Republic of the Philippines

Province of Surigao del Sur

CITY OF BISLIG

Project Title : IMPROVEMENT OF FISH LANDING Classification : Building

Location : Market Site, Barangay Mangagoy, Bislig City Floor Area : 135.00 sq.m.
Appropriation : Five Hundred Fifteen Thousand Pesos Only. : -
Source of Fund : For Funding : -
Date Prepared : August 2, 2022 : -
Mode of Implementation : Admin No. of Calendar days to completed : 45.0 C.D.
Project Description : Repair @ Multipurpose Room w/c includes Repair & Removal of Glass Windows & Aluminum Screen Door, Repair of 2 units
of Toilet Room w/ includes Removal & Installation of 2-PVC Doors & PVC Door Jambs, Repainting Works, Plumbing Works,
Construction of Cyclone Wire Mesh Perimeter Fence w/c includes Reinforced Concrete Works & Painting Works.

PROGRAM OF WORKS

SPEC'S
SCOPE OF WORK (DIRECT COST) QUANTITY UNIT UNIT COST TOTAL COST
ITEM NO.

I REPAIR @ MULTI-PURPOSE ROOM 1.00 lot P 30,184.00 P 30,184.00

II REPAIR @ TOILET 2.00 units P 23,266.53 P 46,533.05
III REPAINTING WORKS 311.20 sq.m. P 358.14 P 111,454.00
IV SCAFFOLDINGS 1.00 lot P 23,520.00 P 23,520.00
V PLUMBING WORKS 1.00 lot P 22,003.80 P 22,003.80
CONSTRUCTION OF CYCLONE WIRE MESH PERIMETER
VI 1.00 lot P 217,966.69 P 217,966.69
FENCE (61.7m. W x 1.6m. H)
TOTAL - - - P 451,661.54

BREAKDOWN OF ESTIMATED EXPENDITURES % WT.

A. DIRECT COST A. Direct Cost P 451,661.54
1. Materials P 319,773.00 62.09
2. Labor & Equipment Rental P 131,888.54 25.61

B. GOVERNMENT EXPENSES B. Government Expenses P 30,900.00

1. Pre Engineering P 15,450.00 3.00
2. Eng'g Supervision P 15,450.00 3.00 Contract Cost A & B P 482,561.54

C. CONTINGENCIES P 32,438.46 6.30 C. Contingencies P 32,438.46

TOTAL PROJECT ESTIMATED COST - - - P 515,000.00 100.0 P 515,000.00

Prepared by: Checked by: Recommending approval:

CRISTINE A. LAGUNA ETHEL L. LAMELA SHERWIN T. MASANCAY, RCE, RMP

Engineering Assistant Engineer III City Engineer

Approved:

HON. FLORENCIO C. GARAY

City Mayor

Page 1
 Republic of the Philippines
Province of Surigao del Sur
CITY OF BISLIG

Office of the City Engineer

Poblacion, Bislig City

Name of Project : IMPROVEMENT OF FISH LANDING

LOCATION : Market Site, Barangay Mangagoy, Bislig City
Appropriation : Five Hundred Fifteen Thousand Pesos Only. P 515,000.00
Source of Fund : For Funding
Date Prepared : August 2, 2022
Project Duration : 45.0 C.D.
Floor Area 135.0 sq.m.

DETAILED ESTIMATES

I. REPAIR @ MULTI-PURPOSE ROOM Qty. = 1.00 lot

A. Removal & Installation of Glass Windows & Aluminum Screen Door
a.) Materials
1.0 set Aluminum Screen Door (0.9m. W x 2.1m. H), w/ automatic door closer @ 5,300.00 / set P 5,300.00
w/ Complete Accessories
1.0 set Door Knob (Door Lockset, Heavy Duty w/ complete accessories) @ 1,110.00 / set P 1,110.00
3.0 units W1 (1.2m. W x1.2m. H) Aluminum Frame w/ 1/4" thk Glass Sliding @ 5,050.00 / unit P 15,150.00
Window on Analok Frame include installation (verify plan)
Material Cost P 21,560.00
b.) Labor (include Removal of Dilapidated Window & Door) P 8,624.00
Labor Cost P 8,624.00

Material Cost P 21,560.00

Labor Cost P 8,624.00
Total Item Cost P 30,184.00
Unit cost/lot P 30,184.00
II. REPAIR @ TOILET Qty. = 2.00 units

