Republic of the Philippines

Provinceof Ilocos Sur

MUNICIPALITY OF SUYO

OFFICE OF THE MAYOR

INDIVIDUAL PROGRAM OF WORKS

(For all types of projects)

Date : 08 January 2018

NAME/LOCATION OF PROJECT: Appropriations Php 2,500,000.00

Improvement of Suyo Farmer's Multi Purpose Building Source of Funds :
Poblacion,Suyo, Ilocos Sur Issued obligated authority :_______________________
Released :
Project Category Calendar Days to complete : 140.00 CD
Building Desirable starting date :

Project Description
Improvement

Minimum Equipment Requirement Technical Personnel Required

Description No. Description No.
Carpentry Tools Carpenters
Masonry Tools Masons
Steel man
Laborers

ESTIMATED COST OF PROPOSED WORK

Item % OF TOTAL DIRECT ADJUSTED
No. DESCRIPTION TOTAL UNIT COST UNIT COST
I. Project Sign Board 0.1 ls 3,000.00 3,000.00
II. Occupational Safety and Health Pro 6.7 days 144,779.92 167,220.80
III. Excavation/Demolition 3.5 cu.m. 75,841.86 87,597.35
IV. Reinforcing Steel Bars 3.9 sq.m. 73,581.76 96,576.06
V. Structural Concrete 6.2 lm 118,006.40 154,883.40
VI. Masonry with Plaster 5.9 sq.m. 112,129.43 147,169.88
VII. Roofing Materials 16.7 lot 317,373.43 416,552.63
VIII. Ceilings 5.7 lot 108,276.22 142,112.53
IX. Doors ,Windows And Grab Bars 9.4 lot 178,521.18 234,309.05
X. Electrical Works 4.9 sq.m. 92,527.59 121,442.46
XI. Septic Tank 2.8 lot 53,950.84 70,810.48
XII. Painting 4.2 sq.m. 80,160.71 105,210.93
XIII. Plumbing 8.0 lot 151,551.22 198,910.97
XIV. Tile Works 6.8 sq.m. 129,237.25 169,623.89
XV. Ramp 1.4 lot 26,155.07 34,328.53
XVI. Roofing Extention 14.0 l.m. 266,857.93 350,251.03
100.00 1,931,950.80 2,500,000.00
Page 02

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. Estimated Cost
A. Direct Cost
1. Mobilization/Demobilization
2. Materials
2.1 Supply/Delivery 50.96% 1,274,082.96
2.2 Testing of Materials
3. Labor : including fringe benefits 17.79% 444,631.27
4. Equipment Expenses 8.53% 213,236.57
B. Indirect Cost
1. Overhead Contingency Miscellaneous 10.25% 256,249.35
(7% to 12 % of A1 to A4)
2. Profit (5% to 12% of A1 to A4) 7.72% 192,895.08
3. Comprehensive all Risk Insurance
(1.5% of A1 to A4)
4. VAT (10% of A1 to A4) 4.76% 118,904.76
SUB-TOTAL (CONTRACT COST) 100.00% 2,500,000.00
II. Estimated Government Expenditures:
1. Engineering and Administrative Overhead
(3% of A1 to A4) 0.00% 0.00
2. ROW/s to Acquisition
3. Materials to be furnished by the Government
4. M.Q.C.
SUB - TOTAL 0.00% 0.00
III. Contingencies/Reserves:
1. Physical (up to 5% of the Estimated
Contract Cost)
2. Budgetary Reserve (10%)
TOTAL ESTIMATED PROJECT COST 100.00% 2,500,000.00
SAY 2,500,000.00

Prepared By: Recommending Approval:

ELEAZAR L. BAGUITAN GILBERT L. GIACAO, JR.

ENGINEERING ASSISTANT Municipal Engineer

APPROVED:

SAMUEL B. SUBAGAN JR
Municipal Mayor
_________
 Estimates for the for the Improvement of Suyo Farmer's Multi Purpose Building
Poblacion,Suyo, Ilocos Sur

Name of Project : Improvement of Suyo Farmer's Multi Purpose Building

Location Poblacion,Suyo, Ilocos Sur
Appropriation Php 2,500,000.00
Source of Fund :

I. Project Sign Board Lump Sum 3,000.00

II. Occupational Safety and Health Program

QUANTITY 140.00 days
a. MATERIALS
Quantity Unit Description Unit Cost Total
808.0 mandays Safety Shoes 2.77 2,238.16
808.0 mandays Safety Helmet 0.25 202.00
808.0 mandays Safety Gloves 7.67 6,197.36
1.0 l.s. First Aide Kit and Medical Treatment F 4,385.00 4,385.00
13,022.52
a. Labor
1 Partime Safety Practitioner @ ₱760.27/day 35 days 26,609.45
1 First Aider @ ₱ 665.50/day 140.00 days 93,170.00
119,779.45
c. Equipment Rentals
Minor Tools ( 10% of labor) 11,977.95
Sub-total 11,977.95

