Republic of the Philippines

DEPARTMENT OF AGRICULTURE
Regional Field Unit No. 02
Tuguegarao City

Project Title : REHABILITATION OF DUPAYA BUILDING

Location : DA-RFO 02 Compound, Nursery, San Gabriel Village
Tuguegarao City, Cagayan Valley

DETAILED COST ESTIMATES

DESCRIPTION OF WORKS QUANTITY UNIT UNIT COST AMOUNT

ITEM NO. (P) (P) (P)
I DEMOLITION AND REMOVAL
Note: Demolition includes hauling of debris and other
building material off from the site

1. Column 5.76 cu-m 400.00 2,304.00

2. Exterior Walls 180.00 sq.m. 90.00 16,200.00
4. Floor Slab 60.00 sq.m. 80.00 4,800.00
5. Roof and ceilings 240.00 sq.m. 80.00 19,200.00
6. Kitchen Counters 1.00 lot 6,000.00

Direct Cost 48,504.00

Indirect Cost
OCM 7,275.60
TAXES 6,693.55
Total Cost(Earthworks) 62,473.15

II EARTHWORKS
1. Excavation(Labor) 122.98 cu-m 300.00 36,893.25
2. Backfill and Compaction(Labor) 78.18 cu-m 300.00 23,454.48
3. Mixed Gravel & Sand Fill and Compaction 139.61 cu-m 300.00 41,883.00
4.Solignum 22.00 liter 600.00 13,200.00
Material Cost 55,083.00
Labor Cost(35%of 3 +1+2) 84,246.78
Direct Cost 139,329.78
Indirect Cost
OCM 20,899.47
TAXES 19,227.51
Total Cost(Earthworks) 179,456.76
III CONCRETE WORKS V= 115.67 cu.m.
A. Column Footing 13.50 cu.m.
Portland Cement 145.80 bags 230.00 33,534.00
16mm.Øx 6.0 m. R.S.B. 60.00 pcs. 350.00 21,000.00
Fine Aggregates 6.75 cu.m. 350.00 2,362.50
Coarse Aggregates 13.50 cu.m. 500.00 6,750.00
#16 Annealed Wire 5.71 kgs. 80.00 456.45
64,102.95
B. Tie Beam 7.92
Portland Cement 85.54 bags 230.00 19,673.28
16mm.Øx 6.0 m. R.S.B. 75.00 pcs. 350.00 26,250.00
10mm.Øx 6.0 m. R.S.B. 200.00 pcs. 145.00 29,000.00
Fine Aggregates 3.96 cu.m. 350.00 1,386.00
Coarse Aggregates 7.92 cu.m. 500.00 3,960.00
#16 Annealed Wire 9.00 kgs. 80.00 720.00
80,989.28
C. Wallfooting 3.00
Portland Cement 27.00 bags 230.00 6,210.00
12mm.Øx 6.0 m. R.S.B. 30.00 pcs. 210.00 6,300.00
Fine Aggregates 1.50 cu.m. 350.00 525.00
Coarse Aggregates 3.00 cu.m. 500.00 1,500.00
 #16 Annealed Wire 5.00 kgs. 80.00 400.00
14,935.00
D. Column 18.00
Portland Cement 194.40 bags 230.00 44,712.00
16mm.Øx 9.0 m. R.S.B. 120.00 pcs. 570.00 68,400.00
10mm.Øx 6.0 m. R.S.B. 200.00 pcs. 145.00 29,000.00
Fine Aggregates 9.00 cu.m. 350.00 3,150.00
Coarse Aggregates 18.00 cu.m. 500.00 9,000.00
#16 Annealed Wire 61.13 kgs. 80.00 4,890.57
159,152.57
E. Beam 37.25
Portland Cement 402.28 bags 230.00 92,524.03
16mm.Øx 9.0m. R.S.B. 55.00 pcs. 570.00 31,350.00
16mm.Øx 6.0m. R.S.B. 30.00 pcs. 350.00 10,500.00
12mm.Øx 6.0 m. R.S.B. 17.00 pcs. 210.00 3,570.00
10mm.Øx 6.0 m. R.S.B. 500.00 pcs. 145.00 72,500.00
Fine Aggregates 18.62 cu.m. 350.00 6,518.40
Coarse Aggregates 37.25 cu.m. 500.00 18,624.00
#16 Annealed Wire 49.81 kgs. 80.00 3,984.91
239,571.34
F. Ground Floor Slab Flooring 36.00
Portland Cement 388.80 bags 230.00 89,424.00
10mm.Øx 6.0 m. R.S.B. 250.00 pcs. 145.00 36,250.00
Fine Aggregates 18.00 cu.m. 350.00 6,300.00
Coarse Aggregates 36.00 cu.m. 500.00 18,000.00
#16 Annealed Wire 20.00 kgs. 80.00 1,600.00
Note: includes FRONT PORCH,RAMP AND STEPS 151,574.00

F.Second Floor Slab Flooring 20.00

Portland Cement 216.00 bags 230.00 49,680.00
12mm.Øx 9.0 m. R.S.B. 700.00 pcs. 330.00 231,000.00
10mm.Øx 6.0 m. R.S.B. 500.00 pcs. 145.00 72,500.00
Fine Aggregates 10.00 cu.m. 350.00 3,500.00
Coarse Aggregates 20.00 cu.m. 500.00 10,000.00
#16 Annealed Wire 20.00 kgs. 80.00 1,600.00
368,280.00

F. Stair 0.86
Portland Cement 15.00 bags 230.00 3,450.00
16mm.Øx 6.0 m. R.S.B. 20.00 pcs. 370.00 7,400.00
12mm.Øx 6.0 m. R.S.B. 20.00 pcs. 210.00 4,200.00
10mm.Øx 6.0 m. R.S.B. 50.00 pcs. 145.00 7,250.00
Fine Aggregates 0.43 cu.m. 350.00 151.20
Coarse Aggregates 0.86 cu.m. 500.00 432.00
#16 Annealed Wire 15.00 kgs. 80.00 1,200.00
24,083.20
G. Parapet Walls 79.20 sq.m.
Cement 50.00 bags. 230.00 11,500.00
Sand 39.60 cu.m 300.00 11,880.00
10 mm dia. X 6 m RSB 100.00 pcs. 145.00 14,500.00
Tie Wire 1.00 roll 1,650.00 1,650.00
39,530.00

