bar, Grade 40

G.I. Tie Wire

Portland Cement
Crushed Gravel G-1

74.00
74.50
692.00
5,175.00
1,345.00
51.00
1,892.05
43.00
251.00
603.86

cu.m
cu.m
bags
pcs
pcs
cu.m
kgs
kgs
pcs
sq.m

Crushed Gravel G-3/4

Washed Sand
Portland Cement
6" CHB
4" CHB
Washed Sand
10mmx6m RSB
GI Tie Wire
Silicon Sealant
Soil Poisoning

132.00

pcs.

60.00

pcs.

300.00

pcs.

300.00
110.00

pcs.
pcs.

910.00
10.00

pcs.
pcs.

52.00

pcs.

249.09

kgs.

142.86
28.00
4.00
316.61

bd ft
pcs.
kgs.
sq.m.

15.00

LM

28.00

LM

15.00

LM

4,070.00

pcs.

32.00

pcs.

4.00
100.00
208.00
8.00
15.00
18.00
1,880.00
14.00
12.00

lit.
bags
lit.
pcs.
pcs.
pcs.
pcs.
bags
pcs.

Metal double furring channel

(Ceiling nailer) 12mm x 38mm x 5m x 0.8mm thk. at 400mm O.C.
Metal carrying channel
(Ceiling joist) 12mm x 38mm x 5m x 0.8mm thk. at 1200mm O.C.
Rod suspension hanger with
adjustment spring
Pre-formed wire clip
Fiber cement ceiling board
(4.5mm. Thk.)
Plain Rivets
Ceiling vent (300mm x 1200mm)
with screen
Metal double furring channel
(Ceiling nailer) 19mm x 50mm x 5m x 0.50 mm. thk. At 400mm O.C.
1 50mm x 50mm x 5mmx
6.0 angular seat for ceiling joist full weld at joint connection
Rough Lumber, Sundried Tanguile
Plywood Ordinary 1/4" x 4' x 8'
CWN Assorted
long span pre painted Metal
@ P
Sheet 0.40mm thk
Preformed pre-painted G.I.
flashing 0.60mm thk. x 2.40m.
Preformed pre-painted G.I.
gutter
Preformed pre-painted G.I.
Ridge roll sht. 0.60mm. thk. X 2.40m.
J bolts 6.0mm dia.
neoprene gasket washer & nuts
12 x 300mm Fiber Cement
Fascia Board
Roof Sealant
Cement
@ P
Admixtures

G.I Pipes 1.50" S-40 Pre-formed

G.I Pipes 2.0" S-40 Pre-formed

19mm dia square bar

Glazed wall tiles 20cm x 20cm

Tile adhesive 25 kg/ bag

tile trim 6mm

@ P

9.00
430.00
3.50

bags
pcs.
bags

tile grout 5kg/bg

2.50
13.00
62.00
62.00
62.00
20.00
15.00
30.00
10.00

bags
qrts.
gal.
gal.
gal.
qrts.
pcs.
pcs.
gal.

tile grout 5kg/bg

Neutralizer
Latex flat
Masonry putty
Latex semi-gloss
Acri color
Roller bush
Paint brush
Enamel flatwall

10.00
gal.
10.00
gal.
10.00
lit.
3.00
pail
14,240.99 bd.ft.
313.00 pcs
147.00 kgs
115.00 pcs.
105.00 pcs.
1.00 pc.
2.00 pc.
15.00 mts.
30.00 pcs.
40.00 pcs.
53.00 pcs.
8.00 pcs.
2.00 pcs.
1.00 pc.
3.00 can
3.00 pcs.
55.00 mts.
730.00 mts.
355.00 mts.
10.00 mts.
5.00 mts.
18.00 mts.
2.00 mts.
8.00 sets
9.00 set
7.00 sets
8.00 sets
6.00 sets
2.00 sets
2.00 sets
1.00 sets
15.00 mts.
2.00 pcs
2.00 pcs
9.00 sets
12.00 sets
9.00 sets
1.00 assy/s

Glazing putty
Enamel semi gloss
Paint thinner
Epoxy enamel
Coco lumber

unglazed wall tiles 20cm x 20cm

Tile adhesive 25 kg/ bag

@ P

@ P

Plywood Ordinary, " x 4' x 8'

CWN, Assorted
20mm dia. PVC Pipe
20mm dia. PVC Connector
25mm dia. RSC Pipe

@ P

20mm dia. RSC Connector w/ L & B

20mm dia. PVC Flexible Conduit
20mm dia. PVC Straight Connector

2" x 4" G.I. Utility Box

4" x 4' , G.I Junction Box
4" Keyless Receptacle (Porcelain type)
16mm x 2.4M Copperclad Ground Rod w/ clamp
25mm type "F" Condulet, Weatherhead

PVC Cement
Electrical tape
2.0mm TW wire
3.5mm THHN wire
3.5mm TW wire
8.0mm THHN wire
5.5mm TW wire
5.5mm TW wire(green)
Duplex C.O.,grounding typeWP
Duplex convenience outlet,grounding type

One gang single pole switch

Two gang single pole switch
Wall Fan Control Switch
One gang hree way single pole switch

Fire alarm bell(vibrating 6 inch.)