Direct Cost = 144,779.92

10% CP = 14,477.99
5% VAT = 7,962.90
Sub-total = 167,220.80
Unit Cost = 1,194.43 per day

III. Excavation/Demolition
Quantity 100.55 sq.m.
Output 20.00 sq.m./day

a. Labor 5.00 days

1 Construction Foreman @ P 524.36/day 2,621.80
3 Laborers @ P 293.36/day 4,400.40
7,022.20
c. Equipment Rentals
1 Backhoe with Breaker 80 HP @ 11085.36/day 4.00 day '= 44,341.44
1 Unit Dump Truck 3-6 cu.m. @ 5944.00/day 4.00 day '= 23,776.00
Minor Tools (10% of Labor) = 702.22
Sub-total 68,819.66

Direct Cost = 75,841.86

10% CP = 7,584.19
5% VAT = 4,171.30
Sub-total = 87,597.35
Unit Cost = 871.18 per sq.m.

IV. Reinforcing Steel Bars

Quantity 1,002.57 kg
16mm ( kg) 12mm (kg) 10mm (kg)
FOUNDATION 77.64 0 0
COLUMN 103.52 42.64 14.12554
BEAM 213.2 86.025
TIE BEAM 222.51 68.82 74.5
FLOORING 0 0 99.59
403.6661 324.66 274.24054

a. MATERIALS
Quantity Unit Description Unit Cost Total
403.7 kg 16 mm Reinforcing Bars 50.00 20,183.31
324.7 kg 12 mm Reinforcing Bars 50.00 16,233.00
274.2 kg 10 mm Reinforcing Bars 50.00 13,712.03
 34.5 kg # 16 G.I. Tie Wire 90.00 3,101.97
53,230.30
B. Labor 6 days
1 Construction Foreman @ P 524.36/day 3,146.16
2 Steelman @ P 440.15/day 5,281.80
4 Laborers @ P 293.36/day 7,040.64
15,468.60
c. Equipment Rentals
1 Unit Cutting machine P 556.00/day 6 days '= 3,336.00
Minor Tools (10% of Labor) = 1,546.86
Sub-total 4,882.86

Direct Cost = 73,581.76

15% OCM = 11,037.26
10% CP = 7,358.18
5% VAT = 4,598.86
Sub-total = 96,576.06
Unit Cost = 96.33 per kg

V. Structural Concrete
Quantity 13.00 cu.m.
VOLUME
FOUNDATION 1.0m x 1.0m x .4m x 6pcs 2.4 cu.m.
COLUMN .25m x .25m x 4m x 6pcs 1.5 cu.m.
TIE_BEAM .15m x .20m x 27.5m 1.35 cu.m.
GROUND FLOOR BEAM 1 .20m x .25m x 27.5 0.825 cu.m.
GROUND FLOOR BEAM 2 .2m x .25m x 13.54m 1.375 cu.m.
SLAB 52.115 Sq.m. x .1m 5.21 cu.m.
TOTAL VOLUME 12.66 cu.m.
SAY 13.00 cu.m.

a. MATERIALS
Quantity Unit Description Unit Cost Total
117.0 bags Portland Cement 280.00 32,760.00
6.5 cu.m. Sand 500.00 3,250.00
13.0 cu.m. Gravel 600.00 7,800.00
25.0 pcs 1/4' Thick Ordinary Plywood 420.00 10,500.00
800.0 bf Coco Lumber 20.00 16,000.00
15.0 kg Assorted CWN 90.00 1,350.00
71,660.00
B. Labor 10 days
1 Construction Foreman @ P 524.36/day 5,243.60
4 Carpenter @ P 440.15/day 17,606.00
4 Laborers @ P 293.36/day 11,734.40
34,584.00

c. Equipment Rentals
1 unit 1 bagger C-Mixer @ 1520.00/day 4 days '= 6,080.00
1 unit Water Pump at P 556.00/day 4 days '= 2,224.00
Minor Tools (10% of Labor) = 3,458.40
Sub-total 11,762.40

Direct Cost = 118,006.40

15% OCM = 17,700.96
10% CP = 11,800.64
5% VAT = 7,375.40
Sub-total = 154,883.40
Unit Cost = 11,914.11 per cu.m.