Material Cost 1,142,218.34

Labor Cost(40%M.C.) 456,887.33
Direct Cost 1,599,105.67
Indirect Cost
OCM 239,865.85
TAXES 220,676.58
Total Cost(Concrete Works) 2,059,648.10
IV FORMWORKS
Good Lumber
2" x 6" x 12' Goodlumber 700.00 bd-ft 45.00 31,500.00
2" x 3" x 12' Goodlumber 3,800.00 bd-ft 45.00 171,000.00
2" x 2" x 12' Goodlumber 3,000.00 bd-ft 45.00 135,000.00
Marine Plywood, 1/2" thk 20.00 pcs 700.00 14,000.00
Plywood, 1/4" thk 40.00 pcs 400.00 16,000.00
4" Common Wire Nail 8.00 kegs 1,080.00 8,640.00
3" Common Wire Nail 6.00 kegs 1,100.00 6,600.00
2" Common Wire Nail 4.00 kegs 1,200.00 4,800.00
Tie Wire #16 1.00 roll 1,650.00 1,650.00
Material Cost 389,190.00
Labor Cost(40%M.C.) 155,676.00
Direct Cost 544,866.00
Indirect Cost
OCM 81,729.90
TAXES 75,191.51
Total Cost(Formworks) 701,787.41

V MASONRY WORKS
1. CHB Wall, A = 346.50 sq-m (Exterior)
A = 136.38sq-m (Interior)
TOTAL AREA 724.32 sqm.
CHB 6"(Rear main wall) 6,306.30 pcs 13.00 81,981.90
CHB 4" 2,304.82 pcs 11.00 25,353.04
Portland Cement 378.10 bags 230.00 86,961.86
Sand 31.51 cu-m 300.00 9,452.38
12 mm dia x 6 m RSB 80.00 pcs 210.00 16,800.00
10 mm dia x 6 m RSB 60.00 pcs 140.00 8,400.00
Tie Wire #16 2.00 roll 1,650.00 3,300.00
232,249.18

2. Plastering 3,621.60 sqm.

Note: Plastering includes columns ,beams ,exterior
and interior walls,parapet walls and concrete gutters

Cement 400.00 bags 230.00 92,000.00

Pure Sand 72.43 cu-m 450.00 32,594.40
124,594.40
Material Cost 356,843.58
Labor Cost(40%M.C.) 142,737.43
Direct Cost 499,581.01
Indirect Cost
OCM 74,937.15
TAXES 68,942.18
Total Cost(Masonry Works) 643,460.34

VI STEELWORKS
A. TRUSS
2"X 2" THK Angle Bar Bottom Chord 30.00 pcs. 940.00 28,200.00
2"X 2" THK Angle Bar Top Chord 32.00 pcs. 940.00 30,080.00
1 1/2"X 1 1/2"THK Angle Bar Web Members 25.00 pcs. 700.00 17,500.00
Metal C - Purlins G.A 14, 2" x 6" x 1.2 mm 88.00 pcs 770.00 67,760.00
2" x 4 "Channel Bar (Heavy Duty) 12.00 pcs. 3,850.00 46,200.00
Plain Round Bar Sag Rod - 12 mm x 6 m 20.00 pcs 210.00 4,200.00
Plain Round Bar Cross Bracing - 16 mm x 6 m 25.00 pcs 380.00 9,500.00
Steel Plate, 0.30 x 0.60 x 1"thk 1.00 pc 2,500.00 2,500.00
Turn Buckle, 16 mm 24.00 pcs 180.00 4,320.00
Epoxy Primer Gray 4.00 gal 560.00 2,240.00
Lacquer Thinner 10.00 gal 180.00 1,800.00
 Paint Brush, 2 1/2" 5.00 pcs 40.00 200.00
Welding Rod 6.00 boxes 500.00 3,000.00
Davies Metal Primer 1.00 pail 2,200.00 2,200.00
Hacksaw Blade 10.00 pcs. 50.00 500.00
220,200.00
B. STEEL RAILINGS
1"X 1" Square Bar 6.00 pcs. 300.00 1,800.00
1"X 1"Tubular Bar 20.00 pcs. 400.00 8,000.00
2" dia. Stainless Steel 10.00 pcs. 2,500.00 25,000.00
34,800.00

c. ACCENT SCREENS
1" X 3" Tubular Bars 20.00 pcs. 500.00 10,000.00
2" x 2" X 1/4 " thk Angle Bar 10.00 pcs. 940.00 9,400.00
Welding Rod 1.00 box 500.00 500.00
19,900.00
Material Cost 274,900.00
Labor Cost(40%M.C.) 109,960.00
Direct Cost 384,860.00
Indirect Cost
OCM 57,729.00
TAXES 53,110.68
Total Cost(Steel Truss) 437,970.68
VII TINSMITHRY WORKS, A= 414.00
0.40mm x 3.70m Pre-painted 414.00 sq.m. 1,000.00 414,000.00
APO Rib-Type,
Complete with Accessories ,Provide Double
Bubble Insulation