Fire alarm bell station outlet(manual)
Fire alarm bell control panel
8.0mm TW wire(green)
25mm dia. PVC Pipe
25mm dia. PVC Connector
-

@ P

18watts (CFL) Compact Flourescent lamp w/ fixtures

2 x 36 watts Flourescent Lamp box type w/ fixtures
1 x 36 watts Flourescent Lamp box type w/ fixtures

Panel: Panel LP in NEMA 1(Flush mounted)

15,000.00

Main: 50AT/50AF,2P,240V,10KAIC,B.O

Brs: 3-15AT/50AF,2P,240V,60HZ,10KAIC, 6- 20AT/50AF, 2P,

240V, 60Hz, 10KAIC,
Brs:

6-20AT/50AF,2P,240V,60HZ,10KAIC B.O.,1-

30AT/50AF,60HZ,10KAIC B.O.
w/ ground bus & plastic engraved nameplate

6.00
1.00
15.00
22.00
25.00
8.00
55.00
6.00
10.00
5.00
6.00
8.00
9.00
15.00
22.00
25.00

set
set
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
set
pc.
pc.
pc.
pc.
pc.

100mm PVC cleanout w/ plug & sealing

100mm PVC coupling
75mm PVC coupling
50mm PVC coupling

6.00
10.00
5.00
9.00
2.00
9.00
5.00
6.00
15.00
4.00
9.00
4.00
30.00
0.50
7.00
6.00
18.00
2.00
5.00
5.00
6.00
1.00
8.00
10.00
2.00
12.00
6.00
6.00
10.00
8.00

pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
can
rolls
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.

32mm polypropylene coupling

20mm polypropylene coupling
25mm polypropylene coupling
100mm PVC wye

water closet including fitting & acc.

lavatory including fitting & acc

100mm PVC pipe
75mm PVC pipe
50mm PVC pipe
200mm Concrete pipe
150mm Concrete pipe
32mm polypropylene pipe
20mm polypropylene pipe
25mm polypropylene pipe
counter sink with drain & urinal with drain

floor drain

75mmx 50mm PVC wye reducer

100mmx 50mm PVC wye reducer

50mm PVC wye

100mm PVC P-trap with plug & sealing ring
50mm PVC P-trap with plug & sealing ring

100mm PVC tee

100mm PVC long sweep elbow
50mm PVC 45 Elbow
50mm PVC90 Elbow

38mm Stainer steel bar

100mmx 50mm PVC tee reducer
50mm PVC tee
75mm PVC 90 elbow
solvent cement
teflon tape
32mm gate valve
25mm faucet
20mm faucet
32mm polypropylene 90 Elbow
20mm polypropylene 90elbow
20mm gate valve
25mm polypropylene 90elbow
25mm polypropylene tee
20mm polypropylene tee
20mm polypropylene Nipple
25mm polypropylene nipple

@ P

2.00
2.00
5.00
1.00
8.00

pc.
pc.
unit
unit
sets

32mmx 25mm polypropylene 90 Reducer

32mmx 20mm polypropylene 90 Reducer

Catch basin(0.60x0.60x0.60)
septic tank(7.0x2.30x2.1)
-

@ P
D-1 Wooden panel Door on 50X 150mm
thk on wooden Mahogany Jamb w/ fixed
clear glass transom complete w/ hardware
and accessories (Barrel bolts)

1.00

sets

4.00

sets

5.00

106,000.00

D-2 hollow core flush type swing door on

50x 150mm wooden jamb w/ marine
plywood facing inside and ordinary outside
complete w/ hardware & accessories

D-3 hollow core flush type swing door on

50x 50mm wooden jamb w/ marine
plywood facing inside and ordinary outside
complete w/ hardware & accessories

sets

D-4 hollow core flush type swing door on

50x 100mm wooden jamb complete w/
hardware & accessories

1.00

sets

8.00

sets

8.00

sets

6.00

sets

1.00
148.00
9.00

D-5 hollow core flush type swing door w/

marine plywood facing(Barrel bolts)

W-1 5mm thk jalousie windows w/ clear

glass blades standard jalouplus casing and
fixed clear glass transom on 50 x 150
wooden jamb complete w/ hardware &
accessories

W-2 5mm thk jalousie windows w/ clear

glass blades standard jalouplus casing and
fixed clear glass transom on 50 x 150
wooden jamb complete w/ hardware &
accessories

W-3 5mm thk jalousie windows w/ clear

glass blades standard jalouplus casing and
fixed clear glass transom on 50 x 150
wooden jamb complete w/ hardware &
accessories

lot
bdft.

pcs

Door frames and accessories

S4S Lumber kiln dried, tanguile
(1"x2",2"x2",2"x4")
Lawanit 1/4" thk.

4.00
4.00
16.00
4.00

kg
kg
pcs
set

Finishing nail
common wire nail
10mmdia. X 150mm x 50mm anchor bolts

Chalkdust box (120mm x 150mm

x 70mm) w/ 2dia. X 10 x 10mm Meshwire

4.00
1.00

pc.
lot

thk. Plywood
fire Escape/ guardrail (Paint finish)

Submitted by:

MARIA CARMELA C. FERNANDO

Proprietress

JM-COFER CONSTRUCTION & SUPPLY

CE

Four (4)
na, Camarines Sur

800.00 /cu.m
400.00 /cu.m
60.00 /kg.
60.00 /kg.
60.00 /kg.
60.00 /kg.
60.00 /kg.
60.00 /kg.
60.00 /kg.
60.00 /kg.
60.00 /kg.
60.00 /kg.
60.00 /kg.
148.00 /kg.
120.00 /kg.
590.00 /kg.
40.00 /kg.
57.00 /kg.
45.00 /kg.
60.00 /kg.
245.00 /kg.
390.00 /kg.
90.00 /kg.
120.00 /kg.
60.00 /kg.
60.00 /kg.
640.00
42.00
77.00
245.00
735.00

