PROJECT ; PROPOSED CONSTRUCTION OF MINI ARC GYM WITH STAGE AND BLEACHERS

OWNER ;
LOCATION ; BANGA CENTRAL ELEMENTARY SCHOOL, BRGY. BENITEZ, BANGA, SOUTH COTABATO
RE ;
AMOUNT ; ₱4,427,253.05
DURATION ; 150CD

SUMMARY OF QUANTITIES

# PARTICULARS LABOR AND EQUIPMENT MATERIALS TOTAL COST

1 OTHER GENERAL REQUIREMENTS 80,000.00 80,000.00
2 EARTHWORKS 328,318.98 123,214.40 451,533.38
3 Structural Concrete (Class A) 150,274.88 153,738.00 304,012.88
4 Structural Concrete (Class B) 67,129.14 83,028.75 150,157.89
5 Reinforcing Steel (Deformed, Grade 40) 57,075.36 355,226.64 412,302.00
6 Formworks and Falseworks 66,607.65 148,017.00 214,624.65
7 PLUMBING WORKS 11,972.40 29,931.00 41,903.40
8 Carpentry and Joinery Works 22,484.76 56,211.90 78,696.66
9 ALUMINUM GLASS WINDOW - 7,400.00 7,400.00
10 WOODEN DOORS AND WINDOWS 1,280.00 3,200.00 4,480.00
11 Fabricated Metal Roofing Accessory (Flashing) 1,425.69 3,552.76 4,978.45
12 Fabricated Metal Roofing Accessory (Gutter) 266.13 9,210.36 9,476.48
13 Prepainted Metal Sheets (Rib Type) 87,741.16 335,684.14 423,425.30
14 Unglazed Tiles 4,183.38 9,118.56 13,301.94
15 Glazed Tiles 11,952.53 17,379.86 29,332.38
16 Cement Plaster Finish 39,471.28 40,119.87 79,591.16
17 Painting Works (Masonry/Concrete) 58,082.24 44,993.25 103,075.49
18 PVC Doors and Frames 906.29 3,221.40 4,127.69
19 CHB NON LOAD NEARING (INCLUDING REINFORCING STEEL_ -100 101,933.85 251,818.43 353,752.28
20 Structural Steel 397,675.24 994,188.11 1,391,863.35
21 ELECTRICAL WORKS 52,116.80 130,292.00 182,408.80

TOTAL MATERIAL , LABOR AND EQUIPMENT COST: 4,340,444.17

CONTINGENCY: 86,808.88

TOTAL PROJECT COST: 4,427,253.05

 PROJECT ; PROPOSED CONSTRUCTION OF MINI ARC GYM WITH STAGE AND BLEACHERS
OWNER ;
LOCATION ; BANGA CENTRAL ELEMENTARY SCHOOL, BRGY. BENITEZ, BANGA, SOUTH COTABATO
RE ;
AMOUNT ; ₱4,427,253.05
DURATION ; 150CD

DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

1 OTHER GENERAL REQUIREMENTS
A. PERMITS AND CLEARANCES 1 L/S 60,000.00
B. MOBILIZATION/DEMOBILIZATION 1 L/S 20,000.00
SUBTOTAL 80,000.00

2 EARTHWORKS
A. Removal of Structures and Obstruction 1 L/S 250,000.00
B. Structure Excavation (Common Soil) 68.97 CU.M. 234.27 16,157.46
C. Embankment from Structure Excavation 68.97 CU.M. 192.42 13,271.44
SUBTOTAL 279,428.90

D. Embankment from Borrow 200.8 CU.M.

Labor and Equipment 192.42 38,638.61

a. Embankment Materials (w/ 25% Shrinkage Factor) 200.8 CU.M. 400.00 100,400.00
SUBTOTAL 139,038.61

E. Gravel Fill 31.04 CU.M.

Labor and Equipment 330.27 10,251.48

a. Gravel Bedding (with 5% shrinkage factor) 31.04 CU.M. 700.00 22,814.40

SUBTOTAL 33,065.88

3 REINFORCED CONCRETE
A. Structural Concrete (Class A) 52.56 CU.M.
Labor and Equipment 2859.11 150,274.88

a. Portland Cement 9.50 bags 200.00 99,864.00

b. Washed Sand 0.50 CU.M. 650.00 17,082.00
c. Well Graded Gravel 1.00 CU.M. 700.00 36,792.00
SUBTOTAL 304,012.88