VI. Masonry with Plaster

Quantity 132.22 sq.m.
Area of the Masonry = 132.22 sq.m.
Area to be Plastered = 136.02 sq.m.

a. MATERIALS
Quantity Unit Description Unit Cost Total
1653 pcs. 4" Concrete Hollow Blocks 10.00 16,530.00
143 bags Portland Cement 280.00 40,040.00
7.9 cu.m. Fine Sand/Wash Sand 500.00 3,963.95
334.00 kg 10 mm Reinforcing Bars 50.00 16,700.00
 14.696 kg # 16 G.I. Tie Wire 90.00 1,322.64
78,556.59
b. Labor 8 days
1 Construction Foreman @ P 524.36/day 4,194.88
2 Masons @ P 440.15/day 7,042.40
5 Laborers @ P 293.36/day 11,734.40
22,971.68
c. Equipment Rentals
1 unit 1 bagger C-Mixer @ 1520.00/day 4 days = 6,080.00
1 unit Water Pump at P 556.00/day 4 days = 2,224.00
Minor Tools (10% of Labor) = 2,297.17
Sub-total 10,601.17

Direct Cost = 112,129.43

15% OCM = 16,819.41
10% CP = 11,212.94
5% VAT = 7,008.09
Sub-total = 147,169.88
Unit Cost = 1,113.07 per sq.m.

VII. Roofing Materials

Quantity 189.00 lm
a. MATERIALS
Quantity Unit Description Unit Cost Total
355.22 kg 63.5mm x 63.5mm x 6.35mm Angle Bars 50.00 17,761.00
905.42 kg 50mm x 50mm x 4.76mm Angle Bars 50.00 45,271.00
139.31 kg 1.2 x 2" x 10" C-Purlins 50.00 6,965.50
115.3 kg 1.2 x 2" x 3" C-Purlins 50.00 5,765.00
189 lm .4mm ribtype long span 435.00 82,215.00
48.44 sq.m. .4mm Spandrel 350.00 16,954.00
15 pcs 12mm x 38mm x 5m Carrying Channel 120.00 1,800.00
45 pcs W-clip 10.00 450.00
5 pcs Suspension rod (3m) 150.00 750.00
28 pcs 2" Wall Angle 210.00 5,880.00
8 pcs. .5 Spanish Gutter 680.00 5,440.00
9 pcs. .5 End Flushing 680.00 6,120.00
8 pcs. .5 WallFlushing 580.00 4,640.00
3 pcs. .5 Ridge Roll 680.00 2,040.00
20 kg Welding rod 110.00 2,200.00
4 gals Red Oxide Primer 680.00 2,720.00
1 gals Paint Thinner 330.00 330.00
500 pcs. 5/32 x 1/2 Blind revits 1.00 500.00
2 pcs. Paint Brush 3" 50.00 100.00
1 pcs. Cutting Disc 580.00 580.00
6 tube Silicon Sealant 150.00 900.00
2 pcs. Silicon Gun 75.00 150.00
1500 pcs. 12 x 55 Tekscrew 3.00 4,500.00
214,931.50
b. Labor 23 days
1 Construction Foreman @ P 524.36/day 12,060.28
2 Welder/ @ P 440.15/day 20,246.90
4 Laborers @ P 293.36/day 26,989.12
59,296.30
c. Equipment Rentals
1 unit Welding Machine @ 1520.00/day 16 days = 24,320.00
1 unit Cutting Machine @ P 556.00/day 16 days = 8,896.00
Electrical Consumption (lumpsum) = 4,000.00
Minor Tools (10% of Labor) = 5,929.63
Sub-total 43,145.63

Direct Cost = 317,373.43

15% OCM = 47,606.01
10% CP = 31,737.34
5% VAT = 19,835.84
Sub-total = 416,552.63
Unit Cost = 2,203.98 per lm

VIII. Ceilings
Quantity 150.80 sq.m.
a. MATERIALS
Quantity Unit Description Unit Cost Total
 23 pcs 25mm x 25mm x 5m Wall Angle 320.00 7,360.00
40 pcs 19mm x 50mm x 5m double furring 160.00 6,400.00
150 pcs 200mm x 5.8m Pvc Platic Panel 385.00 57,750.00
25 pcs Suspension rod (3m) 150.00 3,750.00
45 pcs W-clip 15.00 675.00
1025 pcs Blind Revits 1.00 1,025.00
100 pcs Tokscrew 2.50 250.00
2 kg Concrete nail 100.00 200.00
2 pcs Drill Bit ( concrete ) 85.00 170.00
2 pcs Drill Bit ( metal ) 115.00 230.00
1 pcs Cutting Disc 580.00 580.00
78,390.00

b. Labor 12 days
1 Construction Foreman @ P 524.36/day 6,292.32
2 Skilled/ @ P 440.15/day 10,563.60
2 Laborers @ P 293.36/day 7,040.64
23,896.56

c. Equipment Rentals
Minor Tools (10% of Labor) 2,389.66
Cutting Machine @ 300.00/day 3,600.00
Sub-total 5,989.66
Direct Cost = 108,276.22
15% OCM = 16,241.43
10% CP = 10,827.62
5% VAT = 6,767.26
Sub-total = 142,112.53
Unit Cost = 942.39 per sq.m.