/gal
/kg.
/kg
/bag
/cu.m

767.00
535.00
245.00
18.00
14.00
535.00
35.00
77.00
100.00
21.00

/cu.m
/cu.m
/bag
/pc.
/pc.
/cu.m
/kg
/kg
/pc.
/sq.m

250.00 /pc.
k. at 400mm O.C.
241.00 /pc
at 1200mm O.C.
4.85 /pc
10.00 /pc.
415.00 /pc
1.25 /pc.
475.00 /pc

241.00
thk. At 400mm O.C.
54.00
connection
55.00
338.00
67.00
472.00

/pc.
/kg.
/bd ft
/pc.
/kgs
/sq.m.

315.00 /LM
315.00 /LM
315.00 /LM
6.25 /pc.
370.00 /pc.
240.00
242.00
73.00
1,445.00
2,000.00
603.00
15.50
216.00
95.00

/lit.
/bag
/lit.
/pc
/pc
/pc
/pc
/bag
/pc

145.00 /bag
12.00 /pc
216.00 /bag
145.00
42.00
648.00
408.00
645.00
260.00
68.00
68.00
690.00

575.00
690.00
202.00
3,285.00
35.00
400.00
77.00
70.00
4.50
140.00
18.00
10.00
14.00
15.50
28.00
21.00
1,100.00
35.00
350.00
25.00
30.00
30.00
30.00
45.00
30.00
44.00
200.00
200.00
82.00
200.00
1,550.00
230.00
1,540.00
1,730.00
15,000.00
46.00
200.00
7.50
250.00
820.00
560.00
5,500.00

/bag
/qrt.
/gal.
/gal.
/gal.
/qrt.
/pc.
/pc.
/gal

/gal
/gal
/lit.
/pail
/bdft.
/pc.
/kg.
/pc.
/pc.
/pc.
/pc.
/m
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/pc.
/m
/m
/m
/m
/m
/m
/set
/set
/set
/set
/set
/set
/set
/set
/set
/m
/pc
/pc
/set
/set
/set
/assy.

6,610.00
6,000.00
608.00
425.00
290.00
290.00
245.00
200.00
95.00
105.00
4,950.00
280.00
60.00
75.00
58.00
33.00

/set
/set
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/set
/pc.
/pc.
/pc.
/pc.
/pc.

24.00
20.00
23.00
127.00
33.00
48.00
79.00
270.00
106.00
135.00
125.00
23.00
26.00
1,450.00
87.00
38.00
50.00
184.00
9.00
275.00
300.00
232.00
23.00
20.00
308.00
21.00
27.00
25.00
30.00
35.00

/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/rolls
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.

#REF!

50.00 /pc.
40.00 /pc.
3,880.00 /unit
106,000.00 /unit
7,950.00 /set

2,600.00 /set

2,600.00 /set

1,445.00 /set

1,500.00 /set

6,300.00 /set

3,400.00 /set

750.00 /set

2,000.00 /lot
60.00 /bdft.
290.00 /pc

72.00
68.00
16.00
145.00

/kg
/kg
/pc
/set

340.00 /pc
50,418.00 /lot

#REF!

#REF!

#REF!
98.5

DETAILED ESTIMATES
Project I.D
:
Projcet Name:

16FF0041
CY-2016 Basic Educational Facilities Fund -Batch-3, Const. of Two (2) Storey Four (4)
Classroom with Confort Room,Binagasbasan National High School, Garchitorena, Camarines Sur

Location

Garchitorena, Camarines Sur

ITEM 803 - STRUCTURE EXCAVATION

Estd. Qty.
A. LABOR

(for
1
6

11

114.01

cu.m

days)

Construction Foreman
Common Laborer

@ P

ITEM 804 - EMBANKMENT

Estd. Qty.

200.86

cu.m

A. MATERIALS
33.56
97.15
B. LABOR
1
1
6

cu.m
cu.m

Gravel Bedding G-1

Embankment

(for

days)

@ P

Construction Foreman
Skilled Laborer
Common Laborer

ITEM 403 - METAL STRUCTURES (STEEL WORKS)

Estd. Qty.
=
MATERIALS
1,218.11

kgs.

382.66

kgs.

465.52

kgs.

272.05

kgs.

136.03

kgs.

56.69

kgs.

37.79

kgs.

71.19

kgs.

@ P

7,939.79 kgs.

Top chord angle bar 75mm

75mm x 6mm thk. x 6.0m.
web members angle bar
65mmx65mm x 6mm thk. x 6.0m.
web members angle bar
50mmx50mm x 6mm thk. x 6.0m.
Erection bracing & shoring
50mm x 50mm x 6mm thk. x 6.0m.
Clip angle (Purlin connector)
75mm x 75mm x 6.0mm thk. X 6.0 m.
Steel base plate 250mm
x 250mm x 12mm thk.
Gusset plate 10mm thk.
250mmx150mm
Gusset plate 6mm thk.

@ P

@ P

108.82

kgs.

113.36

kgs.