B. Structural Concrete (Class B) 31.63 CU.M.

Labor and Equipment 2122.32 67,129.14

a. Portland Cement 8.00 bags 200.00 50,608.00

b. Washed Sand 0.50 CU.M. 650.00 10,279.75
c. Well Graded Gravel 1.00 CU.M. 700.00 22,141.00
SUBTOTAL 150,157.89

C. Reinforcing Steel (Deformed, Grade 40) 5368.33 kgs

Labor and Equipment 10.63 57,075.36

a. Deformed Reinforcing Steel 1.00 kgs 63.00 338,204.79

b. #16 Galvanized Iron Wire 0.015 kgs 88.00 106.29
c. Consumables (5% of Materials Cost) 16,915.55
SUBTOTAL 412,302.00

D. Formworks and Falseworks 1 L.S

Labor and Equipment 66,607.65

a. Phenolic Board (0.019m x 1.2m x 2.4m)-4 uses 51.00 pcs. 1570.00 80,070.00
b. Coco Lumber ( 3 Uses) 1,980.00 bdft 33.00 65,340.00
c. C.W. Nails (Asstd.) 33 kgs 79.00 2,607.00
SUBTOTAL 214,624.65

1 OF 6
4 FINISHING AND OTHER CIVIL WORKS
A. PLUMBING WORKS 1 L.S
Labor and Equipment 11,972.40

1.) Water Closet including fiitings and acc. American std. or equivalent 1 SET 7,590.00 7,590.00
2.) Faucet (stainless) 1 PC 400.00 400.00
3.) Lavatory including fittings and acc. American std. or equivalent (w/ faucet) 1 SET 6,700.00 6,700.00
4.) Tissue Holder 1 SET 185.00 185.00
5.) S.S. Floor Drain 4'x4'' 1 PC 330.00 330.00
6.). uPVC pipe, 100mm dia.x3m, S-1000 8 LENGTH 720.00 5,760.00
7.) uPVC, 50mm dia.x3m, S-1000 7 PC 300.00 2,100.00
8.) Elbow, 100mm dia-45 deg bend 4 PC 74.00 296.00
9.) Elbow, 50mm dia-45 deg bend 3 PC 55.00 165.00
10.) Elbow, 50mm dia-90 deg bend 7 PC 32.00 224.00
11.) Wye Reducer, 100mm dia.-50mm dia. 1 PC 108.00 108.00
12.) Wye, 100mm dia. 2 PC 150.00 300.00
13.) Wye, 50mm dia. 3 PC 95.00 285.00
14.) Clean out with cover, 100mm dia. 2 PC 75.00 150.00
15.) Clean out with cover, 50mm dia. 1 PC 30.00 30.00
16.) PVC Solvent cement 1 LITER 187.00 187.00
17.) PPRC Pipe, 1/2" dia. X 4m, PN 16 3 LENGTH 258.00 774.00
18.) PPRC Pipe, 3/4"dia. X 4m, PN 16 1 PC 435.00 435.00
19.) PP-R Coupling Reducer 1/2"x 3/4"mm dia. 1 PC 32.00 32.00
20.) PP-R Elbow 3/4" dia.-90 deg 2 PC 58.00 116.00
21.) PP-R Elbow 1/2'"mm dia.- 90 deg 5 PC 30.00 150.00
22.) PP-R Tee 1/2" dia. 3 SET 38.00 114.00
23.) Handrail (PWD) 1 SET 3,500.00 3,500.00
SUBTOTAL 41,903.40

B. Carpentry and Joinery Works 1 L.S

Labor and Equipment 22,484.76

1. Ceiling (Stage, Toilet and Dressing Room)

a. 19mm x 50mm x 5m x 0.5mm thk. Metal Double Furring Channel 20.00 pcs. 360.00 7,200.00
b. 12mm x 38mm x 5m x 0.8mm thk. Metal Carrying Channel 43.00 pcs. 210.00 9,030.00
c. 25mm x 25mm x 3m x 0.40mm Wall Angle 16.00 pcs. 80.00 1,280.00
d. 3.5mmthk. x 1.20m x 2.40m Fiber Cement Board 68.00 pcs. 413.00 28,084.00
e. Channel clip 149.00 pcs. 35.00 5,215.00
d. Hanger Bars/Rod 20.00 pcs. 26.67 533.40
g. Concrete Nails 4.00 kg. 135.00 540.00
h. Flat screws 9.00 pcs. 3.50 31.50
i. Blind Rivets 4 box 470.00 1,880.00
2. Wooden Airvent
a. 2- 1" x 3" x 10' Good Lumber 19.25 bd.ft. 60.00 1,155.00
b. 1" x 1" x 10 S4S 6 pcs. 75.00 450.00
c. Aluminum Insect Screen (1/8") 3 sq.m. 192.00 576.00
d. C.W. Nails (Asstd.) 3 kg. 79.00 237.00
SUBTOTAL 78,696.66

