Date: Friday, January 11, 2019

Project: Phase 2A - Construction of Operation Building

Location: Brgy. Sainz, Mati City, Davao Oriental
Owner: SBRI
Revision: 0
Subject: Schedule of Prices

1.00 SUMMARY

Item # Scope Of Works

A GENERAL REQUIREMENTS - Temporary Facility

SITE DEV WORKS -(Site Grading,Perimeter Fence, Drainage and Gravel
B Surfacing)
CIVIL WORKS - 1.5 MLD WTP (Single Train);(Architectural, Civil and
C Structural works Only)
CONSTRUCTION OF OPERATION BUILDING(Architectural,Civil,Structural,
D Plumbing, Sanitary and Sewage works)
T OTAL PROJECT COST

2.00 WORK SCOPE COST BREAKDOWN

Item # Scope Of Works

I. GENERAL REQUIREMENTS - Temporary Facility

Temporary Facility
Sub -Total I
II. SITE DEV WORKS -(Site Grading,Perimeter Fence, Drainage and Gravel Surfacing)
II.1 Site Grading and Levelling
II.2 Perimeter Fence w/ Gate (CHB combination with Cyclone Wire including 4layers b
II.3 Site Drainage
II.4 Gravel Surfacing
Sub -Total II
CIVIL WORKS - 1.5 MLD WTP (Single Train);(Architectural, Civil and Structural works
III. Only)
Clarifier/Clear Water Tank
Supply of Labor, Materials, equipment and transportation for the completion of the following
scope of works.
III.1 Excavation
III.2 Backfill/Compaction
III.3 Disposal
III.4 Gravel Bedding
III.6 Structural Concrete 24MPa
III.7 Rebars
III.8 Formworks
III.9 Interior Waterproofing
III.10 Exterior Waterproofing (Clear Water Tank Roof Slab)
III.11 PVC Waterstop
III.12 Exterior Painting
III.13 Exterior Plastering
 III.14 Guard Railings & Steel Grating for Catwalk(40mm Pipe-Epoxy Painted)
III.15 Stairs (Steel-Epoxy Painted)
Sub -Total III
VI. CONSTRUCTION OF OPERATION BUILDING(Architectural,Civil,Structural, Plumbing, Sanitary and Sew
Supply of Labor, Materials, equipment and transportation for the completion of the following
scope of works.
A. Earthworks
Excavation works
Footing
Footing Tie Beam
Backfilling and Compaction
SOG - 1000mm depth
Disposal
Gravel bedding
Footing
B. Civil Works
Concrete 21Mpa @ 28days
Footing
Footing Tie Beams
Columns
Roof beams
Slab On Grade - 100mm
Rebars Grade 33 12mm diameter
Footing
Footing Tie Beams
Columns
Roof beams
Rebars Grade 33 10mm diameter
Footing Tie Beams
Columns
Roof beams
Slab On Grade - 100mm
Formworks
Columns
Beams
Slab On Grade - 100mm
Scaffolding and supports
C. Masonry works
CHB laying
Walls
Rebars
Temperature bars 10mm diameter
Plastering
Walls
D. Tile works
Toilet & Bath
Ceramic Tiles 30 cm x 60 cm
Ceramic Tiles 30 cm x 30 cm
Laboratory
30cm x 30cm (wall)
Office
Ceramic Tiles 30 cm x 60 cm

E. Carpentry Works
Ceiling Supply and Installation
 Control room
Storage
Office
Living Quarters & Toilet& Bath
Cabinet- 3/4 Plyboad wrap with vinyl sheet( Laboratory)
Countertop - 3/4 Plyboard with Vinyl wrap
F. Doors and Window
Supply and Install
D1 - Single swing Solid Core Panel Door (Office);800mm x 2100mm
D2 - Single Swing Hollow Core Flush Door (Pantry)-750mm x 2100mm
D3- Single Swing Hollow Core Flush Door (Living Quarter)-800mm x 2100mm
D4 - Single Swing Hollow Core PVC Door With Louvers (T&B)-700mmx2100mm
D5- Single Swing Hollow Core Flush Door (Lab,Pantry & Storage)-800mmx2100mm
D6 - Sliding Door (Storage)-800mmx2100mm
W1 - Analok framed sliding glass window (Office)1500mmx1200mm
W2 - Aluminum framed Jalousie Glass window ( Living Q & Laboratory)-1200mmx1
W3 - Aluminum framed Jalousie Glass window ( T&B)-500mmx600mm
W4 - G.I. Louvered fixed window (Control Panel Room) - 1200mmx600mm
MWD1 - Double Swing Steel Pipe Framed Mesh Wire Door
MWD2 - Double Swing Steel Pipe Framed Mesh Wire Door
MW1 - Steel Pipe Framed Wire Window
MW2 - Steel Pipe Framed Wire Window
MW3 - Steel Pipe Framed Wire Window
G. Structural works
Supply and Install
Trusses
Angular bar 1.5" x 1.5" x 3/16" thk. X 6m
Angular bar 1" x1" x 3/16"thk. X 6m
Purlins- 2" x 4"
Sag rods - 12mm x 6m round bar
Insulation foams double foils 9mm thick
H. Tinsmintry Works
G.A. # 26 Pre-Painted Corruated roofing sheet
Ridge roll-8ft
G.A. # Pre - Painted Gutter box type-8ft
Fascia Board 8" Cement Board 3/4" thk.-8ft
I. Painting works
Walls Semi Gloss Latex Paint Finish
Ceiling Matt Finish
J. Sanitary, Sewage and Plumbing works
Sanitary System
Lavatory with pedestal
Water Closet
Kitchen Sink(Laboratory)
floor drain
4" diameter Clean out PVC Pipe
2" P-trap
Solvent 1000 cc
WYE 4" x 2"
100mm diameter 45 Deg Elbow