(Labor and Installation) 414,000.00

Indirect Cost
OCM 62,100.00
TAXES 57,132.00
Total Cost(Tinsmithry) 533,232.00

VIII ELECTRICAL WORKS

.60 x .60 Recessed Mounted & T-Runner Type 46.00 sets 900.00 41,400.00
with Philips Lamp 2 x 28 Watts,Lamp Holder
6 x 6 Recessed Mounted square downlight
in powder coated metal housing
6 x 6 vertical downlight surface type in powder
coated metal housing
28 watts T5 Warm White Accent Light
18 watts T5 Warm White Accent Light
Exhaust fan duct type 12 x 12 4.00 sets 1,500.00 6,000.00
Emergency Lamp 2 bulbs ,heavy duty (min 60 AH) 4.00 sets 1,280.00 5,120.00
National Wide series 3 gang switch silver plate 7.00 sets 210.00 1,470.00
national Wide Series 2 gang switch Silver Plate 7.00 sets 170.00 1,190.00
National Wide Series 1 gang switch Silver Plate 4.00 sets 135.00 540.00
National Wide Series Universal 3 gang outlet 9.00 sets 210.00 1,890.00
Silver Plate
National Wide Series Universal 2 gang outlet , 18.00 sets 280.00 5,040.00
with Ground Silver
National Wide Series Universal 1 gang outlet 3.00 sets 170.00 510.00
Silver
National Universal 2 Gang Weatherproof 4.00 sets 600.00 2,400.00
Panel Box ,150 A main 1.00 set 0.00
Panel Box ,100 A main 1.00 set 0.00
Telephone cabinet 4.00 sets 1,280.00 5,120.00
Pull box 8x8 2.00 sets 300.00 600.00
National Wide Series ,LAN outlet 2 gang ,silver plate 12.00 sets 500.00 6,000.00
 Plate Cover w/ Hole ,Silver Plate
National Wide Series ,telephone outlet 2 gang 4.00 sets 500.00 2,000.00
Silver Plate
Telephone wire,4 wires jacketed 1.00 roll 2,700.00 2,700.00
Electrical Conduit 1/2"dia. PVC 200.00 pcs. 45.00 9,000.00
Electrical Conduit 3/4"dia. PVC 60.00 pcs. 60.00 3,600.00
Electrical Conduit 1"dia. PVC 20.00 pcs. 80.00 1,600.00
Service Entrance /weather cap set
Elbows and Connectors 1.00 lot 2,000.00 2,000.00
2.0 mm THHN Stranded Wire 6.00 boxes 2,100.00 12,600.00
3.5 mm THHN Stranded Wire 6.00 boxes 3,150.00 18,900.00
2.0 mm THHN Copper Wire ,green grounding

Plastic Junction Box with Cover 4 x 4 50.00 pcs. 25.00 1,250.00

Utility Box 2x4 60.00 pcs. 20.00 1,200.00
Electrical Tape, Big 20.00 pcs 45.00 900.00
Material Cost 133,030.00
Labor Cost(35%M.C.) 46,560.50
Direct Cost 179,590.50
Indirect Cost
Mark-Up(27%) 48,489.44
Total Cost(Electrical Works) 228,079.94
IX PLUMBING AND DRAINAGE SYSTEM
a. Fixtures and Accessories
HCG Closed Coupled Water Closet with tank 6.00 sets 6,000.00 36,000.00
fittings ,flexible supply pipe with angle valve
(regular color)
HCG "Monet" Lavatory with angle 6.00 pcs 3,000.00 18,000.00
valve, P-trap 1/14" and 204 mm
faucet on center (Regular color)
Faucet (for lavatory) "DELTA" 6.00 pcs 2,180.00 13,080.00
Model No. 2520
Urinal 4.00 sets 3,000.00 12,000.00
HCG Paper Holder 6.00 sets 170.00 1,020.00
Stainless Steel sink 2.00 sets 3,500.00 7,000.00
87,100.00
b. Sewer Line
8" dia RC Pipe 40.00 pcs 1,200.00 48,000.00
6" PVC Pipe 20.00 pcs. 1,200.00 24,000.00
6" PVC Elbow 90 deg. 20.00 pcs. 1,200.00 24,000.00
4" dia PVC Pipe 40.00 pcs. 420.00 16,800.00
3"dia. PVC Pipe 35.00 pcs. 315.00 11,025.00
2"dia. PVC Pipe 23.00 pcs. 158.00 3,634.00
4" dia. PVC Wye 25.00 pcs. 124.00 3,100.00
4" PVC Pipe Elbow 45 deg. (Sanimold Extra) 34.00 pcs. 62.00 2,108.00
4" x 2"PVC Tee Reducer( Sanimold Extra) 13.00 pcs. 67.00 871.00
4"dia. PVC Elbow 90 deg. 35.00 pcs. 72.00 2,520.00
3"dia. PVC Elbow 90 deg. 25.00 pcs. 40.00 1,000.00
3" dia. PVC Tee 26.00 pcs. 53.00 1,378.00
2"dia. PVC Tee 11.00 pcs. 27.00 297.00
2"dia. PVC Elbow 20.00 pcs. 25.00 500.00
PVC Solvent Cement 10.00 lts. 350.00 3,500.00
142,733.00
c. Water Supply
3/4" dia PVC Pipe 10.00 pcs 125.00 1,250.00
3/4" dia PVC Coupling 10.00 pcs 45.00 450.00
3/4" dia PVC Elbow 10.00 pcs 45.00 450.00
1/2" dia PVC Tee 40.00 pcs 13.00 520.00
1/2" dia PVC Elbow 28.00 pcs 10.00 280.00
1/2" dia PVC Elbow w/ Thread 28.00 pcs 95.00 2,660.00
 1/2" dia PVC Tee w/ Thread 18.00 pcs 100.00 1,800.00
1"x 1/2"Elbow Reducer 16.00 pcs 17.00 272.00
1"x 1/2"Tee Reducer 13.00 pcs 27.00 351.00
1"Elbow 27.00 pcs 25.00 675.00
1"Tee 16.00 pcs 32.00 512.00
1/2"x 4m Pipe 30.00 pcs 160.00 4,800.00
1" x 4m Pipe 30.00 pcs 385.00 11,550.00
1/2"Gate Valve 10.00 pcs 270.00 2,700.00
1"Gate Valve 12.00 pcs 605.00 7,260.00
Floor Drain 10.00 pcs 180.00 1,800.00
Downspout Strainer, Bronze 12.00 pcs 380.00 4,560.00
PVC Solvent 6.00 liter 220.00 1,320.00
43,210.00

d. Others
Septic Tank 1.00 lot 30,000.00 30,000.00
Catch Basin 12.00 sets 1,000.00 12,000.00
42,000.00

Material Cost 315,043.00

Labor Cost(35%M.C.) 110,265.05
Direct Cost 425,308.05
Indirect Cost
OCM 63,796.21
TAXES 58,692.51
Total Cost(Plumbing & Drainage System) 547,796.77
X FENESTRATIONS
Door
D-1 1.80 x 2.10 Analok Frame Door
(6mm thk tempered glass -tinted bronze) 1.00 set 35,000.00 35,000.00
D-2 1.60 x 2.10 Analok Frame Door
(6mm thk tempered glass -tinted bronze) 1.00 set 12,000.00 12,000.00
D-3 0.80 x 2.10 Powder Coated White Aluminum Door
(6mm thk tempered glass -tinted bronze) 6.00 set 10,000.00 60,000.00
D-4 0.90 x 2.10 Wooden Panel Door 1.00 set 8,000.00 8,000.00

