Republic of the Philippines
Department of Education
Region VI - Western Visayas
Schools Division of Silay City
District IX
NAPILAS INTEGRATED SCHOOL
City of Silay
PROGRAM OF WORKS / BUDGET COST
Name of Project : Rehabilitation of Ceiling
Project Number : S20- 001 Location: Bldg. 2, Rm. 1 & 2
Appropriation : Source of Funds: JANUARY 2020, MOOE
Starting Date : Upon approval
No. of Calendar Days to Complete : 10 calendar days
ESTIMATED COST OF PROPOSED PROJECT
UNIT COST TOTAL COST
PART OF STRUCTURE / DESCRIPTION UNIT QTY GRAND TOTAL
MATERIAL LABOR MATERIAL LABOR
Marine plywood pc 45.00 306.00 97.92 13,770.00 4,406.40 18,176.40
Revits 1/8/ 1/2 box 12.00 244.00 61.00 2,928.00 732.00 3,660.00
metal furring 1x2x20 pc 55.00 93.00 27.90 5,115.00 1,534.50 6,649.50
W- clip pc 200.00 8.50 2.13 1,700.00 425.00 2,125.00
Tailin pc 10.00 43.00 12.90 430.00 129.00 559.00
welding rod 60/13 kg 2.00 114.00 34.20 228.00 68.40 296.40
C- purlins 2x4 pc 6.00 452.00 135.60 2,712.00 813.60 3,525.60
DRB 10mm length 8.00 144.00 37.44 1,152.00 299.52 1,451.52
tie wire #16 kg 2.00 77.00 15.40 154.00 30.80 184.80
concrete nail 1" 1/2' kg 1.00 60.00 16.20 60.00 16.20 76.20
paint, enamel white gal 4.00 605.00 211.75 2,420.00 847.00 3,267.00
paint, enamel flat white gal 4.00 605.00 211.75 2,420.00 847.00 3,267.00
paint thinner bottle 6.00 42.00 14.70 252.00 88.20 340.20
paint roller pc 4.00 52.00 18.20 208.00 72.80 280.80
Removal of ceiling; scaffolding sq.m. 129.60 0.00 8.00 0.00 1,036.80 1,036.80
I. MATERIALS 33,549.00
II. LABOR 33.82% OF MATERIAL 11,347.22
III. HAULING OF MATERIAL 500.00
IV. TOTAL CONSTRUCTION COST (I + II + III) 45,396.22
Prepared by: Verified: Checked by:
IVAN S. PUDADERA FREDDIE F. NAPAY, PhD ENG'R. JULIUS T. TINSAY
Education Facilities Coordinator School Principal Division Engineer
date checked 01-28-2020
amount 45,396.22
Recommending Approval / OK as to APP Approved:
GERARDO T. ARTIEDA CYNTHIA G. DEMAVIVAS, CESO V
Public Schools District Supervisor Schools Division Superintendent
0
Department of Education
Region VI - Western Visayas
SCHOOLS DIVISION OF SILAY CITY
f
City of Silay
STANDARD LABOR ESTIMATES FOR VARIOUS CONSTRUCTION MATERIALS
Percent of Percent of
Item Description Unit Item Description Unit
Labor Labor
Earthworks Steel Works
Clearing and Grubbing sq.m 20.00 C-Purlins lnght 30.00%
Structural Excavation cu.m 200.00 Angle Bar lnght 30.00%
Backfilling and Compaction cu.m 45.00 Flat Bar lnght 30.00%
Gravel Bedding G-1 cu.m 20.00% Plain Round Bar pc 30.00%
Soil Poisoning sq.m 35.00% Square Bar pc 30.00%
Select Fill cu.m 35.00% Steel Plate pc 30.00%
Concreting Works Tubular lnght 30.00%
Portland Cement bag 24.00% Turn Buckle 12 mmØ pc 30.00%
Crushed Gravel 3/4" & 1" cu.m 35.00% Anchor Bolt with Nuts and Washer pc 30.00%
Washed Sand cu.m 27.00% 12mm sag rods with std. Nuts and washers pc 15.00%
Rebar Works B.I. Pipe 100mmØ Sch.40 pc 30.00%
Deformed Round Bars, Grade 40 lngth 26.00% G.I. Pipe 1-1/4"Ø Sch.40 pc 30.00%
G.I. Tie Wire kg 20.00% Welding Rod kg 30.00%
Formworks Roofing Works
Coco Lumber bd.ft 32.00% Removal of Roofing Sheets sq.m 7.50
Plywood Ordinary, 1/4" x 4' x 8' pc 25.00% Removal of Ridge Roll pc 15.00
Plywood Ordinary, 1/2" x 4' x 8' pc 23.00% Removal of Flashing pc 15.00
CWN, Assorted kg 30.00% Removal of Gutter pc 15.00
Masonry Works Removal of Fascia Board pc 23.50
Demolition of Masonry Wall sq.m 360.00 Corrugated G.I. Sheet Ga.26 pc 24.00%
Portland Cement bag 24.00% Plain G.I. Sheet Ga.26 pc 25.00%