IX. Doors ,Windows And Grab Bars

Area = 1.00 lot

a. MATERIALS
Quantity Unit Description Unit Cost Total
6 sets 1.0 m. x 2.10 m. Panel Door (Hard Wood) 8,500.00 51,000.00
5 sets .8 m. x 1.8 m. Aluminum Door 2,100.00 10,500.00
4 sets 1.2m x .8m reflected Glass Window 3,360.00 13,440.00
10.98 sq.m. Steel Window And Grills 3,500.00 38,430.00
9.33 sq.m. Aluminum Wall/partition 3,000.00 27,990.00
2 sets Stainless Grab Bars (1.4 x 1.2m x 1 1/2") 2,500.00 5,000.00
4 sets Stainless Grab Bars (1.2 x 1.2m x 1 1/2") 2,350.00 9,400.00
155,760.00

b. Labor 10 days
1 Construction Foreman @ P 524.36/day 5,243.60
2 Skilled/ @ P 440.15/day 8,803.00
2 Laborers @ P 293.36/day 5,867.20
19,913.80
c. Equipment Rentals
1 unit Cutting Machine @ P 556.00/day 4 days = 556.00
Electrical Consumption (lumpsum) = 300.00
Minor Tools (10% of Labor) = 1,991.38
Sub-total 2,847.38

Direct Cost = 178,521.18

15% OCM = 26,778.18
10% CP = 17,852.12
5% VAT = 11,157.57
Sub-total = 234,309.05
Unit Cost = 234,309.05 per lot

X. Electrical Works
Quantity = 1.00 lot
a. MATERIALS
Quantity Unit Description Unit Cost Total
3 box 2.0 mm THHN Electrtical Wire 2,800.00 8,400.00
2 box 3.5 mm THHN Electrtical Wire 3,200.00 6,400.00
50 mtr 5.5 mm THHN Electrtical Wire 35.00 1,750.00
5 rolls Flexible Hose 1/2" Ø 630.00 3,150.00
 35 pcs 1/2 Ø PVC Pipe 65.00 2,275.00
4 rolls Flexible Hose 3/4" Ø 930.00 3,720.00
2 pcs 1 1/2 Ø PVC Pipe 135.00 270.00
1 pcs 1 1/2 Entrance Cup 400.00 400.00
1 pcs Panel Board Center Main( 8 holes) 12,000.00 12,000.00
1 pcs 100 amp ACB 2,600.00 2,600.00
2 pcs 20 amp ACB 650.00 1,300.00
1 pcs 30 amp ACB 650.00 650.00
14 pcs Utily Box 2' x 4" 25.00 350.00
14 pcs Junction box 25.00 350.00
3 set 2 Gang Switch 150.00 450.00
11 set 1 Gang Switch 80.00 880.00
4 rolls Electrical Tape 45.00 180.00
5 roll Rubber tape 150.00 750.00
8 pcs 40w Flourescent Light 1,250.00 10,000.00
22 pcs 10w Hidden LED Light 650.00 14,300.00
3 pcs Emergency Light 2,200.00 6,600.00
6 set Convenience Outlet 550.00 3,300.00
80,075.00
b. Labor 5 days
1 Construction Foreman @ P 524.36/day 2,621.80
2 Electrician / @ P 440.15/day 4,401.50
2 Laborers @ P 293.36/day 2,933.60
9,956.90
c. Equipment Rentals
Minor Tools (10% of Labor) = 995.69
Electric Drill @ P 300.00/day 1,500.00
Sub-total 2,495.69

Direct Cost = 92,527.59

15% OCM = 13,879.14
10% CP = 9,252.76
5% VAT = 5,782.97
Sub-total = 121,442.46
Unit Cost = 121,442.46 per lot

XI. Septic Tank

Quantity 1.00 lot
a. MATERIALS
Quantity Unit Description Unit Cost Total
630 pcs. 5" Concrete Hollow Blocks 15.00 9,450.00
45 bags Portland Cement 280.00 12,600.00
7.5 cu.m. Fined Sand and Gravel 500.00 3,750.00
153.98 kg 10MM dia. RSB 50.00 7,699.00
26.65 kg 12MM dia. RSB 50.00 1,332.50
7.23 kg # 16 Tie Wire 90.00 650.70
3 pcs. 1/4 Ordinary Plywood 380.00 1,140.00
100 bf Good Lumber 45.00 4,500.00
1 pcs. 2" PVC Orange Pipe 210.00 210.00
1 pcs. 4" PVC Orange Pipe 595.00 595.00
1 ls 4" PVC Fittings 500.00 500.00
2 kg CWN Assorted 90.00 180.00
42,607.20
b. Labor 4 days
1 Construction Foreman @ P 524.36/day 2,097.44
2 Mason @ P 440.15/day 3,521.20
4 Laborers @ P 293.36/day 4,693.76
10,312.40
c. Equipment Rentals
Minor Tools (10% of Labor) = 1,031.24
Sub-total 1,031.24