C. ALUMINUM GLASS WINDOW 1 L.S

Labor and Equipment

a. (W-5) 0.70m x 0.70m x 6mm thk. Clear Glass Awning Window 2 SETS 3700.00 7,400.00
on powder coated white Aluminum Frame complete with accessories

(Note: Includes installation)

SUBTOTAL 7,400.00

2 OF 6
D. WOODEN DOORS AND WINDOWS 1 L.S
Labor and Equipment 1,280.00

a. 0.80m x 1.90m Hollow Core Flush 1 SET 3200.00 3,200.00

(Swing Type) w/ fixed glass transom above on
50mm x 150mm concrete jambs (D-1)
SUBTOTAL 4,480.00

E. Fabricated Metal Roofing Accessory (Flashing) 49.94 LN.M

Labor and Equipment 28.55 1,425.69

a. 0.40mm thk. Blue Bended Panel End Flashing (Pre-painted) 1.05 M 48.77 2,557.35
b. Blind Rivets 19.00 PC 0.94 891.93
c. Consumables (3% of Materials Cost) 103.48
SUBTOTAL 4,978.45

F. Fabricated Metal Roofing Accessory (Gutter) 11 LN.M

Labor and Equipment 24.19 266.13

a. gutter 1.05 M 48.77 563.29

b. 12"x1" Plain Gi Strap 19.00 PC 40.00 8,360.00
c. Blind Rivets 20 PC 0.94 18.80
Consumables (3% of Materials Cost) 268.26
SUBTOTAL 9,476.48

G. Prepainted Metal Sheets (Rib Type) 683.63 SQ.M.

Labor and Equipment 128.35 87,741.16

a. 0.40mm THK. Blue Twin Hi-Rib Long Span Roofing (Pre-painted) 1.03 SQ.M. 441.00 310,525.25
b. Tekscrew 10.00 PC 2.25 15,381.68
c. Consumables (3% of Materials Cost) 9,777.21
SUBTOTAL 423,425.30

H. Unglazed Tiles 8.8 SQ.M.

Labor and Equipment 475.38 4,183.38

a. Ceramic Unglazed Tiles 1.05 SQ.M. 891.00 8,232.84

b. Portland Cement 0.325 BAGS 200.00 572.00
c. Sand 0.026 CU.M 650.00 148.72
d. Tile Grout 0.125 BAGS 150.00 165.00
SUBTOTAL 13,301.94

3 OF 6
H. Glazed Tiles 17.6 SQ.M.
Labor and Equipment 679.12 11,952.53

a. Ceramic Glazed Tiles 1.05 SQ.M. 775.00 14,322.00

b. Portland Cement 0.325 BAGS 200.00 1,144.00
c. Sand 0.026 CU.M 650.00 297.44
d. Tile Grout 0.125 BAGS 150.00 330.00
e. Tile Adhesive 0.143 BAGS 310.00 780.21
f. Consumables 506.21
SUBTOTAL 29,332.38

I. Cement Plaster Finish 480.19 SQ.M.

Labor and Equipment 82.20 39,471.28

a. Portland Cement 0.33 BAGS 200.00 31,692.54

b. Washed Sand 0.027 CU.M 650.00 8,427.33
SUBTOTAL 79,591.16

I. Painting Works (Masonry/Concrete) 324.43 SQ.M.

Labor and Equipment 179.03 58,082.24

a. Concrete Neutralizer 0.02 GALS 740.00 4,801.56

b. Concrete Sealer/Primer 0.04 GALS 374.00 4,853.47
c. Patching Compound 0.05 GALS 720.00 11,679.48
d. Semi Gloss Latex (2 coats only) 0.08 GALS 829.00 21,516.20
e. Consumble (5% of Material Cost) 2,142.54
SUBTOTAL 103,075.49

I. PVC Doors and Frames 1 SQ.M.

Labor and Equipment 906.29 906.29

a. 2.10m x 0.90m PVC Door Complete with Accessories 1 SQ.M. 3068.00 3,068.00
b. Consumables (5% of Materials Cost) 153.40
SUBTOTAL 4,127.69