Washed Sand cu.m 31.00% Gutter Ga.26, 24" x 8' pc 25.00%
CHB 4" thk pc 25.00% Flashing Ga.26, 24"x 8' pc 32.00%
CHB 6" thk pc 27.00% Ridge Roll Ga.26, 24"x 8' pc 30.00%
Long-Span Roofing, Corrugated, Pre-Painted,
10mm x 6m RSB kg 28.00% m 35.00%
1220mm x 0.4mm thk
Gutter, Pre-Painted, Ordinary, 0.610m x 2.440m
G.I. Tie Wire kg 30.00% pc 25.00%
x 0.4mm thk
Polyethylene Foam with One Side Aluminum
Doors and Windows m 25.00%
10mm thk
Removal of Door with Jamb set 88.76 Teckscrew 2-1/2" pc 25.00%
Removal of Window with Jamb sq.m 24.16 Roof Sealant L 25.00%
D-1, Panel Door 0.90m x 2.10m on 150mm Wooden
Jamb complete with Accessories (lever type door set 18.00% Blind Rivets pc 25.00%
knob)
W - 2, ( 1.5 x 1.6 m) Jalousie Window with Clear
Glass Blades on Standard Aluminum Casing and
set 20.00% J-bolt (6mm.dia) pc 9.00%
Fixed Clear Glass Transom on 50 x 150 mm
Wooden Jamb complete with Accessories
Panel Door 0.80m x 2.10m pc 20.00% Umbrella Nails kg 25.00%
Flush Door 0.80m x 2.10m pc 20.00% Tile Works
Door Jamb 45mm x 150mm set 20.00% Unglazed Floor Tiles pc 29.00%
Page 2 of 14
Percent of Percent of
Item Description Unit Item Description Unit
Labor Labor
Steel Encased Clear Glass Window with Grilles sq.ft 35.00% Glazed Wall Tiles pc
Security Grilles sq.ft 35.00% Tile Trim 6mm pc 35.00%
Entrance, Lockset Standard set 15.00% Tile Grout 2 kg/bag bag 27.00%
Hinges, Standard 3-1/2" x 3-1/2" pa 15.00% Tile Adhesive 25 kg/bag bag 35.00%
Hinges, Ball Bearing 3-1/2" x 3-1/2" pa 15.00% Grout Sealer L 35.00%
Waterproofing
Waterproofing, Elastomeric gal 30.00%
Page 3 of 14
Percent of Percent of
Item Description Unit Item Description Unit
Labor Labor
Carpentry Works Plumbing Works
Removal of Ceiling sq.m 8.00 uPVC Water Line 1/2"Ø pc 35.00%
Plywood, Ordinary 1/2" x 4' x 8' pc 32.00% G.I. Pipe pc 28.00%
Fiber Cement Board, 1/4" x 4' x 8' pc 27.00% G.I. Tee pc 35.00%
Metal double furring channel (19mm x 50mm x 5mts.
pc 35.00% G.I. Elbow 90o pc 35.00%
X .80mm thk.)
Metal carrying channel (12mm x 38mm x 5mts. X .
pc 35.00% G.I. Plug, 3/4"Ø pc 35.00%
80mm thk.)
Rough Lumber, Sun Dried, Tanguile bd.ft 35.00% Gate Valve, 1/2"Ø pc 35.00%
S4S Lumber, Kiln Dried, Tanguile bd.ft 27.00% Check Valve, Horizontal pc 35.00%
Fascia Board, Wooden bd.ft 27.00% Faucet, Plain Bibb, Brass pc 35.00%
Fascia Board, Fiber Cement 10" x 8' pc 27.00% Water Closet 1.6gpf with Accessories set 27.00%
Finishing Nails kg 27.00% Urinal 0.8gpf set 24.00%
Concrete Counter Sink Type, with Lever Type
Common Wire Nails kg 27.00% set 21.00%
Faucet and Complete Accessories
Concrete Nails kg 27.00% S.S.Floor Drain 4' x 4" pc 20.00%
T&G 3/4" x 4" ft 27.00% Teflon Tape roll 20.00%
Acoustic Board 2' x 4' pc 27.00% Tissue Holder pc 20.00%
Main Tee Runner 1" x 1" x 10' pc 27.00% S.S. Grab Rail 1-1/2"Ø set 14.00%
Cross Tee 1" x 1" x 10' pc 27.00% Mirror sq.ft 19.00%
Wall Angle 1" x 1" x 10' pc 27.00% Faucet, Lavatory set 19.00%
Suspension Rod #8 kg 27.00% Faucet, Sink set 20.00%
Wood Preservative, Brown L 27.00% S.S. Sink with Strainer and P-Trap set 20.00%
Lawanit, 1/4" thk pc 27.00% S.S. Sink with Strainer and P-Trap (Double) set 20.00%
Concealed Hinges pc 27.00% Water Pump 1 HP set 20.00%
S.S. Cabinet Handle pc 27.00% Stainless Water Tank (800 Liters) set 18.00%
6mm thk Clear Glass sq.ft 27.00% Sanitary Works
Electrical Works Catch Basin unit 35.00%
Electrical Conduit uPVC, 15mmØ pc 25.00% Concrete Pipe 150mmØ pc 35.00%
RSC 20mmØ pc 25.00% uPVC Sanitary Pipe pc 35.00%