D-5 0.80 x 2.10 Flush Hollow Core Door 4.00 set 6,000.00 24,000.00
with 6mm thk Marine plywood on Inner Face and Ribbon
Grain Plywood on Outer Surface
D-6 Solid Compact Laminate Toilet 6.00 sets 8,000.00 48,000.00
Compartment Door 187,000.00

Windows
W-1 Powdered Coated Aluminum Fixed Windows 13.50 sqm 2,300.00 31,050.00
with 6 mm thk Tempered Glass-Tinted Bronze
W-2 Powdered Coated Aluminum Fixed Windows 7.02 sqm 2,300.00 16,146.00
with 6 mm thk Tempered Glass-Tinted Bronze
W-3 Powdered Coated Aluminum Fixed Windows 5.60 sqm 2,300.00 12,880.00
with 6 mm thk Tempered Glass-Tinted Bronze
W-4 Powdered Coated Aluminum Fixed Windows 32.50 sqm 2,300.00 74,750.00
with 6 mm thk Tempered Glass-Tinted Bronze
W-5 Powdered Coated Aluminum Fixed Windows 8.64 sqm 2,300.00 19,872.00
with 6 mm thk Tempered Glass-Tinted Bronze
W-6 Powdered Coated Aluminum Fixed Windows 2.88 sqm 2,300.00 6,624.00
with 6 mm thk Tempered Glass-Tinted Bronze
161,322.00

Labor & Material Cost 348,322.00

Direct Cost 348,322.00

Indirect Cost
OCM 52,248.30
TAXES 48,068.44
Total Cost(Doors and Windows) 448,638.74
XI FLOOR FINISHES
FF1A Carpet Tiles 180.00 sqm.
180.00 sqm. 600.00 108,000.00
FF1b 24" X 24" Granite Tiles 200.00 sqm.
555.56 pcs 300.00 166,666.67
FF2 24" X 24" Non Skid Granite Tiles 60.00 sqm.
166.67 pcs 300.00 50,000.00
FF3 12" X 12" Ceramic Floor Tiles (CR) 42.00 sqm.
466.67 pcs 70.00 32,666.67
FF4 12" X 12" Non Skid Stair Tiles 19.20 sqm.
213.33 pcs 80.00 17,066.67
FF5 12" X 12" Ceramic Wall Tiles (CR) 20.00 sqm.
222.22 pcs 80.00 17,777.78

Note: Verify name code of tiles

Cement 30.00 bags 240.00 7,200.00

Pure Sand 6.00 cu.m. 450.00 2,700.00
Tile Adhesive 30.00 bag 270.00 8,100.00
Tile Grout, 10 kg 10.00 bag 120.00 1,200.00
Tile Trim 7.00 pcs. 70.00 490.00
Mortaflex (for CR and terraces) 15.00 gals. 740.00 11,100.00

Material Cost 314,967.78

Labor Cost(40%M.C.) 110,238.72
Direct Cost 425,206.50
Indirect Cost
OCM 63,780.98
TAXES 58,678.50
Total Cost(Tile Works) 547,665.97
XII ACP CLADDING,CR PARTITIONS/STEEL RAILINGS
ACP CLADDING 90.00
1. Alum. Composite Panel with Alum. Frames 90.00 sq-m 2,400.00 216,000.00
2. ACP Steel Framing 60.00 sq-m 800.00 48,000.00
PHENOLIC PARTITIONS
PHENOLIC Partitions along CR 100.00 sqft 400.00 40,000.00

Material Cost 264,000.00

Labor Cost(35%M.C.) 92,400.00
Direct Cost 356,400.00
Indirect Cost
Mark-Up(27%) 96,228.00
Total Cost(FACADE ROOFING, ACP CLADDING) 452,628.00
XIII STONE FINISHES
A. FRONT WALL
Tuscany Castlestones - Stoneage 20.00 sq-m 1,600.00 32,000.00
Material Cost 32,000.00
Labor Cost(35%M.C.) 11,200.00
Direct Cost 43,200.00
Indirect Cost
Mark-Up(27%) 11,664.00
Total Cost(Stone Finishes)) 54,864.00
XIV CEILING WORKS (STAGE AND CR)
a. F-1 198.45 sqm. 900.00 178,606.08
10 mm GYPSUM BOARD ON
METAL FURRING IN FLAT LATEX PAINT FINISH

b. F-2 294.62 sqm. 900.00 265,161.60

60 X 60 PVC LAMINATED BORAL BOARD
ON T-RUNNERS IN SEMI GLOSS LATEX PAINT FINISH

Material Cost 265,161.60

Labor Cost(40%M.C.) 106,064.64
Direct Cost 371,226.24
Indirect Cost
OCM 55,683.94
 TAXES 51,229.22
Total Cost(Stone Finishes)) 478,139.40
XV PAINTING WORKS
1. Exterior Walls 346.50
Davies Liquid Tile Penetrating Sealer 3.47 pail 2,053.00 7,113.65
Davies Liquid Tile Primer 3.47 pail 2,915.00 10,100.48
Davies Liquid Tile Cast 13.86 gal 383.00 5,308.38
Davies Liquid Tile Reducer 5.00 gal 383.00 1,915.00
SR 060 Tinge of Gray , Davies 10.00 gal 700.00 7,000.00
SR 301 Shanghai Green 4.00 gal 700.00 2,800.00
SR 040 Tinkerbelle 4.00 gal 700.00 2,800.00
37,037.50
2. Interior Walls
Davies Liquid Tile Penetrating Sealer 2.00 pail 2,053.00 4,106.00
Davies Liquid Tile Primer 2.00 pail 2,915.00 5,830.00
Davies Concrete Putty 7.00 gal 300.00 2,100.00
Davies Liquid Tile Reducer 4.00 gal 383.00 1,532.00
MCS-4101 Bright Wonder, Davies 5.00 gal 700.00 3,500.00
BF-50516 SPECIAL ROSE 2.00 gal 700.00 1,400.00
BF- 50522 SMOKEY BLUE 2.00 gal 700.00 1,400.00
MCS 3109 GEMSTONE 1.00 gal 700.00 700.00
20,568.00
3. Exterior Stone Works
Liquid Tile Top Coat, Davies 2.00 gal 580.00 1,160.00
4. Steel Railings 40.00 sq.m.
Davies Epoxy Primer, Gray 1.67 gals 620.00 1,033.33
Davies QDE 80.00 gals 415.00 33,200.00
Davies Epoxy Reducer 0.24 gals 420.00 98.82
Davies Paint Thinner 0.47 gals 342.00 160.94
34,493.10
5. Cabinet (Duco Finish)
Duco Primer Surfacer 2.00 gal
Duco Lacquer Putty White (2 coats) 3.00 gal
Duco Top Coat White Colored(3 coats) 3.00 gal