J. CHB NON LOAD NEARING (INCLUDING REINFORCING STEEL_ -100 571.25 SQ.M.
Labor and Equipment 178.44 101,933.85

a. 100mmthk. CHB Non Load Bearing 7426.25 PC 8.00 59,410.00

b. Portland Cement 299.906 BAG 200.00 59,981.25
c. Washed Sand 22.85 CU.M 650.00 14,852.50
d. 10mm Ø x 6.0m Reinforcing Steel Bar 1850.85 KGS 63.00 116,603.55
e. Tie Wire # 16 28.5625 KGS 34.00 971.13
SUBTOTAL 353,752.28

4 OF 6
J. Structural Steel I L.S
Labor and Equipment 397,675.24

ARC GYM
A. Truss
a. 3" (76mmdia. X 3.2mm thk.) G.I. Pipe 35 pcs. 2,150.00 75,250.00
b. 2-1/2" (63mmdia. x 3.2mm thk.) G.I. Pipe 4 pcs. 2,250.00 9,000.00
c. 2" (50.80mmdia. X 3.2mm thk.) G.i. Pipe 47 pcs. 1,600.00 75,200.00
d. 1-1/2 (38mmdia. X 3.2mm thk.) G.I. Pipe 94.00 pcs. 1,150.00 108,100.00
e. 1.2m x 2.4m x 9mmthk. Steel Plate 1.00 pcs. 14,997.00 14,997.00
f. 16mmdia. X 350mm Anchor Bolts w/ nuts & washers 44 pcs. 130.00 5,720.00
g. Welding Rod (N-55) 88.00 kgs. 95.00 8,360.00
h. Silver Aluminum Paint 6.00 gals. 865.00 5,190.00
i. Red Oxide Primer 6 gals. 509.00 3,054.00
j. Paint Thinner 5.00 gals. 433.00 2,165.00
k. Paint Brush (100mm) 5.00 pcs. 89.00 445.00
l. 200mmx 100mmx 5mm thk. Steel Plate 6.00 pcs. 50.00 300.00
m. 50mmx 50mm x 6mmthk. X 6.0m Angle Bar 3.00 pcs. 1,950.00 5,850.00
B. Roof Framing
a. 16mm dia. X 6.0m Plain Rnd. Bars (Struct & X-Bracing) 44.00 pcs. 445.00 19,580.00
b. 1.2mm x 50mmx 100mm x 6.0m Cee Purlins 116.00 pcs. 819.00 95,004.00
c. 12mm dia. X 6.0m Plain Bar 35.00 pcs. 250.00 8,750.00
d. 16mm dia. X 0.30mm Turnbuckle 35.00 pcs. 252.00 8,820.00
g. 50mmx 50mmx 6mmthk. X 6.0m Angle Bar (cleats) 3.00 pcs. 1,950.00 5,850.00
h. 12mm dia. Nuts & washers 495.00 pcs. 6.00 2,970.00
i. Welding Rod (N55) 28.00 kgs. 95.00 2,660.00
k. Silver Aluminum Paint 5 gals. 865.00 4,325.00
k. Paint Brush (100mm) 5 pcs. 89.00 445.00
l. Paint Thinner 4 gals. 433.00 1,732.00
C. Canopy Bleachers and railings
a. 50mm x 50mm x 5mm thk. Angle Bar 13 pcs. 1,625.00 21,125.00
b. 38mm x 38mm x 5mmthk. X 6m Angle Bar 86 pcs. 1,234.44 106,161.84
c. 10mmØ Plain Sagrod w/ std. Nuts and washers 110 pcs. 45.00 4,950.00
d. 50mm x 150mm x 1.20mm Cee Purlins 73 pcs. 975.00 71,175.00
e. 12mmØ Plain Round Bar 18 pcs. 250.00 4,500.00
f. 2-38mm x 38mm x 5mm x 6m Angle Bar (cleats) 78 kgs. 65.00 5,070.00
g. 4" dia. G.I. Pipe 7 pcs. 4,200.00 29,400.00
h. Welding Rod (N55) 22 kgs. 95.00 2,090.00
i. 12mm dia. Turn Buckle 13 pcs. 150.00 1,950.00
j. 12mmØ x 75mm Structural Bolt w/ std. nuts and washers 53 pcs. 64.00 3,392.00
k. 16mmØ x 150mm Structural Bolt w/ std. nuts and washers 53 pcs. 117.00 6,201.00
l. 0.2m x 0.2m x 5mm thk. Steel Plate 13 pcs. 103.00 1,339.00
m. Red Oxide Primer 3 gals. 509.00 1,527.00
n. Paint Thinner 3 gals. 433.00 1,299.00
o. Silver Aluminum Paint 3 gals. 865.00 2,595.00
p. Paint Brush (100mm) 9 pcs. 89.00 801.00
q. 100mm x 50mm x 1.2mmthk. Tubular Steel (railings) 29 pcs. 1,000.00 29,000.00
r. 16mmdia. X 350mm Anchor Bolts w/ nuts & washers 44 pcs. 130.00 5,720.00
D. Stage, toilet and dressing room
a. 4.0mm x 32mm x 32mm x 6.0m Angle Bar 16 pcs. 784.00 12,544.00
b. 4.0mm x 25mm x 25mm x 6.0m Angle Bar 13 pcs. 612.00 7,956.00
c. 12mm dia. X 0.60m Plain Bar Sag Rod with std. Nuts & Washers 26 pcs. 55.00 1,430.00
d. 1.2mm x 50mm x 75mm x 6.0m Cee Purlins 25 pcs. 680.00 17,000.00
e. 3.0mm x 50mm x 50mm x 6.0m Angle Bar 2 pc. 975.00 1,950.00
f. 5.0mmthk. Steel Plate 1 pc. 7,498.27 7,498.27
g. 16mmØ x 50mm Mach. Bolts w/ Nuts & Washers 9 pcs. 30.00 270.00
h. 16mmØ x 150mm Structural Bolt w/ std. nuts and washers 27 pcs. 117.00 3,159.00
i. Welding Rod 22 kgs. 95.00 2,090.00
j. Red Oxide Primer 3 gals. 509.00 1,527.00
k. Paint Thinner 2 gal. 433.00 866.00
l. Silver Aluminum Paint 3 gals. 865.00 2,595.00
m. 3.0mm X 25mm X 25mm X 6m Angle Bar 13 pcs 459.00 5,967.00
n. Paint Brush (100mm) 9 pcs. 89.00 801.00
o. 3.0m X 20mm X 6mFlat Bar 8 pcs 184.00 1,472.00
E. Powder Coated Aluminum (Lettering) 90 pcs 1,500.00 135,000.00
F. LOGO 1 pcs 20,000.00 20,000.00
G. BRASS MARKER 1 pcs 10,000.00 10,000.00
SUBTOTAL 1,391,863.35