A. Removal & Installation of Ceiling Board (@ Male Toilet & Female Toilet)
Total Area = 13.34 sq.m.
Area 1 = 2.60 x 2.0 x 2.0 = 10.40 sq.m. (for Ceiling)
Area 2 = 2.10 x 0.7 x 2.0 = 2.94 sq.m. (for Door)
a.) Materials
4.0 shts. Fiber Cement Board (Hardiflex, 4' x 8' x 6mm thk.) @ 550.00 / sht. P 2,200.00
0.25 kg. Hardie Nails (1 1/2"L) @ 85.00 / kg. P 21.25
Material Cost P 2,221.25
b.) Labor
1.0 Carpenter for 1.0 day @ 500.00 / day P 500.00
1.0 Helper for 1.0 day @ 386.36 / day P 386.36
Labor Cost P 886.36

Sub-Total Cost P 3,107.61

B. Removal & Installation of PVC Door Jamb & PVC Door (2 units)
a.) Materials
2.0 units PVC Door (0.7m. W x 2.1m. H) @ 3,500.00 / unit P 7,000.00
- include Hinges & Heavy Duty Door Knob and complete accessories, installed
Material Cost P 7,000.00
b.) Labor (include Removal of Dilapidated PVC Door & Door Jamb)
1.0 Mason for 2.0 days @ 500.00 / day P 1,000.00
2.0 Helpers for 2.0 days @ 386.36 / day P 1,545.44
Labor Cost P 2,545.44

Sub-Total Cost P 9,545.44

C. Removal & Installation of Toilet Fixtures
a.) Materials
2.0 sets Ceramic Round-Shaped Water Closet (w/ Seat Cover & Flush Toilet Set) @ 8,000.0 / set P 16,000.00
- include fittings, Flush Valve and complete accessories
2.0 pcs. Water Faucet (Stainless, 1/2"Ǿ) @ 600.0 / pc. P 1,200.00
2.0 sets Lavatory (Wall-Hung Type) @ 3,500.0 / set P 7,000.00
- include fittings, faucet, hoss, P-Trap, and complete accessories
Material Cost P 24,200.00

b.) Labor (include Removal) P 9,680.00

Labor Cost P 9,680.00

Sub-Total Cost P 33,880.00

Material Cost P 33,421.25

Labor Cost P 13,111.80
Total Item Cost P 46,533.05
Unit cost/unit P 23,266.53
Page 2
Name of Project : IMPROVEMENT OF FISH LANDING
LOCATION : Market Site, Barangay Mangagoy, Bislig City
Appropriation : Five Hundred Fifteen Thousand Pesos Only. P 515,000.00
Source of Fund : For Funding

III. REPAINTING WORKS Total Area = 311.20 sq.m.

Area 1 = 90.05 sq.m. (for Concrete, Exterior)
Area 2 = 221.15 sq.m. (for Concrete, Interior)
a.) Materials
20.0 bags Skimcoat (25kg/bag) @ 565.00
/ bag P 11,300.00
13.0 gals. Paint (Remover) @ 510.00
/ gal. P 6,630.00
4.0 gals. Paint (Acrytex Cast) @ 550.00
/ gal. P 2,200.00
13.0 gals. Paint (Acrytex, Primer) @ 875.00
/ gal. P 11,375.00
26.0 gals. Paint (Acrytex, Semi-Gloss, Topcoat) @ 1,120.00
/ gal. P 29,120.00
10.0 gals. Paint (Acrytex, Reducer) @ 480.00
/ gal. P 4,800.00
14.0 pints Tinting Color (Acrytex, Waterbased - Thalo Blue) @ 150.00
/ pint P 2,100.00
8.0 gals. Thinner (Paint) @ 330.00
/ gal. P 2,640.00
10.0 sets Brush (Roller, 10" wide w/ Pan) @ 150.00
/ set P 1,500.00
10.0 pcs. Brush (Paint, 4") @ 75.00
/ pc. P 750.00
10.0 pcs. Brush (Paint, 2") @ 35.00
/ pc. P 350.00
15.0 pcs. Putty Knife (w/o Handle) @ 35.00
/ pc. P 525.00
6.0 pcs. Putty Knife (w/ Handle) @ 350.00
/ pc. P 2,100.00
3.0 gals. Waterproofing, Flexibond @ 950.00
/ gal. P 2,850.00
50.0 pcs. Sandpaper (#80 - 25 pcs, #120 - 25 pcs) @ 25.00
/ pc. P 1,250.00
4.0 pcs. Paint Scraper (Stainless Steel, 3" Wide) @ 30.00
/ pc. P 120.00
Material Cost P 79,610.00
b.) Labor & Equipment Rental P 31,844.00
Labor & Equipment Rental Cost P 31,844.00