127.80

kgs.

48.00

kgs.

40.00

kgs.

8
3,679.57

kgs.
kgs.

96.71

kgs.

592.66

kgs.

422.95

kgs.

25.00

kgs.

27.00
20.00
110.00

kgs.
kgs.
kgs.

78.94

kgs.

78.94

kgs

16.00

gals

(for

29

B. LABOR
1
4
6

Gusset plate 6mm thk.

300mmx 700mm
Anchor bolts 16mm dia.
350mm w/ nuts & washer
Anchor bolts 12mm dia.
250mm w/ nuts & washer
Welding rod
LC purlins 150mm x 65mm
x 20mm x2.0mm thk. x 6.0m.
Angle bar 1 1/2" x 1 1/2"
x 3/16 x 500mm
LC channel (Steel fascia)
255mmx90mm x 25mm x 3.0mm thk. x 6.0m.
Angular base plate 100mm
x 100mm x 6mm thk
12mm dia. x 0.60 m. sag rod
with standard nuts and washer
16mm dia. x 6.0m. cross bracing
16mm dia. x 6.0m. Turn buckles

Anchor bolts 12mm dia.

150mm w/ nuts & washer
150mm x 200mm x 12mm thk
Buckle Plate
150mm x 150mm x 6mm
splice plate connector
Primer, Zinc Chromate

days)

Construction Foreman
Skilled Laborer
Common Laborer

ITEM 404 - REINFORCING STEEL

Estd. Qty.
A. MATERIALS

500mmx 450mm
Gusset plate 6mm thk.
300mmx 300mm
Gusset plate 6mm thk.
250mmx 250mm

@ P

26,186.61

kgs.

26,186.61
530.00
B. LABOR
1
9
12

kgs.
kgs.

(for

28

Deformed Round Bar, Grade 40

G.I. Tie Wire

days)

Construction Foreman
Skilled Laborer
Common Laborer

ITEM 405 - STRUCTURAL CONCRETE

Estd. Qty.

@ P

@ P

145.34

cu.m

A. MATERIALS
1,383.00
72.00
74.00
74.50
B. LABOR
1
3
6

bags
cu.m
cu.m
cu.m

(for

23

Portland Cement
Crushed Gravel G-1
Crushed Gravel G-3/4
Washed Sand

@ P

days)

Construction Foreman
Skilled Laborer
Common Laborer

@ P

ITEM 704 - MASONRY WORKS

Estd. Qty.

482.86 sq.m

A. MATERIALS
692.00
5,175.00
1,345.00
51.00
1,892.05

bags
pcs
pcs
cu.m
kgs

Portland Cement
6" CHB
4" CHB
Washed Sand
10mmx6m RSB

@ P

43.00
251.00

kgs
pcs

1
5
6

(for
-

B. LABOR

GI Tie Wire
Silicon Sealant

19 days)
Construction Foreman
Skilled Laborer
Common Laborer

@ P

ITEM 1000 - SOIL POISONING

Estd. Qty.

603.86

sq.m

A. MATERIALS
603.86
B. LABOR
2

sq.m

Soil Poisoning

(for

days)

@ P

Skilled Laborer

ITEM 1003 - CARPENTRY WORKS

Estd. Qty.

@ P

298.69 sq.m

A. MATERIALS
132.00

pcs.

60.00

pcs.

300.00

pcs.

300.00
110.00

pcs.
pcs.

910.00

pcs.

Metal double furring channel

@ P
(Ceiling nailer) 12mm x 38mm x 5m x 0.8mm thk. at 400mm O.C.
Metal carrying channel
(Ceiling joist) 12mm x 38mm x 5m x 0.8mm thk. at 1200mm O.C.
Rod suspension hanger with
adjustment spring
Pre-formed wire clip
Fiber cement ceiling board
(4.5mm. Thk.)
Plain Rivets

10.00

pcs.

52.00

pcs.

249.09

kgs.

142.86
28.00
4.00

bd ft
pcs.
kgs.

Ceiling vent (300mm x 1200mm)

with screen
Metal double furring channel
(Ceiling nailer) 19mm x 50mm x 5m x 0.50 mm. thk. At 400mm O.C.
1 50mm x 50mm x 5mmx
6.0 angular seat for ceiling joist full weld at joint connection
Rough Lumber, Sundried Tanguile
Plywood Ordinary 1/4" x 4' x 8'
CWN Assorted

(for

days)

B. LABOR
1
3
5

Construction Foreman
Skilled Laborer
Common Laborer

ITEM 1013 - METAL ROOFING (PRE-PAINTED)

Estd. Qty.
=

@ P

316.61 sq.m

A. MATERIALS
316.61

sq.m.

15.00

LM

28.00

LM

15.00

LM

4,070.00

pcs.

32.00

pcs.

4.00

lit.

1
5
7

(for
-

B. LABOR

long span pre painted Metal

Sheet 0.40mm thk
Preformed pre-painted G.I.
flashing 0.60mm thk. x 2.40m.
Preformed pre-painted G.I.
gutter
Preformed pre-painted G.I.
Ridge roll sht. 0.60mm. thk. X 2.40m.
J bolts 6.0mm dia.
neoprene gasket washer & nuts
12 x 300mm Fiber Cement
Fascia Board
Roof Sealant

8 days)
Construction Foreman
Skilled Laborer
Common Laborer

@ P

@ P

ITEM 1021 - FINISHING WORKS

Estd. Qty.