5 OF 6
J. ELECTRICAL WORKS I L.S
Labor and Equipment 52,116.80

20mm flexible pvc pipe 2 roll 1100.00 2,200.00

20mm pvc pipe 28 pcs 99.00 2,772.00
25mm rsc pipe 3 pcs 565.00 1,695.00
25mm service entrance cap 4 pcs 75.00 300.00
utility box 22 pcs 36.00 792.00
junction box 22 pcs 55.00 1,210.00
2" dia gi pipe sch 40 3 pc 2463.00 7,389.00
3.5mm2 thhn copper wire 7 roll 5700.00 39,900.00
14mm2 thhn copper wire 16 m 129.00 2,064.00
22mm2 aluminum duplex wire 55 m 215.00 11,825.00
single gang switch, flush type 1 pc 100.00 100.00
two gang switch, flush type 5 sets 163.00 815.00
three gang switch, flush type 5 sets 202.00 1,010.00
duplex convenience outlet with cover 10 sets 193.00 1,930.00
bracket spool insulator 3 pcs 250.00 750.00
electrical tape 11 roll 40.00 440.00
Panel Board 60A Main ACB with 6 Branches, 5-20A ACB 1 set 6000.00 6,000.00
KW Hr. Meter 1 set 2500.00 2,500.00
400W Metal Hallide 4 sets 7500.00 30,000.00
Luminaire Holder Bracket 4 pcs. 700.00 2,800.00
2x40W Led Tube with Louver Frame 6 sets 1650.00 9,900.00
10W Led Bulb 12 pcs. 250.00 3,000.00
Plastic Receptacle 12 pcs. 75.00 900.00
SUBTOTAL 182,408.80

TOTAL MATERIAL COST…………….. 3,158,975.32

TOTAL LABOR AND EQUIPMENT COST………………… 1,181,468.85

DIRECT COST………………………….. 4,340,444.17

CONTIGENCY…………………………………. 86,808.88

TOTAL PROJECT COST…………………… 4,427,253.05

6 OF 6