Material Cost P 79,610.00

Labor & Equipment Rental Cost P 31,844.00
Total Item Cost P 111,454.00
Unit cost/sq.m. P 358.14
IV. SCAFFOLDINGS Qty. = 1.0 lot
a.) Materials
120.0 bd.ft. Planted Species (2"x2"x12', 30 pcs.) @ 40.00 / bd.ft. P 4,800.00
120.0 bd.ft. Planted Species (2"x3"x12', 20 pcs.) @ 40.00 / bd.ft. P 4,800.00
160.0 bd.ft. Planted Species (2"x4"x12', 20 pcs.) @ 40.00 / bd.ft. P 6,400.00
10.00 kg. Nail, Common Wire (2 1/2 "L & 3"L) @ 80.00 / kg. P 800.00
Material Cost P 16,800.00
b.) Labor P 6,720.00
Labor Cost P 6,720.00

Material Cost P 16,800.00

Labor Cost P 6,720.00
Total Item Cost P 23,520.00
Unit cost/lot P 23,520.00
V. PLUMBING WORKS Qty. = 1.0 lot
a.) Materials
20.0 pcs. HDPE Black Pipe Hose (SDR 11, 1/2"∅) @ 30.00 / m. P 600.00
6.0 pcs. Nipple (G.I. 3/4" x 6"Ø) @ 135.00 / pc. P 810.00
6.0 pcs. Ball Valve (Brass, 3/4"Ø) @ 375.00 / pc. P 2,250.00
6.0 pcs. Coupling (G.I., 3/4"Ø) @ 27.00 / pc. P 162.00
6.0 pcs. Stainless Sink Drain @ 120.00 / pc. P 720.00
6.0 pcs. Water Faucet (Stainless, 1/2"Ǿ) @ 300.0 / pc. P 1,800.00
15.0 pcs. Outdoor Bib Faucet (Stainless, 3/4") @ 625.00 / pc. P 9,375.00
Material Cost P 15,717.00
b.) Labor & Equipment Rental P 6,286.80
Labor & Equipment Rental Cost P 6,286.80

Material Cost P 15,717.00

Labor & Equipment Rental Cost P 6,286.80
Total Item Cost P 22,003.80
Unit cost/lot P 22,003.80
CONSTRUCTION OF CYCLONE WIRE MESH
VI. Qty. = 1.0 lot
PERIMETER FENCE (61.7m. W x 1.6m. H)

1.) Earthworks Qty. = 1.0 lot

A. Excavation Total Volume = 9.41 cu.m.
Vol. 1 = 0.80 x 0.80 x 0.70 x 21.0 = 9.41 cu.m. (for Pedestal)

a.) Labor & Equipment Rental

3.0 Laborers for 2.0 days @ 386.36 / day P 2,318.16
Labor & Equipment Rental Cost P 2,318.16

Sub-Item Cost P 2,318.16

B. Gravel Bedding Total Volume = 1.34 cu.m.
Page 3
Name of Project : IMPROVEMENT OF FISH LANDING
LOCATION : Market Site, Barangay Mangagoy, Bislig City
Appropriation : Five Hundred Fifteen Thousand Pesos Only. P 515,000.00
Source of Fund : For Funding
Vol. 1 = 0.80 x 0.80 x 0.10 x 21.0 = 1.34 cu.m. (for Footing)
a.) Materials
1.50 cu.m. Mixed Gravel @ 1,300.00 / cu.m. P 1,950.00
Material Cost P 1,950.00

b.) Labor & Equipment Rental

1.0 Laborer for 1.0 day @ 386.36 / day P 386.36
Labor & Equipment Rental Cost P 386.36

Sub-Item Cost P 2,336.36

C. Backfill w/ Compaction Total Volume = 9.074 cu.m.
a.) Labor & Equipment Rental
3.0 Laborers for 2.00 days @ 386.36 / day P 2,318.16
Labor Cost P 2,318.16