Direct Cost = 53,950.84

15% OCM = 8,092.63
10% CP = 5,395.08
5% VAT = 3,371.93
Sub-total = 70,810.48
Unit Cost = 70,810.48 per lot

XII. Painting
 Quantity 883.84 sq.m.
a. MATERIALS
Quantity Unit Description Unit Cost Total
12 qrt Concrete Neutralizer 90.00 1,080.00
35.00 gals Acrylic Latex Paint 680.00 23,800.00
35.00 gals Acrylic Gloss Latex Paint 750.00 26,250.00
20 m Sand Paper 40.00 800.00
7.00 sack Skim Coat 850.00 5,950.00
5 pcs Putty Knife 150.00 750.00
3 gals Paint thinner 225.00 675.00
3 pcs Roler Brush 50.00 150.00
4 pcs Paint Brush 150.00 600.00
60,055.00

b. Labor 8 days
1 Construction Foreman @ P 524.36/day 4,194.88
2 Painter / @ P 440.15/day 7,042.40
3 Laborers @ P 293.36/day 7,040.64
18,277.92
c. Equipment Rentals
Minor Tools (10% of Labor) = 1,827.79
Sub-total 1,827.79

Direct Cost = 80,160.71

15% OCM = 12,024.11
10% CP = 8,016.07
5% VAT = 5,010.04
Sub-total = 105,210.93
Unit Cost = 119.04 per sq.m.

XIII. Plumbing
Quantity 1.00 lot

a. MATERIALS
Quantity Unit Description Unit Cost Total
9 pcs 1/2" G.I. Pipe 320.00 2,880.00
1 LS 1" Assorted G.I. pipe Fittings 1,200.00 1,200.00
10 pcs 2" PVC pipe 210.00 2,100.00
1 ls 2" Assorted PVC pipe Fiitings 900.00 900.00
8 pcs 4" PVC pipe 620.00 4,960.00
1 ls 4" Assorted PVC pipe Fiitings 2,500.00 2,500.00
20 pcs 3" PVC pipe 490.00 9,800.00
1 ls 4" Assorted PVC pipe Fiitings 3,500.00 3,500.00
2 qrt Epoxy A & B 425.00 850.00
3 can Pvc Solvent 500cc 85.00 255.00
7 set Water Closet With Accessories 7,500.00 52,500.00
3 set Urinal for men 4,500.00 13,500.00
8 pcs Faucets 320.00 2,560.00
3 set Slab Tiles 3/4" 2,600.00 7,800.00
2 set Kitchen Sink & Accessories 5,500.00 11,000.00
1 set Wall Hanged Lavatory & Accessories 3,500.00 3,500.00
13 pcs stainless Floor Drain 420.00 5,460.00
125,265.00
b. Labor 12 days
1 Construction Foreman @ P 524.36/day 6,292.32
2 Master Plumber / @ P 440.15/day 10,563.60
2 Laborers @ P 293.36/day 7,040.64
23,896.56
c. Equipment Rentals
Minor Tools (10% of Labor) = 2,389.66
Sub-total 2,389.66

Direct Cost = 151,551.22

15% OCM = 22,732.68
10% CP = 15,155.12
5% VAT = 9,471.95
Sub-total = 198,910.97
Unit Cost = 198,910.97 per lot

XIV. Tile Works

 Quantity 121.88 sq.m.
Floor Area 50.18 sq.m.
Wall Area 71.70 sq.m.
a. MATERIALS
Quantity Unit Description Unit Cost Total
318 pcs 40cm x 40cm Ceramic Tiles 80.00 25,440.00
1206 pcs 20cm x 30cm Glazed Tiles 45.00 54,270.00
2 pcs .6m x 1.2m Slab Tiles 2,900.00 5,800.00
13 bags Tile Adhisive 120.00 1,560.00
11 bags Cement Mortar 280.00 3,080.00
61 kg Cement Joint Filler 60.00 3,660.00
8 pcs Tile Trime 70.00 560.00
94,370.00

b. Labor 14 days
1 Construction Foreman @ P 524.36/day 7,341.04
2 Tile Setter @ P 440.15/day 12,324.20
2 Laborers @ P 293.36/day 8,214.08
27,879.32
c. Equipment Rentals
Cutting Machine @ P 300.00/day = 4,200.00
Minor Tools (10% of Labor) = 2,787.93
Sub-total 6,987.93

Direct Cost = 129,237.25

15% OCM = 19,385.59
10% CP = 12,923.73
5% VAT = 8,077.33
Sub-total = 169,623.89
Unit Cost = 1,391.73 per sq.m.