30.0 mm2 THW Wire, Stranded m 25.00% uPVC Elbow 90o pc 35.00%
Junction Box, 4" x 4" G.I. pc 25.00% uPVC Tee pc 35.00%
Utility Box, 2" x 4" G.I. pc 25.00% uPVC P-Trap pc 35.00%
FL 2 x 40W Recessed Type with Luminare 24" x 48" set 25.00% PVC Cement can 35.00%
Single Switch with Plate pc 19.00% Painting Works
2-Gang Switch with Plate pc 25.00% Latex, Flat gal 35.00%
Ceiling Receptacle 3-1/2"Ø pc 25.00% Primer, Red Lead gal 35.00%
Circuit Breaker, 20A 2P set 25.00% Gloss Acrylic Roof Paint gal 35.00%
Safety Switch 100A 2P set 20.00% Masonry Putty gal 35.00%
Safety Switch 30A 2P set 20.00% Glazing Putty gal 35.00%
Panel Box, Flush Type, 6 Branches set 20.00% Paint Thinner gal 35.00%
Incandescent Bulb 50W set 20.00% Neutralizer gal 35.00%
Vibrating Bell 8" set 20.00% Calsomine Powder kg 35.00%
Fire Alarm Bell, Vibrating Type set 20.00% Acri Color qrt 35.00%
Fire Alarm Station, Manual Single Action set 23.00% Tinting Color qrt 35.00%
Fire Alarm Control Panel, One Zone set 21.00% Paint Brush pc 35.00%
Electrical Tape pc 20.00% Roller Brush pc 35.00%
Rubber Tape roll 20.00% Sand Paper m 35.00%
Page 4 of 14
Percent of Percent of
Item Description Unit Item Description Unit
Labor Labor
Prepared by: Checked by: Approved:
JULIUS T. TINSAY JOSE L. QUINTO DR. NERI ANNE M. ALIBUYOG, CESO V
Division Engineer Chief, SGOD Schools Division Superintendent
Page 5 of 14
Republic of the Philippines
Department of Education
Region VI - Western Visayas
Schools Division of Silay City
District IX
NAPILAS INTEGRATED SCHOOL f
City of Silay
PRE-REPAIR INSPECTION
Name of Project : Rehabilitation of Ceiling
Location : Bldg. 2, Rm. 1 & 2
Findings : The Ceiling of the classrooms is already broken and unsafe.
Date of Inspection : 27-Jan-20
Recommendations : Rehabilitation of the classrooms' ceiling is needed for the safety use of students
PICTURES
Inspected by: Verified by:
IVAN S. PUDADERA FREDDIE F. NAPAY, PhD
Education Facilities Coordinator School Head
Noted:
ENG'R. JULIUS T. TINSAY
Division Engineer
, PhD
Republic of the Philippines
Department of Education t o
Region VI - Western Visayas
Schools Division of Silay City
District IX
NAPILAS INTEGRATED SCHOOL of
City of Silay
POST REPAIR INSPECTION
Name of Project : Rehabilitation of Ceiling
Location : Bldg. 2, Rm. 1 & 2
Findings : Repainting of interior & exterior walls & ceiling bldg no. 2, 3, 9 & 14 completed
as to POW & specifications.
Date of Inspection : February 19, 2018
PICTURES:
Inspected by: Verified by:
SUSANA C. LARIDA VIRGINIA C. PERALES
Education Facilities Coordinator School Head
Checked by:
ENG'R. JULIUS T. TINSAY
Division Engineer
Republic of the Philippines
Department of Education
Region VI - Western Visayas
Schools Division of Silay City
District IX
NAPILAS INTEGRATED SCHOOL f
City of Silay
ABSTRACT OF QUOTATION FOR FURNISHING AND DELIVERING SUPPLIES,
MATERIALS OR EQUIPMENTS, SERVICES FOR
___________________________________________________ OPENED
ON _____________________________________
Bidder / Supplier
Qty. Unit Articles
TOTAL
Hereby certify that in accordance with Notice of Bidder's/Dealer dated_______________________, the foregoing proposals were received and opned at
__________________________________________appearing this Abstract of Bids/Quotation are hereby approved.
Noted:
____________________ __________________________ _________________________ ______________________
BAC Member BAC Member BAC Chairman End user / Witness
Remarks
_________________________
School Head