Sub-Item Cost P 2,318.16

Material Cost P 1,950.00

Labor & Equipment Rental Cost P 5,022.68
Total Sub-Item Cost P 6,972.68
Unit cost/lot P 6,972.68
2.) Concrete Works w/ Reinforcing Steel Bars & Tie Wire
Total Volume = 3.024 cu.m.
Vol. 1 = 0.80 x 0.80 x 0.20 x 21.0 = 2.69 cu.m. (for Pedestal Ftg.)
Vol. 2 = 0.20 x 0.20 x 0.40 x 21.0 = 0.34 cu.m. (for Pedestal Post)
a.) Materials
28.0 bags Cement (Portland) @ 290.00 / bag P 8,120.00
1.75 cu.m. Sand (Simulao Washed) @ 1,200.00 / cu.m. P 2,100.00
3.0 cu.m. Gravel (Simulao, 3/4"∅ ) @ 1,300.00 / cu.m. P 3,900.00
52.0 lhs. DSB (12mm Ø x 6.0 L.m.) Qty. = 276.64 kgs. @ 308.00 / lh. P 16,016.00
22.0 lhs. DSB (10mm Ø x 6.0 L.m.) Qty. = 81.38 kgs. @ 200.00 / lh. P 4,400.00
6.0 kgs. G.I. Tie Wire (#16 ) @ 85.00 / kg. P 510.00
5.0 pcs. Hacksaw Blade @ 85.00 / pc. P 425.00
Material Cost P 35,471.00
b.) Labor
2.0 Mason for 4.0 days @ 500.00 / day P 4,000.00
2.0 Steelman for 4.0 days @ 500.00 / day Q 4,000.00
4.0 Laborers for 4.0 days @ 386.36 / day P 6,181.76
Labor Cost P 14,181.76

Material Cost P 35,471.00

Labor Cost P 14,181.76
Total Sub-Item Cost P 49,652.76
Unit cost/cu.m. P 16,419.56
3.) Installation of Cyclone Wire for Perimeter Fence Qty. = 1.0 lot
a.) Materials
12.0 rolls Cyclone Wire Mesh (4" x 4" Hole x 5m.L) @ 845.00 / roll P 10,140.00
34.0 lhs. Pipe, G.I. (Schd. 40 x 6.0 L.m. x 40mm∅) @ 1,750.00 / lh. P 59,500.00
34.0 lhs. Flat Bar (1/4"thk. x 1" x 6m. L) 4.270 @ 500.00 / lh. P 17,000.00
15.0 kgs. Welding Rod (Fuji, N70-18) . @ 150.00 / kg. P 2,250.00
Material Cost P 88,890.00
b.) Labor & Equipment Rental P 35,556.00
Labor Cost P 35,556.00

Material Cost P 88,890.00

Labor Cost P 35,556.00
Total Sub-Item Cost P 124,446.00
Unit cost/lot P 124,446.00
4.) Painting Works Total Area = 13.14 sq.m.
Area 1 = 8.48 sq.m. (for Concrete, Exterior - Columns & Pedestal)
Area 2 = 4.66 sq.m. (for Steel, G.I. Pipe)
a.) Materials
1.0 bag Skimcoat (25kg/bag) @ 565.00 / bag P 565.00
1.0 gal. Paint (Acrytex Cast) @ 550.00 / gal. P 550.00
2.0 qrts. Paint (Acrytex, Primer) @ 220.00 / qrt. P 440.00
2.0 qrts. Paint (Acrytex, Semi-Gloss, Topcoat) @ 290.00 / qrt. P 580.00
2.0 qrts. Paint (Acrytex, Reducer) @ 130.00 / qrt. P 260.00
2.0 pints Tinting Color (Acrytex, Waterbased) @ 150.00 / pint P 300.00
1.0 gal. Thinner (Paint) @ 330.00 / gal. P 330.00
2.0 sets Brush (Roller, 10" wide w/ Pan) @ 150.00 / set P 300.00
4.0 pcs. Brush (Paint, 4") @ 75.00 / pc. P 300.00
2.0 pcs. Brush (Paint, 2") @ 35.00 / pc. P 70.00
2.0 pcs. Putty Knife (w/o Handle) @ 35.00 / pc. P 70.00

Page 4
Name of Project : IMPROVEMENT OF FISH LANDING
LOCATION : Market Site, Barangay Mangagoy, Bislig City
Appropriation : Five Hundred Fifteen Thousand Pesos Only. P 515,000.00
Source of Fund : For Funding

2.0 pcs. Putty Knife (w/ Handle) @ 350.00 / pc. P 700.00

25.0 pcs. Sandpaper (#80 - 12 pcs, #120 - 13 pcs) @ 25.00 / pc. P 625.00
Material Cost P 5,090.00
b.) Labor & Equipment Rental P 2,036.00
Labor & Equipment Rental Cost P 2,036.00

Material Cost P 5,090.00

Labor & Equipment Rental Cost P 2,036.00
Total Item Cost P 7,126.00
Unit cost/sq.m. P 542.19
5.) Formworks & Scaffoldings Qty. = 1.0 lot
a.) Materials
10.0 shts. Plywood (Marine, 4' x 8' x 6mm thk.) @ 440.00 / sht. P 4,400.00
120.0 bd.ft. Planted Species (2"x2"x12', 30 pcs.) @ 40.00 / bd.ft. P 4,800.00
120.0 bd.ft. Planted Species (2"x3"x12', 20 pcs.) @ 40.00 / bd.ft. P 4,800.00
160.0 bd.ft. Planted Species (2"x4"x12', 20 pcs.) @ 40.00 / bd.ft. P 6,400.00
10.00 kg. Nail, Common Wire (2 1/2 "L & 3"L) @ 80.00 / kg. P 800.00
0.75 kg. Nail, Common Wire (1"L) @ 85.00 / kg. P 63.75
Material Cost P 21,263.75
b.) Labor P 8,505.50
Labor Cost P 8,505.50