Water System
25mm diameter PVC blue pipe
Teflon tape
 Gate Valve 25mm diameter
Flow meter 25mm
Check Valve 25mm
12.5mm diameter PVC blue pipe
Faucet
Tee 25mm x 12.5mm
Tee equal 25mm
Copupling 12.5mm pvc
Elbow 45 deg 12.5mm diameter

Sewage System
Septic Vault
Foundation
Concrete
Rebars
Formworks
Side walls
CHB laying 6"
Rebars - 10mm diameter
Plastering
Manhole cover
Concrete
Rebars
Formworks
Fittings
100mm diameter tee equal PVCSP
100mm diameter Clean Out
Sub -Total IV

Prepared by:
Mark Roger R. Huberit II
Company Engineer

Checked by:
Von Suba
SPD - Project Manager
 Material Labor Cost Equip. Cost

Qty. Unit Unit

Unit Material Total Material Unit Labor
Total Labor Cost Equipment
Cost Cost Cost
Cost
1 Lot

1 Lot

1 Lot

1 Lot

Material Labor Cost Equip. Cost

Qty. Unit Unit

Unit Material Total Material Unit Labor
Total Labor Cost Equipment
Cost Cost Cost
Cost

1.00 lot

1,071.00 sqm
135.00 lm
68.97 lm
37.70 cum

35.28 cum
5.29 cum
29.99 cum
4.12 cum
66.84 cum
3,598.48 kgs
69.66 sqm
248.44 sqm
7.91 sqm
102.66 lm
77.00 sqm
77.00 sqm
 33.92 Lm
18.00 Lm

l, Plumbing, Sanitary and Sewage works)

49.25 m3
2.52 m3

158.40 m3
15.84 m3

2.05 m3

5.70 m3
2.52 m3
7.70 m3
5.40 m3
19.60 m3

245.18 kgs
330.46 kgs
607.62 kgs
330.46 kgs

395.90 kgs
273.80 kgs
444.00 kgs
1,968.40 kgs

41.8464 m2
52.62 m2
7.20 m2
28.80 m2

183.00 m2

384.80 kgs

366.00 m2

3.60 m2
12.00 m2

9.00 m2

12.00 m2
 12.00 m2
12.00 m2
12.00 m2
9.00 m2
1.00 set
1.00 set

1.00 sets
1.00 sets
1.00 sets
1.00 sets
3.00 sets
1.00 sets
3.00 sets
3.00 sets
1.00 sets
1.00 sets
1.00 sets
2.00 sets
1.00 sets
1.00 sets
1.00 sets

254.80 m2
2.00 sets
67.00 lengths
3.00 lengths
162.00 lengths
46.00 lengths
7.66 rolls
1.00 lot
12.00 m2
11.70 sets
24.00 sets
24.00 sets

366.00 sq.m.
15 sq.m.

###lot
1.00 set
1.00 set
1.00 set
3.00 set
4.00 set
3.00 set
7.00 set
4.00 set
5.00 set

1.00 lot
15.00 length
10.00 set
 1.00 set
1.00 set
1.00 set
5.00 length
3.00 set
3.00 set
5.00 set
5.00 set
7.00 set

1.00 lot

0.56 m3
140.30 kgs
0.54 m2

74.88 pcs
57.35 kgs
### m2

0.07 m3
44.40 kgs
0.36 m2

8.00 set
4.00 set

Noted by: Apporved by:

Ponciano T. Cruz Cristina Isabelle P. Alejandro
VP - Engineering President, SBRI
Equip. Cost
Total Total Unit Cost Total Amount
Labor
Cost

Equip. Cost
Total Total Unit Cost Total Amount
Labor
Cost

- /lm
- /lm
- /cum
1
1 -
 1 - 0

Cristino L. Panlilio
President, BWSI