6. Ceiling
Davies Gypsum Putty 6.00 gal
Davies Concrete Primer and Sealer 2.00 pails
Davies Megacryll Flat Latex(3 coats) 5.00 gal

4. Other painting Materials

4" Panda Paint Brush 10.00 pcs 80.00 800.00
2" Panda Paint Brush 10.00 pcs 50.00 500.00
Roller Brush With Pan 7.00 sets 180.00 1,260.00
Assorted Sand Papers 100.00 ln.ft. 20.00 2,000.00
Masking Tape 3.00 doz 420.00 1,260.00
Rugs and Old News papers 10.00 kgs 50.00 500.00
6,320.00

Material Cost 99,578.60

Labor Cost(35%M.C.) 59,747.16
Direct Cost 159,325.76
OCM 8,962.07
TAXES 8,245.11
Total Cost 167,570.86

XVI CARPENTRY WORKS 8.00

a. KITCHEN CABINET (Ground Floor)
3/4" thk .Marine Plywood 4.00 pcs. 1,200.00 4,800.00
Metal Handle 8.00 pairs 160.00 1,280.00
Piano Hinges 10' 4.00 pcs. 100.00 400.00
Catches 8.00 pairs 15.00 120.00
10' Flat Moulding 6.00 pcs. 75.00 450.00
Stickwell 1.00 liter 110.00 110.00
11/2"Finishing Nail 1.00 kls. 80.00 80.00
 b. KITCHEN CABINET (Second Floor) 10

3/4" thk .Marine Plywood 5.00 pcs. 1,200.00 6,000.00

Metal Handle 8.00 pairs 160.00 1,280.00
Piano Hinges 10' 3.00 pcs. 100.00 300.00
Catches 8.00 pairs 15.00 120.00
10' Flat Moulding 4.00 pcs. 75.00 300.00
Stickwell 0.80 liter 110.00 88.00
11/2"Finishing Nail 0.80 kls. 80.00 64.00

Material Cost 15,392.00

Labor Cost(35%M.C.) 9,235.20
Direct Cost 24,627.20
Indirect Cost
Mark-Up(27%) 6,649.34
Total Cost 31,276.54

XVII ACOUSTIC TREATMENT 8.00

Material Cost 0.00

Labor Cost(35%M.C.) 0.00
Direct Cost 0.00
Indirect Cost
Mark-Up(27%) 0.00
Total Cost 0.00

XVIII ELECTRONICS AND OTHER ACCESSORIES 8.00

Material Cost 0.00

Labor Cost(35%M.C.) 0.00
Direct Cost 0.00
Indirect Cost
Mark-Up(27%) 0.00
Total Cost 0.00

XVI MECHANICAL UTILITIES 8.00

Material Cost 0.00

Labor Cost(35%M.C.) 0.00
Direct Cost 0.00
Indirect Cost
Mark-Up(27%) 0.00
Total Cost 0.00

TOTAL PROJECT COST 7,574,688.66

Prepared by: Recommending Approval

ZARINE T. PAZ,UAP JOSELYN P. BOSITO

Architect 1(Cont'l) Admin. Officer V
 Approved:
Recommending Approval:

RESTITUTO E. SAMATRA LUCRECIO R. ALVIAR, JR., CESO III

Chief, RAEG Regional Executive Director
4000000

3 28
16 16
0.8 0.2

38.4 89.6 128

demolition C1F1
COLUMN 5.76
WALLS

Thickness
No.

89.60 Depth
VOLconc
VOLex

VOLfill

F1 F2 F3 16 mm RSB
5.43 4.66667 2.13333 1.5
14 8 1 pcs
65.3333 17.0667 1

83.4 total

12.00
4.00
60.00

73.33
1.00
1,100.00
1,100.00
183.33
 1.60
80.00
200.00 1,200.00

1.40
2,026.67
472.89

1.77777777777778 66 60
38
799 0.2 500 16.6667

2.55
0
0

10 mm

Footing Column
DESCRIPTION F1(1.75x1.75x.40) C1(0.4x0.4) C2(0.45x0.45)
16 mm 10 mm 16 mmx9 10 mm 16 x 7.5
Width/Ht. 1.50 0.4
Length/base 1.50 0.4
Thickness/Length 0.40 7.5
Depth(Footing-NGL) 1.50 1.50
No. Of pcs. RSB 14.00 2.22
No. of Pcs 15.00 15
Vol, Concrete 13.50 18
vol. Of excavation 50.63
Backfill
Reinforcement 65.3333333
65.3333333
 TOTAL, Vol of Conc. 13.50 18
5.14285714

9.7
28
99
27.049180328

256.82

2.00
207.25 Front entrance CR
14.00 158.98
4.60
128.80 128.80 152.15 19.56 74.1
495.03 12.864 3.36
masonry 1.44
392.00 45.50 346.50 2.16
151.50 15.12 136.38 3.36

139.286 63.78
2.4

210.00
57 79 3.9 23
5 79 21.36 23

60.00 158 46

540
LENGHT OVERALL SETS
22.25 10 12.4 24.8 4 7 29
13 26 4.33333 7 30
9 18 3 7 21
88

100.8
 8
3.66666666666667

71 11.833333333

32.541666667
300.00 1,111.11
 0.04 88.888888889
26.666666667
168
22.22 246.91 283.55555556
6.67 74.07