Material Cost P 21,263.75

Labor Cost P 8,505.50
Total Sub-Item Cost P 29,769.25
Unit cost/lot P 29,769.25

Total Item Cost P 217,966.69

Unit cost/lot P 217,966.69

Prepared by: Checked by: Recommending approval:

CRISTINE A. LAGUNA ETHEL L. LAMELA SHERWIN T. MASANCAY, RCE, RMP

Engineering Assistant Engineer III City Engineer

Page 5
 Republic of the Philippines
Province of Surigao del Sur
CITY OF BISLIG

Office of the City Engineer

Poblacion, Bislig City

Name of Project : IMPROVEMENT OF FISH LANDING

LOCATION : Market Site, Barangay Mangagoy, Bislig City
Appropriation : Five Hundred Fifteen Thousand Pesos Only.
Source of Fund : For Funding
Date Prepared : August 2, 2022
Project Duration : 45.0 C.D.
Floor Area : 135.0 sq.m.

SUMMARY OF MATERIALS, EQUIPMENT RENTAL, LABOR & CONSUMABLES COSTS

SPEC'S LABOR &

SCOPE OF WORK (DIRECT COST) MATERIAL COST EQUIPMENT RENTAL TOTAL AMOUNT
ITEM NO. COST
I REPAIR @ MULTI-PURPOSE ROOM P 21,560.00 P 8,624.00 P 30,184.00
II REPAIR @ TOILET
Removal & Installation of Ceiling Board (@
a. P 2,221.25 P 886.36 P 3,107.61
Male Toilet & Female Toilet)
Removal & Installation of PVC Door Jamb &
b. P 7,000.00 P 2,545.44 P 9,545.44
PVC Door (2 units)
c. Removal & Installation of Toilet Fixtures P 24,200.00 P 9,680.00 P 33,880.00
Sub-Total Cost for Item II P 33,421.25 P 13,111.80 P 46,533.05
III REPAINTING WORKS P 79,610.00 P 31,844.00 P 111,454.00
IV SCAFFOLDINGS P 16,800.00 P 6,720.00 P 23,520.00
V PLUMBING WORKS P 15,717.00 P 6,286.80 P 22,003.80
CONSTRUCTION OF CYCLONE WIRE MESH
VI
PERIMETER FENCE (61.7m. W x 1.6m. H)
1.) Earthworks P 1,950.00 P 5,022.68 P 6,972.68
Concrete Works w/ Reinforcing Steel Bars & Tie
2.) P 35,471.00 P 14,181.76 P 49,652.76
Wire
3.) Installation of Cyclone Wire for Perimeter Fence P 88,890.00 P 35,556.00 P 124,446.00
4.) Painting Works P 5,090.00 P 2,036.00 P 7,126.00
5.) Formworks & Scaffoldings P 21,263.75 P 8,505.50 P 29,769.25
Sub-Total Cost for Item VI P 152,664.75 P 65,301.94 P 217,966.69
TOTAL COST - - - P 319,773.00 P 131,888.54 P 451,661.54

BREAKDOWN EXPENDITURE
% WT. TOTAL AMOUNT
I. DIRECT COST
a. Materials 62.09 % P 319,773.00
b. Labor 25.61 % P 131,888.54
Sub - total > > > > > 87.70 % P 451,661.54
II. GOVERNMENT EXPENSES
a. Pre-Engineering 3.0 % P 15,450.00
b. Eng'g. Supervision 3.0 % P 15,450.00
Sub - total > > > > > 6.0 % P 30,900.00

93.70 % P 482,561.54

III. CONTINGENCIES 6.30 % P 32,438.46

TOTAL PROJECT ESTIMATED COST > > > 100.00 % P 515,000.00

Prepared by: Checked by: Recommending approval:

CRISTINE A. LAGUNA ETHEL L. LAMELA SHERWIN T. MASANCAY, RCE, RMP

Engineering Assistant Engineer III City Engineer

Page 6
 Republic of the Philippines
Province of Surigao del Sur
CITY OF BISLIG

Office of the City Engineer

Poblacion, Bislig City

Name of Project : IMPROVEMENT OF FISH LANDING

LOCATION : Market Site, Barangay Mangagoy, Bislig City
Appropriation : Four Hundred Sixty-FiveThousand Pesos Only. P 515,000.00
Source of Fund : For Funding
Date Prepared : July 22, 2022
Scope of Work : Repair @ Multi-Purpose Room w/c includes Repair & Removal of Glass Windows & Aluminum Screen Door , Repair of 2 units of Toilet
Room w/c includes Removal & Installation of 2-PVC Doors & PVC Door Jambs, Construction of Perimeter Fence w/c includes Reinforced
Concrete Works & Installation of Cyclone Wire w/ Barb Wire, Electrical Works, Repainting Works, & Plumbing Works.