XV. Ramp
Quantity 1.00 lot
a. MATERIALS
Quantity Unit Description Unit Cost Total
10 bags Portland Cement 280.00 2,800.00
0.672 cu.m. Gravel 700.00 470.40
0.336 cu.m. Sand 600.00 201.60
14.8 kg 10Ømm RSB 45.00 666.00
1 kg Asst. CWN(1" ,2" ,3") 90.00 90.00
1 kg Tie Wires # 16 90.00 90.00
1 ls Stainless Railings 10,500.00 10,500.00
31 pcs 40cm x 40cm Ceramic Tiles 75.00 2,325.00
3 kg Tile Grout 60.00 180.00
0.25 bags Tile Adhisive 280.00 70.00
17,393.00
b. Labor 4 days
1 Construction Foreman @ P 524.36/day 2,097.44
2 Welder / Mason/ Tile Setter @ P 440.15/day 3,521.20
2 Laborers @ P 293.36/day 2,346.88
7,965.52
c. Equipment Rentals
Minor Tools (10% of Labor) = 796.55

Sub-total 796.55
Direct Cost = 26,155.07
15% OCM = 3,923.26
10% CP = 2,615.51
5% VAT = 1,634.69
Sub-total = 34,328.53
Unit Cost = 34,328.53 per lot

XVI. Roofing Extention

Quantity 185.86 l.m.
a. MATERIALS
Quantity Unit Description Unit Cost Total
355.22 kg 63.5mm x 63.5mm x 6.3mm L-bar 50.00 17,761.00
1203.43 kg 50mm x 50mm x 4.76mm L-bar 50.00 60,171.50
171.61 lin.ft Ø 12 Sag Rod Plain Bar 16.00 2,745.76
14.8 kg 10Ømm RSB 50.00 740.00
 33.25 kgs C-250x50x1.2 Fascia Board 50.00 1,662.60
90.00 kgs 4.5mm thk x50mm x6.0 flat bar 50.00 4,500.00
.4mm thk. Long Span Prepainted Metal
64.40 lm 435.00 28,014.00
sheet
10.00 pcs. .4mm thk Prepainted Metal Flushing 580.00 5,800.00
900.00 pcs. Tekscrew 2.25 2,025.00
200.00 pcs. Blind Revits 2.50 500.00
5.00 tubes Silicon Sealant 200.00 1,000.00
15.00 pcs. 3" PVC Orang Pipe For Donwspot 490.00 7,350.00
1.00 ls 3" PVC Accs for Donwspot 2,000.00 2,000.00
23.00 pcs. 4" PVC Orang Pipe For Donwspot 590.00 13,570.00
1.00 ls 4" PVC Accs for Donwspot 2,000.00 2,000.00
1.00 qrt Solvent 120.00 120.00
45.00 kgs Welding Rod 120.00 5,400.00
12.00 gal Epoxy Primer 615.00 7,380.00
2.00 gal Lacquer Thinner 580.00 1,160.00
4.00 pcs. Paint Brush 3.00 12.00
15.00 kgs Acetelyne Refill 55.00 825.00
12.00 kgs Oxygen Refill 65.00 780.00
25.00 pcs. 1 1/2 G.I. Pipes For Scaffoldings 610.00 15,250.00
1.00 l.s Accs for Scaffoings 5,000.00 5,000.00
185,766.86
b. Labor 19 days
1 Construction Foreman @ P 524.36/day 9,962.84
2 Welder / Mason/ Tile Setter @ P 440.15/day 16,725.70
3 Laborers @ P 293.36/day 16,721.52
43,410.06
c. Equipment Rentals
1 unit Welding Machine @ 1520.00/day 15 days = 22,800.00
1 unit Cutting Machine @ P 556.00/day 15 days = 8,340.00
Electrical Consumption (lumpsum) = 2,200.00
Minor Tools (10% of Labor) = 4,341.01
Sub-total 37,681.01

Direct Cost = 266,857.93

15% OCM = 40,028.69
10% CP = 26,685.79
5% VAT = 16,678.62
Sub-total = 350,251.03
Unit Cost = 1,884.49 per l.m.

S U M M A R Y

I. Project Sign Board 3,000.00

II. Occupational Safety and Health Program 167,220.80
III. Excavation/Demolition 87,597.35
IV. Reinforcing Steel Bars 96,576.06
V. Structural Concrete 154,883.40
VI. Masonry with Plaster 147,169.88
VII. Roofing Materials 416,552.63
VIII. Ceilings 142,112.53
IX. Doors ,Windows And Grab Bars 234,309.05
X. Electrical Works 121,442.46
XI. Septic Tank 70,810.48
XII. Painting 105,210.93
XIII. Plumbing 198,910.97
XIV. Tile Works 169,623.89
XV. Ramp 34,328.53
XVI. Roofing Extention 350,251.03
Sub-total 2,500,000.00
Engineering Administrative overhead 0.00 0.00
TOTAL PROJECT COST 2,500,000.00

Prepared by: Recommending Approval:

ELEAZAR L. BAGUITAN GILBERT L. GIACAO, JR.