13.86 3.47
13.86 3.47
22.13
C2F2 ROOF BEAM CONC. PAVE'T

#REF! #REF!
0
12
16

16
33.5
 wt no of Pcs Total wt

3.7 1093 4044.1

Beam Wall Footing Floor

0.30x 0.4 0.25 x 0.40 0.30x 0.4 0.25 x 0.40 Ground Floor

10 mm 16 mm 10 mm 16mm 10 mm 16 mm 10 MM 12 MM long, 10mm short,10mm total

0.4 0.4 0.4 0.4 20
0.3 0.2 0.25 0.25 10
112 80 112 25 0.1

13.44 6.4 11.2 2.5 20

7.5
108.8

304
31.04 20
COLUMN WF TOTAL

0.25
31

0.4
#REF! #REF!
#REF! #REF!
 Floor Stair Tie Beam CHB WALL
Second Floor .02 x .30 m CHB 6" CHB 4"

long, 10mm short,10mm total 10 mm 16mm No. of Pcs 12 MM No. of Pcs 10 MM

10 1.2 0.2
20 0.3 0.3
0.1 0.15 110

20 16 6.6
6.6
12.6
17.6 58.667
20 0.864 0.12 880
 Republic of the Philippines
DEPARTMENT OF AGRICULTURE
Regional Field Unit No. 02
Tuguegarao City

Project Title : REHABILITATION OF DUPAYA BUILDING

Location : DA RFU 02 Compound, Nursery, San Gabriel, Tuguegarao City

S U M M A R Y
ITEM NO. WORK DESCRIPTION % WEIGHT AMOUNT

I DEMOLITION WORKS 0.66 62,473.15

II EARTHWORKS 1.91 179,456.76
III CONCRETE WORKS 21.88 2,059,648.10
IV FORMWORKS 7.45 701,787.41
V MASONRY WORKS 6.12 576,000.00
VI STEELWORKS 4.65 437,970.68
VII TINSMITHRY WORKS 5.66 533,232.00
VIII ELECTRICAL WORKS 2.42 228,079.94
IX PLUMBING AND DRAINAGE SYSTEM 5.82 547,796.77
X FENESTRATIONS 4.77 448,638.74
XI FLOOR FINISHES 5.82 547,665.97
XII ACP CLADDING,CR PARTITIONS 4.81 452,628.00
XIII STONE FINISHES 0.58 54,864.00
XIV CEILING WORKS 5.08 478,139.40
XV PAINTING WORKS 1.78 167,570.86
XVI CARPENTRY WORKS 0.33 31,276.54
XVII ACOUSTIC TREATMENT 3.57 336,000.00
XVIII ELECTRONICS AND OTHER ACCESSORIES 3.82 360,000.00
XVIX MECHANICAL UTILITIES 12.11 1,140,000.00
XX HARDWARES AND ACCESSORIES 0.76 72,000.00

TOTAL PROJECT COST 100.00 9,415,228.32

Prepared by: Recommending Approval

ZARINE T. PAZ JOSELYN P. BOSITO

Architect I(Cont'l) Admin. Officer V

Recommending Approval: Approved:

VALENTINO C. PERDIDO LUCRECIO R. ALVIAR, JR., CESO III

Regional Technical Director Regional Executive Director
 68,964.05 48,000.00 0.4

181,071.50 276,000.00 2.3

2,099,219.62 1,800,000.00 15

702,967.41 480,000.00 4

806,400.00 576,000.00 4.8

679,096.31 1,440,000.00 12

683,514.00 480,000.00 4

1,296,059.13 960,000.00 8

648,169.47 720,000.00 6

672,141.15 660,000.00 5.5

376,095.01 600,000.00 5

543,153.60 720,000.00 6

82,296.00 180,000.00 1.5

545,543.48 480,000.00 4

242,812.45 480,000.00 4

37,531.85 240,000.00 2

336,000.00 336,000.00 2.8

432,000.00 360,000.00 3

1,140,000.00 1,140,000.00 9.5

72,000.00

11,645,035.03 12,000,000.00 99.8

ommending Approval

ELYN P. BOSITO
n. Officer V

roved:

RECIO R. ALVIAR, JR., CESO III

onal Executive Director
 Project Title : PRPOSED ADDT'L 2 FLOORS OF 8-STOREY WAREHOUSE BLDG W/ ROOFDECK & EXTENSION OF 8-
STOREY WAREHOUSE BLDG.
Location : 9585 JAIME ST. COR. MIGUELA ST. AIRPORT VILLGE BRGY VITALEZ PARANAQUE CITY
Owner : ANKONG HOLDINGS

REINFORCEMENTS
LEFT SUPPORT MID SPAN
GRID LENGTH
MARK BOTTOM
LINE (M) TOP (MM) TOP (MM)
(MM)

3B-18 A-C 5.00 4Ø28 4Ø28 4Ø28

AREA REQUIRED 2460 2460 2460

A-C 5.00 5Ø25 3Ø32 5Ø25

AREA REPLACED 2450 2412 2450

3B-18 C-F 10.52 14Ø28 6Ø28 6Ø28

AREA REQUIRED 8610 3690 3690

C-F 10.52 8Ø32 5Ø32 2Ø32

5Ø25 5Ø25
AREA REPLACED 8882 4020 4058
WAREHOUSE BLDG W/ ROOFDECK & EXTENSION OF 8-
OUSE BLDG.
LLGE BRGY VITALEZ PARANAQUE CITY

MENTS
MID SPAN RIGHT SUPPORT
BOTTOM BOTTOM DIMENSION
TOP (MM)
(MM) (MM)

4Ø28 14Ø28 6Ø28 450X600

2460 8610 3690 22140

3Ø32 8Ø32 5Ø32 450X600

5Ø25
2412 8882 4020 22626

14Ø28 6Ø28 6Ø28 450X700

8610 3690 3690 31980

10Ø32 2Ø32 5Ø32 450X700

5Ø25
8040 4058 4020 33078
480,000.00
Project Title : PROPOSED TWO STOREY RESIDENTIAL
Location : Buntun, Tuguegarao City
Owner : Sps. Iankay Basco & Kate Judy Pasimio Basco

S U M M A R Y
ITEM %
NO. WORK DESCRIPTION WEIGHT AMOUNT

I EARTHWORKS #NAME? #NAME?

II CONCRETE & RSB WORKS #NAME? #NAME?
III FORMWORKS #NAME? #NAME?
IV MASONRY WORKS #NAME? #NAME?
V ELECTRICAL WORKS #NAME? #NAME?
VI PLUMBING AND DRAINAGE SYSTEM #NAME? #NAME?
VII FENESTRATIONS #NAME? #NAME?
VIII FLOOR FINISHES #NAME? #NAME?
IX CEILING WORKS #NAME? #NAME?
X PAINTING WORKS #NAME? #NAME?
XI CARPENTRY WORKS #NAME? #NAME?
XII GLASSWORKS #NAME? #NAME?
XIII STEELWORKS #NAME? #NAME?
XIV TINSMITHRY WORKS #NAME? #NAME?
TOTAL PROJECT COST #NAME? #NAME?