DETAILED ESTIMATES

I. REPAIR @ MULTI-PURPOSE ROOM

A. Removal & Installation of Glass Windows & Aluminum Screen Door
a.) Materials
1.0 set Aluminum Screen Door (0.9m. W x 2.1m. H), w/ automatic door closer @ 5,300.00 / set P 5,300.00
w/ Complete Accessories
1.0 set Door Knob (Door Lockset, Heavy Duty w/ complete accessories) @ 1,110.00 / set P 1,110.00
3.0 units W1 (1.2m. W x1.2m. H) Aluminum Frame w/ 1/4" thk Glass Sliding @ 5,040.00 / unit P 15,120.00
Window on Analok Frame include installation (verify plan)
P 21,530.00
b.) Labor & Equipment Rental P 8,612.00
Total Item Cost P 30,142.00
II. REPAIR @ TOILET (2 Units) Total Area = 13.34 sq.m.
Area 1 = 2.60 x 2.0 x 2.0 = 10.40 sq.m. (for Ceiling)
Area 2 = 2.10 x 0.7 x 2.0 = 2.94 sq.m. (for Door)
A. Removal & Installation of Ceiling Board (@ Male Toilet & Female Toilet)
a.) Materials
4.0 shts. Plywood (Marine, 4' x 8' x 6mm thk.) @ 440.00 / sht. P 1,760.00
0.25 kg. Nail, Common Wire (1 "L) @ 85.00 / kg. P 21.25
P 1,781.25
b.) Labor
1.0 Carpenter for 1.0 day @ 500.00 / day P 500.00
2.0 Laborers for 1.0 day @ 386.36 / day P 772.72
P 1,272.72

Sub-Total Cost P 3,053.97

B. Removal & Installation of PVC Door Jamb & PVC Door (2 units)
a.) Materials
2.0 units PVC Door (0.7m. W x 2.1m. H) @ 3,500.00 / unit P 7,000.00
- include Hinges & Heavy Duty Door Knob and complete accessories, installed
P 7,000.00
b.) Labor
1.0 Mason for 2.0 days @ 500.00 / day P 1,000.00
2.0 Laborers for 2.0 days @ 386.36 / day P 1,545.44
P 2,545.44

Sub-Total Cost P 9,545.44

C. Removal & Installation of Toilet Fixtures
a.) Materials
2.0 sets Ceramic Round-Shaped Water Closet (w/ Seat Cover & Flush Toilet Set) @ 5,000.0 / set P 10,000.00
- include fittings, Flush Valve and complete accessories
2.0 pcs. Water Faucet (Stainless, 1/2"Ǿ) @ 300.0 / pc. P 600.00
2.0 sets Lavatory (Wall-Hung Type) @ 3,500.0 / set P 7,000.00
- include fittings, faucet, hoss, P-Trap, and complete accessories
P 17,600.00
b.) Labor & Equipment Rental P 7,040.00
Sub-Total Cost P 24,640.00

Total Item Cost P 37,239.41

III. REPAINTING WORKS Total Area = 311.20 sq.m.
Area 1 = 90.05 sq.m. (for Concrete, Exterior)
Area 2 = 221.15 sq.m. (for Concrete, Interior)
a.) Materials
20.0 bags Skimcoat (25kg/bag) @ 565.00 / bag P 11,300.00
13.0 gals. Paint (Remover) @ 510.00 / gal. P 6,630.00
4.0 gals. Paint (Acrytex Cast) @ 550.00 / gal. P 2,200.00
13.0 gals. Paint (Acrytex, Primer) @ 875.00 / gal. P 11,375.00
26.0 gals. Paint (Acrytex, Semi-Gloss, Topcoat) @ 1,120.00 / gal. P 29,120.00
10.0 gals. Paint (Acrytex, Reducer) @ 480.00 / gal. P 4,800.00
14.0 pints Tinting Color (Acrytex, Waterbased - Thalo Blue) @ 150.00 / pint P 2,100.00
8.0 gals. Thinner (Paint) @ 330.00 / gal. P 2,640.00
10.0 sets Brush (Roller, 10" wide w/ Pan) @ 150.00 / set P 1,500.00
Page 7
Name of Project : IMPROVEMENT OF FISH LANDING
LOCATION : Market Site, Barangay Mangagoy, Bislig City
Appropriation : Four Hundred Sixty-FiveThousand Pesos Only. P 515,000.00
Source of Fund : For Funding
10.0 pcs. Brush (Paint, 4") @ 75.00 / pc. P 750.00