Engineering Assistant Municipal Engineer
 APPROVED:

SAMUEL B. SUBAGAN JR
Municipal Mayor
20.00

0.00
 18.00

15,969.09

0.00

90.00

21,498.00
34,584.00

104.71824 5.75157
39.17376 2.17632
 64.00

23,566.98

22,971.68

0.00

161.00

64,479.45
59,296.30
 60.00

23,517.00
23,896.56

0
0.2

50.00

46,728.00
19,913.80
 25.00

24,022.50
9,956.90

28.00

12,782.16
10,312.40
 48.00

18,016.50
18,277.92

60.00

37,579.50
26,286.22
 0.00

70.00

28,311.00
27,879.32

20.00

5,217.90

0.00
 0.00

114.00

55,730.06
43,410.06

2,298,450.66

1,851,623.58
MATERIAL COST 1,274,082.96
labor 444,631.27
equipments 213,236.57
OCS 256,249.35
CP 192,895.08
VAT 118,904.76
0.00
2,500,000.00
 APPROVED BUDGET FOR THE CONTRACT

Improvement of Suyo Farmer's Multi Purpose Building

Project Name and Location

Stations : Contract Duration: 140 CD

Length :

ITEM Description Quantity Unit ESTIMATED DIRECT MARK-UPS TOTAL MARK-UP VAT TOTAL TOTAL COST UNIT
No. COST IN PERCENT INDIRECT COST COST
OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13)
(5)x(8) 5%(5+9) (9)+(10) (5)+(11)+(11a) (12)/(3)
I.Project Sign Board Lump Sum 3,000.00 3,000.00
II.Occupational Safety and Health Program 140.00 days 144,779.92 10% 10% 14,477.99 7,962.90 22,440.89 167,220.80 1,194.43
III.Excavation/Demolition 100.55 sq.m. 75,841.86 10% 10% 7,584.19 4,171.30 11,755.49 87,597.35 871.18
IV. Reinforcing Steel Bars 1,002.57 kg 73,581.76 15% 10% 25% 18,395.44 4,598.86 22,994.30 96,576.06 96.33
V. Structural Concrete 13.00 cu.m. 118,006.40 15% 10% 25% 29,501.60 7,375.40 36,877.00 154,883.40 11,914.11
VI. Masonry with Plaster 132.22 sq.m. 112,129.43 15% 10% 25% 28,032.36 7,008.09 35,040.45 147,169.88 1,113.07
VII. Roofing Materials 189.00 lm 317,373.43 15% 10% 25% 79,343.36 19,835.84 99,179.20 416,552.63 2,203.98
VIII.Ceilings 150.80 sq.m. 108,276.22 15% 10% 25% 27,069.05 6,767.26 33,836.32 142,112.53 942.39
IX. Doors ,Windows And Grab Bars 1.00 lot 178,521.18 15% 10% 25% 44,630.30 11,157.57 55,787.87 234,309.05 234,309.05
X. Electrical Works 1.00 lot 92,527.59 15% 10% 25% 23,131.90 5,782.97 28,914.87 121,442.46 121,442.46
XI. Septic Tank 1.00 lot 53,950.84 15% 10% 25% 13,487.71 3,371.93 16,859.64 70,810.48 70,810.48
XII. Painting 883.84 sq.m. 80,160.71 15% 10% 25% 20,040.18 5,010.04 25,050.22 105,210.93 119.04
XIII.Plumbing 1.00 lot 151,551.22 15% 10% 25% 37,887.80 9,471.95 47,359.76 198,910.97 198,910.97
XIV. Tile Works 121.88 sq.m. 129,237.25 15% 10% 25% 32,309.31 8,077.33 40,386.64 169,623.89 1,391.73
XV. Ramp 1.00 lot 26,155.07 15% 10% 25% 6,538.77 1,634.69 8,173.46 34,328.53 34,328.53
XVI. Roofing Extention 185.86 l.m. 266,857.93 15% 10% 25% 66,714.48 16,678.62 83,393.10 350,251.03 1,884.49
TOTAL 527,339.37 449,144.43 118,904.76 568,049.20 2,500,000.00

Prepared/Submitted by: Recommending Approval: Approved:

ELEAZAR L. BAGUITAN GILBERT L. GIACAO, JR. SAMUEL B. SUBAGAN, JR.

EngineeringAssistant Municipal Engineer Municipal Mayor
08 January 2018
Date Prepared:
 PURCHASE ORDER

SUYO, ILOCOS SUR

LGU

Supplier : P.O. No.