Prepared by: Received by:

ZARINE PAZ SPS. IAN KAY BASCO

Architect & KATE JUDYKRISTY BASCO
CONVENTIONAL

10 mm x 6.0 #NAME? pcs.

10 mm x 7.5 #NAME? pcs.
10 mm x 9.0 #NAME? pcs.
12 mm x 6.0 #NAME? pcs.
12 mm x 7.5 #NAME? pcs.
12 mm x 9.0 #NAME? pcs.
16 mm x 6.0 #NAME? pcs.
16 mm x 9.0 #NAME? pcs.

Cement #NAME? bags

Tie Wire 11.00 rolls
Project Title : PROPOSED TWO STOREY RESIDENTIAL
Location :Carig Norte, Tuguegarao City
Owner : Sps. Rodelio Ramos and Deborah Santiago Ramos

S U M M A R Y
ITEM
WORK DESCRIPTION % WEIGHT AMOUNT
NO.
I EARTHWORKS #REF! #REF!
II CONCRETE & RSB WORKS #REF! #REF!
III FORMWORKS #REF! #REF!
IV MASONRY WORKS #REF! #REF!
V ELECTRICAL WORKS #REF! #REF!
VI PLUMBING AND DRAINAGE SYSTEM #REF! #REF!
VII FENESTRATIONS #REF! #REF!
VIII FLOOR FINISHES #REF! #REF!
IX CEILING WORKS #REF! #REF!
X PAINTING WORKS #REF! #REF!
XI CARPENTRY WORKS #REF! #REF! SPECIFICATION
XII STEEL WORKS #REF! #REF!
TOTAL PROJECT COST #REF! #REF! "PROPOSED TWO STOREY
 Sps. DR. RICHMOND VERGARA & MRS. KAT

Prepared by: Received by:

ZARINE PAZ Sps. Deborah Santiago Rmos ARCHT. ZARINE TORIDA

Architect and Rodelio Ramos
Owner
"PROPOSED TWO STOREY RESIDENTIAL"
Sps. IANKAY BASCO AND KATE JUDYKRISTY BASCO
Owner
ARCHT. ZARINE TORIDA PAZ
Architect
 SPECIFICATIONS COST ESTIMATES
D TWO STOREY RESIDENTIAL" "PROPOSED TWO STOREY RESIDENTIAL"
D VERGARA & MRS. KATHLYN VERGARA-SAQUING Sps. DR. RICHMOND VERGARA & MRS. KATHLYN VERGARA-SAQUING
Owner Owner

ARCHT. ZARINE TORIDA PAZ ARCHT. ZARINE TORIDA PAZ

Architect Architect
TIAL"
SAQUING
 MAY JUNE JULY AUGUST
SCOPE OF WORKS

SLAB CONCRETING
STAIR CONCRETING
2ND FLOOR COLUMN CONCRETING
2F CHB LAYING
2ND FLOOR BEAM CONCRETING
STEEL TRUSSES
ROOFING
GF CHB LAYING
GF CHB PLASTERING
2ND FLOOR CHB PLASTERING
ELECTRICAL ROUGH-IN
PLUMBING ROUGH-IN
DOOR JAMB INSTALLATION
CEILING WORKS (GF)
CEILING WORKS (2F)
TILING (GF)
TILING (2F)
EXTERIOR PAINTING
INTERIOR PAINTING WORKS
CARPENTRY WORKS
ELECTRICAL FIXTURES
PLUMBING FIXTURES
CLEARING
DEMOBILIZATION
V ELECTRICAL WORKS
CONDUITS AND BOXES
Plastic Junction Box with Cover 4 x 4 65.00 pcs. 30.00 1,950.00
Utility Box 2x4 100.00 pcs. 30.00 3,000.00
20 mm Dia. PVC Adoptor , Poly 200.00 pcs. 20.00 4,000.00
50 mm Dia. PVC Adoptor , Poly 40.00 pcs. 80.00 3,200.00
20 mm Dia. Pvc Long Elbow ,thickwall ,poly 150.00 pcs. 10.00 1,500.00
25 mm Dia. Pvc Long Elbow ,thickwall ,poly 80.00 pcs. 40.00 3,200.00
50 mm Dia. Pvc Long Elbow ,thickwall ,poly 30.00 pcs. 120.00 3,600.00
20 mm Dia. PVC , pipe , thickwall,poly 180.00 pcs. 70.00 12,600.00
25 mm Dia. PVC , pipe , thickwall,poly 80.00 pcs. 90.00 7,200.00
50 mm Dia. PVC , pipe , thickwall,poly 25.00 pcs. 230.00 5,750.00
Solvent cement, 400 cc 20.00 can 200.00 4,000.00
electrical tape , armak 40.00 roll 27.00 1,080.00
rubberized tape 20.00 roll 120.00 2,400.00
3/4 by 10 ft Grounding Rod with Clamp 1.00 set 1,200.00 1,200.00
50 mm Dia. RSC Pipe 1.00 set 1,100.00 1,100.00
50 mm Dia. Entrance Cap 1.00 pcs. 500.00 500.00

WIRES
2.0 mm sq. THHN/THWN Stranded Wire, 600V 7.00 boxes 2,400.00 16,800.00
3.5 mm sq. THHN/THWN Stranded Wire,660 V,RED 3.00 boxes 3,600.00 10,800.00
3.5 mm sq. THHN/THWN Stranded Wire,660 V Yellow 3.00 boxes 3,600.00 10,800.00
5.5 mm sq. THHN/THWN Stranded Wire,660 v 1.00 box 6,000.00 6,000.00
14 mm sq. THHN/THWN Stranded Wire ,660 v 35.00 m 100.00 3,500.00
80 mm sq. THW, Stranded , 660V 30.00 m 450.00 13,500.00
Dropwire 1.00 lot 10,000.00 10,000.00