10.0 pcs. Brush (Paint, 2") @ 35.00 / pc. P 350.00

15.0 pcs. Putty Knife (w/o Handle) @ 35.00 / pc. P 525.00
6.0 pcs. Putty Knife (w/ Handle) @ 350.00 / pc. P 2,100.00
50.0 pcs. Sandpaper (#80 - 25 pcs, #120 - 25 pcs) @ 25.00 / pc. P 1,250.00
4.0 pcs. Paint Scraper (Stainless Steel, 3" Wide) @ 30.00 / pc. P 120.00
P 76,760.00
b.) Labor & Equipment Rental P 30,704.00
Total Item Cost P 107,464.00
IV. ELECTRICAL WORKS
a.) Materials
4.0 pcs. 14 Watts LED Lamp @ 250.00 / pc. P 1,000.00
6.0 pcs. 18 Watts CFL in Downlight Fixture @ 200.00 / pc. P 1,200.00
2.0 pcs. 65 Watts CFL in Floodlighting Fixture @ 4,675.00 / pc. P 9,350.00
3.0 pcs. Duplex Convenience Outlet @ 230.00 / pc. P 690.00
P 12,240.00
b.) Labor P 4,896.00
Total Item Cost P 17,136.00
V. CONSTRUCTION OF PERIMETER FENCE (61.7m. W x 1.6m. H)
A. Excavation Total Volume = 5.83 sq.m.
Volume = 0.60 x 0.60 x 0.9 x 18.0 = 5.83 sq.m. (for Footing)
a.) Labor & Equipment Rental
2.0 Laborers for 2.0 days @ 386.36 / day P 1,545.44
Sub-Total Cost P 1,545.44
B. Gravel Bedding Total Volume = 0.65 sq.m.
Volume = 0.60 x 0.60 x 0.1 x 18.0 = 0.65 sq.m. (for Footing)
a.) Materials
0.75 cu.m. Mixed Gravel @ 1,300.00 / cu.m. P 975.00
P 975.00
b.) Labor & Equipment Rental
1.0 Laborer for 1.0 day @ 386.36 / day P 386.36
P 386.36

Sub-Total Cost P 1,361.36

C. Backfill Total Volume = 4.288 cu.m.
a.) Labor & Equipment Rental
2.0 Laborers for 1.50 days @ 386.36 / day P 1,159.08
Sub-Total Cost P 1,159.08

Total Item Cost P 4,065.88

VI. CONCRETE WORKS W/ REINFORCING STEEL BARS & TIE WIRE
Total Volume = 1.51 sq.m.
Vol. 1 = 0.60 x 0.60 x 0.2 x 18.0 = 1.30 sq.m. (for Footing)
Vol. 2 = 0.20 x 0.20 x 0.3 x 18.0 = 0.22 sq.m. (for Pedestal)
a.) Materials
14.0 bags Cement (Portland) @ 290.00 / bag P 4,060.00
1.0 cu.m. Sand (Simulao Washed) @ 1,200.00 / cu.m. P 1,200.00
1.75 cu.m. Gravel (Simulao, 3/4"∅ ) @ 1,300.00 / cu.m. P 2,275.00
7.0 lhs. DSB (10mm Ø x 6.0 L.m.) Qty. = 25.89 kgs. @ 209.00 / lh. P 1,463.00
1.0 kg. G.I. Tie Wire (#16 ) @ 85.00 / kg. P 85.00
2.0 pcs. Hacksaw Blade @ 85.00 / pc. P 170.00
P 9,253.00
b.) Labor
1.0 Mason for 2.5 days @ 500.00 / day P 1,250.00
2.0 Laborers for 2.5 days @ 386.36 / day P 1,931.80
P 3,181.80
Total Item Cost P 12,434.80
VII. INSTALLATION OF CYCLONE WIRE FOR PERIMETER FENCE W/ BARB WIRE
a.) Materials
2.0 rolls Galvanized Barb Wire (2.8mm thk., Large) @ 1,975.00 / roll P 3,950.00
13.0 rolls Cyclone Wire (4" x 4" Hole x 5m. L) @ 845.00 / roll P 10,985.00
7.0 lhs. Pipe, G.I. (Schd. 40 x 6.0 L.m. x 38mm ∅) @ 1,750.00 / lh. P 12,250.00
25.0 lhs. Flat Bar (1/4"thk. x 1" x 6m. L) @ 500.00 / lh. P 12,500.00
10.0 kgs. Welding Rod (Fuji, N70-18) . @ 150.00 / kg. P 1,500.00
P 41,185.00
b.) Labor P 16,474.00
Total Item Cost P 57,659.00
VIII. PLUMBING WORKS
a.) Materials
6.0 pcs. Nipple (G.I. 3/4" x 6"Ø) @ 135.00 / pc. P 810.00
6.0 pcs. Ball Valve (Brass, 3/4"Ø) @ 375.00 / pc. P 2,250.00
6.0 pcs. Coupling (G.I., 3/4"Ø) @ 27.00 / pc. P 162.00
6.0 pcs. Stainless Sink Drain @ 150.00 / pc. P 900.00
Page 8
Name of Project : IMPROVEMENT OF FISH LANDING
LOCATION : Market Site, Barangay Mangagoy, Bislig City
Appropriation : Four Hundred Sixty-FiveThousand Pesos Only. P 515,000.00
Source of Fund : For Funding
6.0 pcs. Water Faucet (Stainless, 1/2"Ǿ) @ 300.0 / pc. P 1,800.00
15.0 pcs. Outdoor Bib Faucet (Stainless, 3/4") @ 625.00 / pc. P 9,375.00
P 15,297.00
b.) Labor & Equipment Rental P 6,118.80
Total Item Cost P 21,415.80