2,241.71 sq.m

A. MATERIALS
100.00
208.00
8.00
15.00
18.00
TILESWORKS
WALL
1,880.00
14.00
12.00
9.00
FLOORING
430.00
3.50
2.50
B. LABOR

bags
lit.
pcs.
pcs.
pcs.

Cement
Admixtures

pcs.
bags
pcs.
bags

Glazed wall tiles 20cm x 20cm

pcs.
bags
bags

unglazed wall tiles 20cm x 20cm

(for

10

1
2
4

@ P

G.I Pipes 1.50" S-40 Pre-formed

G.I Pipes 2.0" S-40 Pre-formed

19mm dia square bar

@ P

Tile adhesive 25 kg/ bag

tile trim 6mm
tile grout 5kg/bg
@ P

Tile adhesive 25 kg/ bag

tile grout 5kg/bg
days)

Construction Foreman
Skilled Laborer
Common Laborer

@ P

ITEM 1032 - PAINTING WORKS

Estd. Qty.

2,124.14 sq.m

A. MATERIALS
13.00
62.00
62.00
62.00
20.00
15.00
30.00
10.00
10.00
10.00
10.00
3.00
B. LABOR
1
3
6

qrts.
gal.
gal.
gal.
qrts.
pcs.
pcs.
gal.
gal.
gal.
lit.
pail
(for
-

Neutralizer
Latex flat
Masonry putty
Latex semi-gloss
Acri color
Roller bush
Paint brush
Enamel flatwall
Glazing putty
Enamel semi gloss
Paint thinner
Epoxy enamel

11 days)
Construction Foreman
Skilled Laborer
Common Laborer

@ P

@ P

SPL-I - MOBILIZATION/TEMPORARY STRUCTURES, UTILITIES AND SERVICES/DEMOBILIZATION/

STANDARD BILLBOARD/SAFETY & HEALTH
Estd. Qty.
=
1
lot
A. MATERIALS
MOBILIZATION/TEMPORARY STRUCTURES, UTILITIES
AND SERVICES/DEMOBILIZATION/STANDARD BILLBOARD/
SAFETY & HEALTH
B. LABOR

(for
1
1

74

days)

First Aider
Part-time Safety Practitioner

@ P
@ P

SPL-II - FORMWORKS
Estd. Qty.

881.63 sq.m

A. MATERIALS
14,240.99 bd.ft.
313.00 pcs
147.00 kgs
B. LABOR

(for
1
4
10

20

@ P

CWN, Assorted
days)

Construction Foreman
Skilled Laborer
Common Laborer

SPL-III - ELECTRICAL WORKS

Estd. Qty.
A. MATERIALS
Conduit Boxes & Fittings
115.00 pcs.
105.00 pcs.

Coco lumber
Plywood Ordinary, " x 4' x 8'

@ P

1.00 lot

20mm dia. PVC Pipe

20mm dia. PVC Connector

@ P

1.00
2.00
15.00
30.00
40.00
53.00
8.00
2.00
1.00
3.00
3.00

pc.
pc.
mts.
pcs.
pcs.
pcs.
pcs.
pcs.
pc.
can
pcs.

Wires and Wiring Devices

55.00 mts.
730.00 mts.
355.00 mts.
10.00 mts.
5.00 mts.
18.00 mts.

2.00
8.00
9.00
7.00
8.00
6.00
2.00
2.00
1.00
15.00
2.00
2.00

mts.
sets
set
sets
sets
sets
sets
sets
sets
mts.
pcs
pcs

25mm dia. RSC Pipe

2.0mm TW wire
3.5mm THHN wire
3.5mm TW wire
8.0mm THHN wire
5.5mm TW wire
5.5mm TW wire(green)

Duplex C.O.,grounding typeWP

20mm dia. RSC Connector w/ L & B

20mm dia. PVC Flexible Conduit
20mm dia. PVC Straight Connector

2" x 4" G.I. Utility Box

4" x 4' , G.I Junction Box
4" Keyless Receptacle (Porcelain type)
16mm x 2.4M Copperclad Ground Rod w/ clamp
25mm type "F" Condulet, Weatherhead

PVC Cement
Electrical tape

Duplex convenience outlet,grounding type

One gang single pole switch

Two gang single pole switch
Wall Fan Control Switch
One gang hree way single pole switch

Fire alarm bell(vibrating 6 inch.)

Fire alarm bell station outlet(manual)
Fire alarm bell control panel
8.0mm TW wire(green)
25mm dia. PVC Pipe
25mm dia. PVC Connector

Lighting Fixtures
9.00 sets
12.00 sets
9.00 sets

18watts (CFL) Compact Flourescent lamp w/ fixtures

Panel Boards
1.00 assy/s

Panel: Panel LP in NEMA 1(Flush mounted)

15,000.00

2 x 36 watts Flourescent Lamp box type w/ fixtures

1 x 36 watts Flourescent Lamp box type w/ fixtures

Main: 50AT/50AF,2P,240V,10KAIC,B.O

Brs: 3-15AT/50AF,2P,240V,60HZ,10KAIC, 6- 20AT/50AF, 2P,

240V, 60Hz, 10KAIC,
Brs:

6-20AT/50AF,2P,240V,60HZ,10KAIC B.O.,1-

30AT/50AF,60HZ,10KAIC B.O.
w/ ground bus & plastic engraved nameplate

B. LABOR

(for
1
4

days)

Construction Foreman
Skilled Laborer

@ P

Common Laborer

SPL-IV - Plumbing/ Sanitary Works

Estd. Qty.