FIXTURES
One Gang Switch , Panasonic Wide Series 16A,250V 7.00 sets 130.00 910.00
Two Gang Switch , Panasonic Wide Series , 16A,250V 7.00 sets 250.00 1,750.00
Three Gang Switch , Panasonic Wide Series,16A,250V 6.00 sets 400.00 2,400.00
Three Way, Two Gang Switch, Panasonic Wide Series 3.00 sets 400.00 1,200.00
Duplex Convenience Outlet with Grounding
Universal , Panasonic Wide Series,20A 250V 30.00 sets 330.00 9,900.00
Weatherproof plate Cover, Royu Wide Series, 5.00 sets 450.00 2,250.00
Aircon Outlet , Panasonic Wide Series , 20A ,250V 4.00 sets 500.00 2,000.00
12 watts ,LED , 3 way pinlights 30.00 sets 500.00 15,000.00
8 watts CFL,in 4 inches Dia. Pinlight 22.00 sets 350.00 7,700.00
Striplights 40.00 m 200.00 8,000.00
Centerlight 8.00 sets 1,500.00 12,000.00
Wall Lamp 4.00 sets 1,200.00 4,800.00
Exhaust Fan 4.00 sets 1,500.00 6,000.00
Emergency Light 2.00 sets 1,100.00 2,200.00
breakers and panel board 1.00 lot 30,000.00 30,000.00
Metering
cl200, kilowatthour meter , digital 1.00 set 2,500.00 2,500.00
# 1/10 service drop wire 50.00 m 100.00 5,000.00

Material Cost 241,290.00

Labor Cost 96,516.00
Total Cost(Electrical Works) 337,806.00
ROUGH INS 15,000.00
 LABOR
36,650.00 14660
Project Title : PROPOSED TWO STOREY RESIDENTIAL
Location : Buntun, Tuguegarao City
Owner : Sps. Iankay Basco & Kate Judy Pasimio Basco

LABOR CONTRACT

Scope of Work Unit Cost profit

1 Plumbing and Drainage System
Installation of Cr Fixtures along Master Cr and 3 Comfort Rooms 76,650.00 30,000.00 7,500.00 22,500.00
Installation of Kitchen Sink Fixtures 10,000.00 2,500.00 7,500.00
Fabrication of Catch Basins 20,000.00 5,000.00 15,000.00
Installation of Ware Tank with concreting of Pedestals 7,500.00 1,875.00 5,625.00
Installation of Waterpumps 7,500.00 1,875.00 5,625.00
75,000.00 18,750.00 56,250.00
2 Fenestrations - -
Installation of Doorjambs and Doors 48,600.00 48,600.00 12,150.00 36,450.00
- -
3 Tileworks 176,821.00 - -
Installation of Tiles 135,000.00 33,750.00 101,250.00
Grouting and Clearing 10,000.00 2,500.00 7,500.00
Waterproofing 10,000.00 2,500.00 7,500.00
Installation of Accent Wall Tiles 10,000.00 2,500.00 7,500.00
Installation of Earthstones 10,000.00 2,500.00 7,500.00
175,000.00 43,750.00 131,250.00
- -
4 Ceiling Works 169,620.00 - -
Cove Lighing on Major Areas 110,000.00 27,500.00 82,500.00
with Paint Finish 60,000.00 15,000.00 45,000.00
170,000.00 42,500.00 127,500.00
- -
5 Painting Works 217,648 - -
Eterior Walls 58,000.00 14,500.00 43,500.00
Interior Walls 70,000.00 17,500.00 52,500.00
 Cabinets 60,000.00 15,000.00 45,000.00
Doors 30,000.00 7,500.00 22,500.00
218,000.00 54,500.00 163,500.00
- -
6 Carpentry Works 72,216.00 72,216.00 18,054.00 54,162.00
- -
- -

TOTAL LABOR CONTRACT FOR FINISHING 761,554.50 189,704.00

Prepared by:

Archt. Zarine T. Paz

Manager
Zarine Design Mangement and Consultancy

Received by:

SPS. Ian Kay Basco & Kate Judykristy Basco

Owner
Welding Works

2x4 c purlins 40 30
2x6 channel bar 15 5
red oxide
paint thinner
welding rod
angle bar 10
1st CONTRACT
STRUCTURAL WORKS, ELECTRICAL & PLUMBING ROUGHINS

CONTRACT AMOUNT P 500,000.00 NOTES

1ST 120,000.00 OK
2ND 80,000.00 OK
RD 80,000.00 OK
4TH 80,000.00 OK
5TH 40,000.00 OK
6TH 40,000.00 OK
7TH 20,000.00 OK
8TH 20,000.00 OK
9TH 15-Aug 10,000.00 ok
ADDTL 20,000.00 10k(sept5)
TOTAL 510,000.00

2ND CONTRACT
CHB LAYING AND PLASTERING

CONTRACT AMOUNT P160,000.00 NOTES

1ST 30,000.00 OK
2ND 20,000.00 OK
3RD 30,000.00 OK
4TH 20,000.00 OK
5TH 40,000.00 OK
6TH 20,000.00 OK
TOTAL 160,000.00

3RD CONTRACT
ELECTRICAL WORKS

CONTRACT AMOUNT 100,000.00 NOTES

1ST 20,000.00 OK
2ND 20,000.00 OK
3RD 10,000.00 OK
4TH 10,000.00 OK
5TH 10,000.00 OK
6TH 10,000.00 5-Sep
7TH 10,000.00
8TH 10,000.00
ADDTL GATE 10,000.00
110,000.00
4TH CONTRACT
PLUMBING WORKS

CONTRACT AMOUNT 86,270.00 NOTES

1ST 10,000.00 OK
2ND 20,000.00 OK
3RD PIPING 10,000.00 OK
4TH CATCH BASIN COVER & PLASTERING 15,000.00 5K/
5TH WATER TANK AND PUMP 10,000.00
6TH FIXTURES CR AND SINK 21,270.00
7TH
86,270.00

5TH CONTRACT
CEILING WORKS

CONTRACT AMOUNT 100,000.00 NOTES

1ST 10,000.00 OK
2ND 25,000.00 OK
3RD 10,000.00 OK
4TH 2ND FLOOR FRAMES 25,000.00 20K/
5TH GROUND FOOR HARDIFLEX 15,000.00 20k(sept5)
6TH 2ND FLOR HARDIFLEX 15,000.00
7TH
100,000.00

PREPARED BY:

Archt . Zarine T. Paz

RECEIVED BY:

Sps. Ian Kay Basco and Judy Kate Basco

Owner
10000