IX. REPAINTING WORKS Total Area = 311.20 sq.m.

Area 1 = 90.05 sq.m. (for Concrete, Exterior)
Area 2 = 221.15 sq.m. (for Concrete, Interior)
a.) Materials
20.0 bags Skimcoat (25kg/bag) @ 565.00 / bag P 11,300.00
13.0 gals. Paint (Remover) @ 510.00 / gal. P 6,630.00
4.0 gals. Paint (Acrytex Cast) @ 550.00 / gal. P 2,200.00
13.0 gals. Paint (Acrytex, Primer) @ 875.00 / gal. P 11,375.00
26.0 gals. Paint (Acrytex, Semi-Gloss, Topcoat) @ 1,120.00 / gal. P 29,120.00
10.0 gals. Paint (Acrytex, Reducer) @ 480.00 / gal. P 4,800.00
14.0 pints Tinting Color (Acrytex, Waterbased - Thalo Blue) @ 150.00 / pint P 2,100.00
8.0 gals. Thinner (Paint) @ 330.00 / gal. P 2,640.00
10.0 sets Brush (Roller, 10" wide w/ Pan) @ 150.00 / set P 1,500.00
10.0 pcs. Brush (Paint, 4") @ 75.00 / pc. P 750.00
10.0 pcs. Brush (Paint, 2") @ 35.00 / pc. P 350.00
15.0 pcs. Putty Knife (w/o Handle) @ 35.00 / pc. P 525.00
6.0 pcs. Putty Knife (w/ Handle) @ 350.00 / pc. P 2,100.00
50.0 pcs. Sandpaper (#80 - 25 pcs, #120 - 25 pcs) @ 25.00 / pc. P 1,250.00
4.0 pcs. Paint Scraper (Stainless Steel, 3" Wide) @ 30.00 / pc. P 120.00
P 76,760.00
b.) Labor & Equipment Rental P 30,704.00
Total Item Cost P 107,464.00
X. FORMWORKS & SCAFFOLDINGS Qty. = 1.0 lot
a.) Materials
10.0 shts. Plywood (Marine, 4' x 8' x 6mm thk.) @ 440.00 / sht. P 4,400.00
120.0 bd.ft. Planted Species (2"x2"x12', 30 pcs.) @ 40.00 / bd.ft. P 4,800.00
120.0 bd.ft. Planted Species (2"x3"x12', 20 pcs.) @ 40.00 / bd.ft. P 4,800.00
160.0 bd.ft. Planted Species (2"x4"x12', 20 pcs.) @ 40.00 / bd.ft. P 6,400.00
10.00 kg. Nail, Common Wire (2 1/2 "L & 3"L) @ 80.00 / kg. P 800.00
0.75 kg. Nail, Common Wire (1"L) @ 85.00 / kg. P 63.75
P 21,263.75
b.) Labor P 8,505.50
Total Item Cost P 29,769.25

Prepared by: Checked by: Recommending approval:

CRISTINE A. LAGUNA ETHEL L. LAMELA SHERWIN T. MASANCAY, RCE, RMP

Engineering Assistant Engineer III City Engineer

Page 9