1.00 lot

A. MATERIALS
6.00
1.00
15.00
22.00
25.00
8.00
55.00
6.00
10.00
5.00
6.00
8.00
9.00
15.00
22.00
25.00
6.00

set
set
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
set
pc.
pc.
pc.
pc.
pc.
pc.

100mm PVC cleanout w/ plug & sealing

100mm PVC coupling
75mm PVC coupling
50mm PVC coupling

10.00
5.00
9.00
2.00
9.00
5.00
6.00
15.00
4.00
9.00
4.00
30.00
0.50
7.00
6.00
18.00
2.00
5.00
5.00

pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
can
rolls
pc.

20mm polypropylene coupling

25mm polypropylene coupling
100mm PVC wye

water closet including fitting & acc.

lavatory including fitting & acc

100mm PVC pipe
75mm PVC pipe
50mm PVC pipe
200mm Concrete pipe
150mm Concrete pipe
32mm polypropylene pipe
20mm polypropylene pipe
25mm polypropylene pipe
counter sink with drain & urinal with drain

floor drain

32mm polypropylene coupling

75mmx 50mm PVC wye reducer

100mmx 50mm PVC wye reducer

50mm PVC wye

100mm PVC P-trap with plug & sealing ring
50mm PVC P-trap with plug & sealing ring

100mm PVC tee

100mm PVC long sweep elbow
50mm PVC 45 Elbow
50mm PVC90 Elbow

38mm Stainer steel bar

100mmx 50mm PVC tee reducer
50mm PVC tee
75mm PVC 90 elbow
solvent cement
teflon tape
32mm gate valve

@ P

6.00
1.00
8.00
10.00
2.00
12.00
6.00
6.00
10.00
8.00
2.00
2.00
5.00
1.00
B. LABOR
1
6
8

pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
pc.
unit
unit
(for
-

25mm faucet
20mm faucet
32mm polypropylene 90 Elbow
20mm polypropylene 90elbow
20mm gate valve
25mm polypropylene 90elbow
25mm polypropylene tee
20mm polypropylene tee
20mm polypropylene Nipple
25mm polypropylene nipple
32mmx 25mm polypropylene 90 Reducer
32mmx 20mm polypropylene 90 Reducer

Catch basin(0.60x0.60x0.60)
septic tank(7.0x2.30x2.1)
21 days)
Construction Foreman
Skilled Laborer
Common Laborer

SPL-V - FABRICATED MATERIALS AND HARDWARE

Estd. Qty.
=
8.00

sets

@ P

1.00 lot

@ P
D-1 Wooden panel Door on 50X 150mm
thk on wooden Mahogany Jamb w/ fixed
clear glass transom complete w/ hardware
and accessories (Barrel bolts)

1.00

sets

4.00

sets

5.00

sets

106,000.00

D-2 hollow core flush type swing door on

50x 150mm wooden jamb w/ marine
plywood facing inside and ordinary outside
complete w/ hardware & accessories

D-3 hollow core flush type swing door on

50x 50mm wooden jamb w/ marine
plywood facing inside and ordinary outside
complete w/ hardware & accessories

D-4 hollow core flush type swing door on

50x 100mm wooden jamb complete w/
hardware & accessories

D-4 hollow core flush type swing door on

50x 100mm wooden jamb complete w/
hardware & accessories
1.00

sets

8.00

sets

8.00

sets

6.00

sets

1.00
148.00
9.00
4.00
4.00
16.00
4.00

D-5 hollow core flush type swing door w/

marine plywood facing(Barrel bolts)

W-1 5mm thk jalousie windows w/ clear

glass blades standard jalouplus casing and
fixed clear glass transom on 50 x 150
wooden jamb complete w/ hardware &
accessories

W-2 5mm thk jalousie windows w/ clear

glass blades standard jalouplus casing and
fixed clear glass transom on 50 x 150
wooden jamb complete w/ hardware &
accessories

W-3 5mm thk jalousie windows w/ clear

glass blades standard jalouplus casing and
fixed clear glass transom on 50 x 150
wooden jamb complete w/ hardware &
accessories

lot
bdft.

pcs
kg
kg
pcs
set

Door frames and accessories

S4S Lumber kiln dried, tanguile
(1"x2",2"x2",2"x4")
Lawanit 1/4" thk.
Finishing nail
common wire nail
10mmdia. X 150mm x 50mm anchor bolts

Chalkdust box (120mm x 150mm

x 70mm) w/ 2dia. X 10 x 10mm Meshwire

4.00
1.00
B. LABOR
1
2
6

pc.
lot

(for

23

thk. Plywood
fire Escape/ guardrail (Paint finish)
days)

Construction Foreman
Skilled Laborer
Common Laborer

@ P

EQUIPMENT RENTAL
1
1
1
1
1
1
1
1

unit
unit
unit
unit
unit
unit
unit
unit

1-Bagger Concrete Mixer

Concrete Vibrator
Bar Cutter
Bar Bender
Plate Compactor
Welding Machine/Power Generator
Oxygen/Acythelene
Electric Drill
Power Consumption

HAULING COST

TOTAL BID AMOUNT

Submitted by:

MARIA CARMELA C. FERNANDO

Proprietress

JM-COFER CONSTRUCTION & SUPPLY

Four (4)
na, Camarines Sur

550.00 /day
305.00 /day

6,050.00
20,130.00
26,180.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

26,180.00
3,665.20
1,492.26
31,337.46

Unit Cost

800.00 /cu.m
400.00 /cu.m

550 /day
450 /day
305 /day

274.87

26,848.00
38,860.00
65,708.00

2,750.00
2,250.00
9,150.00
14,150.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

79,858.00
11,180.12
4,551.91
95,590.03

Unit Cost

60.00 /kg.