Address : Date
Mode of Procurement
Gentlemen:
Please furnish this office the following articles subject to the terms and conditions
contained herein:
Place of Delivery : Suyo, Ilocos Sur Delivery Term :
Date of Delivery : Payment Term :
Item No. Unit Quantity Description Unit Cost Amount
1 pcs. 12 1/4" Ordinary Plywood 380.00 4,560.00
2 bd.ft. 290 2x2 Ro. Lumber 40.00 11,600.00
3 kls. 5 4" CWN 100.00 500.00
4 kls. 2 2" CWN 100.00 200.00
5 kls. 2 1/2" Fin. Nail 100.00 200.00
6 bags 20 Portland Cement 280.00 5,600.00
7 cu.m. 1.5 Sand 750.00 1,125.00
8 set 1 1.0 x 2.10 Flush Door 7,500.00 7,500.00
9 -
10 -
11 -
12 -
13 -
14 -
15 -
16 -

TOTAL 31,285.00

Very truly yours,

Conforme:
SAMUEL B. SUBAGAN, JR.
(Signature over printed name) (Authorized Official)

Date
Funds Available:
Section 369 (a) of R.A. 7160, this portion must Amount:
be accomplished).
Approved to be purchased thru negotiated
purchase per Sangguniang Res. No. _____ R.O. No.:

Certified Correct:
GILBERT L. GIACAO, JR. IAN RICHARD D. LORENZANA
(Authorized Official) Accountant
 PURCHASE REQUEST
SUYO, ILOCOS SUR

Department : Engineering PR No. : Date :

Section : SAI No. : Date :
ALOBS NO. : Date :

Unit of Stock Estimated Estimated

Quantity Issue Item Description No. Unit Cost Cost
12 pcs. 1/4" Ordinary Plywood 380.00 4,560.00
290 bd.ft. 2x2 Ro. Lumber 40.00 11,600.00
5 kls. 4" CWN 100.00 500.00
2 kls. 2" CWN 100.00 200.00
2 kls. 1/2" Fin. Nail 100.00 200.00
20 bags Portland Cement 280.00 5,600.00
1.5 cu.m. Sand 750.00 1,125.00
1 set 1.0 x 2.10 Flush Door 7,500.00 7,500.00
-
-
-
-
-
-
-
-

Purpose: For the Improvement of SNHS (Main) Building

Total 31,285.00

Requested By: Cash Availability Approved by:

Printed Name : GILBERT L. GIACAO, JR EFREN B. ORINE SAMUEL B. SUBAGAN JR.

Designation: Municipal Engineer Municipal Treasurer Municipal Mayor
MAY 12,2018 (SATURDAY)
AM
Man-atong vs Urzadan 8:00am - 10:00am
Baringcucurong vs Patoc-ao 10:00am - 12:00pm

PM
Uso vs Suyo Proper 1:00pm - 3:00pm
Poblacion vs Cabugao 3:00pm - 5:00pm

MAY 13,2018 (SUNDAY @ POBLACION GYM)

AM
Baringcucurong vs Poblacion 8:00am - 10:00am
Patoc-ao vs Uso 10:00am - 12:00pm

PM
Urzadan vs Cabugao 1:00pm - 3:00pm
Man-atong vs Suyo Proper 3:00pm - 5:00pm

MAY 19,2018 (SATURDAY)

AM
Suyo Proper vs Cabugao 8:00am - 10:00am
Uso vs Urzadan 10:00am - 12:00pm

PM
Poblacion vs Patoc-ao 1:00pm - 3:00pm
Man-atong vs Baringcucurong 3:00pm - 5:00pm

MAY 20,2018 (SUNDAY @ POBLACION GYM)

AM
Uso vs Poblacion 8:00am - 10:00am
Patoc-ao vs Suyo Proper 10:00am - 12:00pm

PM
Urzadan vs Baringgcucurong 1:00pm - 3:00pm
Cabugao vs Man-atong 3:00pm - 5:00pm

MAY 26,2018 (SATURDAY)

AM
Baringcucurong vs Cabugao 8:00am - 10:00am
Patoc-ao vs Urzadan 10:00am - 12:00pm

PM
Suyo Proper vs Poblacion 1:00pm - 3:00pm
Man-atong vs Uso 3:00pm - 5:00pm

MAY 27,2018 (SUNDAY @ POBLACION GYM)

AM
Patoc-ao vs Man-atong 8:00am - 10:00am
Urzadan vs Poblacion 10:00am - 12:00pm
 WIEGHT OF ANGLE BARS/METER (kg)
Description 1/4" ( 63.5mm) 3/16 ( 4.76mm)
3 x 3 x 1/4 (63.5mm) 7.28 5.52
2 1/2 x 2 1/2 x 1/4 (63.5mm) 6.01 4.57
2 x 2 x 1/4 (50.8mm) 4.75 3.62

WIEGHT OF ANGLE BARS/METER (kg)

Description 1.0mm 1.2mm
2x3 1.38 1.65
2x4 1.58 1.89
2x5 1.78 2.13
2x6 1.98 2.37
2x8 2.38 2.85
2 x 10 2.78 3.32