475.90

73,086.60

60.00 /kg.

22,959.60

60.00 /kg.

27,931.20

60.00 /kg.

16,323.00

60.00 /kg.

8,161.80

60.00 /kg.

3,401.40

60.00 /kg.

2,267.40

60.00 /kg.

4,271.40

60.00 /kg.

6,529.20

60.00 /kg.

6,801.60

60.00 /kg.

7,668.00

148.00 /kg.

7,104.00

120.00 /kg.

4,800.00

590.00 /kg.
40.00 /kg.

4,720.00
147,182.80

57.00 /kg.

5,512.47

45.00 /kg.

26,669.70

60.00 /kg.

25,377.00

245.00 /kg.

6,125.00

390.00 /kg.
90.00 /kg.
120.00 /kg.

10,530.00
1,800.00
13,200.00

60.00 /kg.

4,736.40

60.00 /kg.

4,736.40

640.00 /gal

10,240.00
452,134.97

550.00 /day
450.00 /day
305.00 /day

15,950.00
52,200.00
53,070.00
121,220.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

573,354.97
80,269.70
32,681.23
686,305.90

Unit Cost

86.44

42.00 /kg.
77.00 /kg

1,099,837.62
40,810.00
1,140,647.62

550.00 /day
450.00 /day
305.00 /day

15,400.00
113,400.00
102,480.00
231,280.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

1,371,927.62
192,069.87
78,199.87
1,642,197.36

Unit Cost

245.00
735.00
767.00
535.00

/bag
/cu.m
/cu.m
/cu.m

550.00 /day
450.00 /day
305.00 /day

62.71

338,835.00
52,920.00
56,758.00
39,857.50
488,370.50

12,650.00
31,050.00
42,090.00
85,790.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P
Unit Cost

245.00
18.00
14.00
535.00
35.00

/bag
/pc.
/pc.
/cu.m
/kg

574,160.50
80,382.47
32,727.15
687,270.12

4,728.71

169,540.00
93,150.00
18,830.00
27,285.00
66,221.75

1
5

77.00 /kg
100.00 /pc.

550.00 /day
450.00 /day
305.00 /day

3,311.00
25,100.00
403,437.75
P

10,450.00
42,750.00
34,770.00
87,970.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

491,407.75
68,797.09
28,010.24
588,215.08

Unit Cost

21.00 /sq.m

1,218.19

12,681.06

450.00 /day

2,700.00
2,700.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P
Unit Cost

250.00 /pc.
k. at 400mm O.C.
241.00 /pc
at 1200mm O.C.
4.85 /pc

15,381.06
2,153.35
876.72
18,411.13

30.49

33,000.00
14,460.00
1,455.00

10.00 /pc.
415.00 /pc

3,000.00
45,650.00

1.25 /pc.

1,137.50

475.00 /pc

241.00
thk. At 400mm O.C.
54.00
connection
55.00
338.00
67.00

4,750.00

/pc.

12,532.00

/kg.

13,450.86

/bd ft
/pc.
/kgs

550.00 /day
450.00 /day
305.00 /day

7,857.30
9,464.00
268.00
147,024.66

3,300.00
8,100.00
9,150.00
20,550.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

167,574.66
23,460.45
9,551.76
200,586.87

Unit Cost

472.00 /sq.m.

671.56

149,439.92

315.00 /LM

4,725.00

315.00 /LM

8,820.00

315.00 /LM

4,725.00

6.25 /pc.

25,437.50

370.00 /pc.

11,840.00

240.00 /lit.

960.00
205,947.42

550.00 /day
450.00 /day
305.00 /day

4,400.00
18,000.00
17,080.00
39,480.00

Direct Cost - P

245,427.42

Indirect Cost
VAT
Item Cost

34,359.84
13,989.36
293,776.62

Unit Cost

927.88

24,200.00
15,184.00
11,560.00
30,000.00
10,854.00

242.00
73.00
1,445.00
2,000.00
603.00

/bag
/lit.
/pc
/pc
/pc

15.50
216.00
95.00
145.00

/pc
/bag
/pc
/bag

29,140.00
3,024.00
1,140.00
1,305.00

12.00 /pc
216.00 /bag
145.00 /bag

5,160.00
756.00
362.50
132,685.50

P
555.00 /day
450.00 /day
305.00 /day

5,550.00
9,000.00
12,200.00
26,750.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

159,435.50
22,320.97
9,087.82
190,844.29

Unit Cost

85.13

/qrt.
/gal.
/gal.
/gal.
/qrt.
/pc.
/pc.
/gal
/gal
/gal
/lit.
/pail

546.00
40,176.00
25,296.00
39,990.00
5,200.00
1,020.00
2,040.00
6,900.00
5,750.00
6,900.00
2,020.00
9,855.00
145,693.00

550.00 /day
450.00 /day
305.00 /day

6,050.00
14,850.00
20,130.00
41,030.00

42.00
648.00
408.00
645.00
260.00
68.00
68.00
690.00
575.00
690.00
202.00
3,285.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P
Unit Cost

186,723.00
26,141.22
10,643.21
223,507.43

105.22

70,000.00

74,000.00
44,400.00
118,400.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

188,400.00
26,376.00
10,738.80
225,514.80

ES/DEMOBILIZATION/

LUMPSUM

1,000.00 /day
600.00 /day

Unit Cost

35.00 /bdft.
400.00 /pc.
77.00 /kg.

225,514.80

498,434.65
125,200.00
11,319.00
634,953.65

550.00 /day
450.00 /day
305.00 /day

11,000.00
36,000.00
61,000.00
108,000.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

742,953.65
104,013.51
42,348.36
889,315.52

Unit Cost

70.00 /pc.
4.50 /pc.

1,008.72

8,050.00
472.50

12

140.00
18.00
10.00
14.00
15.50
28.00
21.00
1,100.00
35.00
350.00
25.00

/pc.
/pc.
/m
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/pc.
P

30.00
30.00
30.00
45.00
30.00
44.00

200.00
200.00
82.00
200.00
1,550.00
230.00
1,540.00
1,730.00
15,000.00
46.00
200.00
7.50

/m
/m
/m
/m
/m
/m

/set
/set
/set
/set
/set
/set
/set
/set
/set
/m
/pc
/pc
P

250.00 /set
820.00 /set
560.00 /set

5,500.00 /assy.

Total Material Cost

550.00 /day
450.00 /day

140.00
36.00
150.00
420.00
620.00
1,484.00
168.00
2,200.00
35.00
1,050.00
75.00
14,900.50

1,650.00
21,900.00
10,650.00
450.00
150.00
792.00

400.00
1,600.00
738.00
1,400.00
12,400.00
1,380.00
3,080.00
3,460.00
15,000.00
690.00
400.00
15.00
76,155.00

2,250.00
9,840.00
5,040.00
17,130.00

5,000.00

5,000.00

113,185.50

4,950.00
16,200.00

305.00 /day

16,470.00
37,620.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P
Unit Cost

6,610.00
6,000.00
608.00
425.00
290.00
290.00
245.00
200.00
95.00
105.00
4,950.00
280.00
60.00
75.00
58.00
33.00
24.00

/set
/set
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/set
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.

20.00
23.00
127.00
33.00
48.00
79.00
270.00
106.00
135.00
125.00
23.00
26.00
1,450.00
87.00
38.00
50.00
184.00
9.00
275.00

/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/can
/rolls
/pc.

150,805.50
21,112.77
8,595.91
180,514.18
180,514.18

39,660.00
6,000.00
9,120.00
9,350.00
7,250.00
2,320.00
13,475.00
1,200.00
950.00
525.00
29,700.00
2,240.00
540.00
1,125.00
1,276.00
825.00
144.00

200.00
115.00
1,143.00
66.00
432.00
395.00
1,620.00
1,590.00
540.00
1,125.00
92.00
780.00
725.00
609.00
228.00
900.00
368.00
45.00
1,375.00

300.00
232.00
23.00
20.00
308.00
21.00
27.00
25.00
30.00
35.00
50.00
40.00
3,880.00

/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/pc.
/unit
106,000.00 /unit
P
550.00 /day
450.00 /day
305.00 /day

1,800.00
232.00
184.00
200.00
616.00
252.00
162.00
150.00
300.00
280.00
100.00
80.00
19,400.00
106,000.00
267,804.00

11,550.00
56,700.00
51,240.00
119,490.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

387,294.00
54,221.16
22,075.76
463,590.92

Unit Cost

7,950.00 /set

463,590.92

63,600.00

2,600.00 /set

2,600.00

2,600.00 /set

10,400.00

1,445.00 /set

7,225.00

1,500.00 /set

1,500.00

6,300.00 /set

50,400.00

3,400.00 /set

27,200.00

750.00 /set

4,500.00

2,000.00 /lot
60.00 /bdft.

2,000.00
8,880.00

290.00
72.00
68.00
16.00
145.00

/pc
/kg
/kg
/pc
/set

2,610.00
288.00
272.00
256.00
580.00

340.00 /pc
50,418.00 /lot

1,360.00
50,418.00
234,089.00

P
550.00 /day
450.00 /day
305.00 /day

12,650.00
20,700.00
42,090.00
75,440.00

Direct Cost - P
Indirect Cost
VAT
Item Cost
P

309,529.00
43,334.06
17,643.15
370,506.21

Unit Cost

370,506.21

No. of Days
Rate/Day
20.00
1,680.00
20.00
1,550.00
10.00
1,850.00
10.00
2,900.00
9.00
980.00
22.00
1,500.00
22.00
1,800.00
9.00
400.00
Lumpsum
P

33,600.00
31,000.00
18,500.00
29,000.00
8,820.00
33,000.00
39,600.00
3,600.00
20,000.00
217,120.00

Lumpsum

200,000.00

- P

7,204,603.92

TOTAL BID AMOUNT

1,375.00
1,185.00
1,760.00
2,800.00
980.00
1,350.00
1,100.00
250.00
360.00

7096062.78
(108,541.14)

#REF!

#REF!