PROJECT TITLE

LOCATION:
ITEM/DESCRIPTION UNIT REQD. QTY UNIT COST (PHP)
1. EARTHWORKS
1.1 Excavation m3 25 25
1.2 Backfill m3 12 12
Sub-Total
2.FENCING WORKS
2.1 Cement bags 237 230
2.2 Sand m3 17.79 500
2.3 Gravel m3 10 600
2.4 DSB 12mm dia pcs 94 250
2.5 DSB 10mm dia pcs 78 105
2.6 Tie wire roll 1 2,300
2.6 CHB 6" pcs 5,445 15
2.7 CHB 4" pcs 6,750 7.5
Sub-Total
3. IRON WORKS
3.1 Tabular 2"x2" pcs 8 350
3.2 Tabular 2"x3x1.5 pcs 15 550
3.3 Flatbar 1/4x1 1/2 pcs 90 300
3.4Welding Rod (big) kg 50 150
Sub-Total
4. FORM WORKS
4.1 Marine Plywood 1/2"x4"x8 pcs 18 800
4.2 Coco Lumber 2"x3x10 pcs 100 150
Cwn # 2",#3",#4" kg 20 80
Concrete Nail # 2,# 3,# 4 kg 15 100
Sub-Total
5. PAINTING WORKS
5.1 Epoxy Primer gal 35 750
5.2 Enamel Paint gal 35 875
5.3Lacquer Thinner gal 20 180
5.4Brush 2",3",4" pcs 20 70
5.5 Sand paper #100,#120,#240 pcs 50 20
Sub-Total

6. TOTAL MATERIAL COST

LABOR COST % 35
TOTAL PROJECT COST

Prepared by: Checked by:

Sabina B. Burgos Engr. Felipe S. Rivera
Engineering Staf In-charge Construction

Recommended by: Approved by:

Engr. Eddie S. Melicorio Hon. Cezar T. Quiambao
Municipal Engineer
COST(PHP)

5,000
1,800
6,800

54,510
8,895
6,000
23,500
8,190
2,300
81,675
50,625
235,695

2,800
8,250
27,000
7,500
45,550

14,400
15,000
1,600
1,500
32,500

26,250
30,625
3,600
1,400
1,000
62,875

372,626
130,419
503,045.80
BARANGAY APALEN
Project: 2 - STOREY BARANGAY HALL

PARTICULAR QTY UNIT UNIT COST AMOUNT

Aggregates
Gravel 3/4 crushed 32 cu.m 500 16000
Sand 12 cu.m 600 7200
Cement 300 bags 280 84000
CHB 4" 2500 pcs 9.5 23750
Sahara 4 kgs 50 200
Rebars
12mm x 6m 100 pcs 262 26200
10mm x 6m 120 pcs 168 20160
16mm x 6m 60 pcs 447 26820
G.I. wire #16 1 roll 1925 1925
Formworks
plywood 1/4 20 pcs 450 9000
CWN 2" 5 kgs 90 450
CWN 3" 10 kgs 90 900
CWN 4" 15 kgs 90 1350
Concrete Nail 3" 2 kgs 110 220
Coco Lumber 2x2x8 60 pcs 150 9000
Coco Lumber 2x2x10 60 pcs 200 12000
Coco Lumber 2x2x12 50 pcs 250 12500
Roofing
Long-span rib type (0.4mm) 10 pcs
Angle bar 2x2x1/2 40 pcs 600 24000
C-purlins (2x3) 50 pcs 400 20000
C-purlins (2x6) 12 pcs 998 11976
Tekscrew 500 pcs 3 1500
Electrical
THHN # 14 1 box 2500 2500
THHN # 12 2 boxes 3000 6000
THHN #8 50 mts 70 3500
Utility Box 15 pcs 50 750
Junction Box 20 pcs 60 1200
Circuit Breaker (6 branches) 1 pcs 1500 1500
2 gang switch 8 pcs 149 1192
1 gang switch 4 pcs 149 596
Flourescent light (20 watts) 5 pcs 700 3500
Flexible Hose 2 rolls 600 1200
Receptacle 10 pcs 70 700
Elec. Tape (big) 5 pcs 50 250
Led Bulb 10 pcs 150 1500
Windows and Doors
Sliding Windows (4x5) 4 set 4000 16000
 Sliding Windows (2x2) 2 set 1500 3000
Doors w/ Accessories 2 set 5000 10000
PVC door (CR) 1 set 1200 1200
Door Knob (stanley) 3 set 700 2100
Himges 3x3 (heavy duty) 12 pcs 120 1440
Material Cost 392,279.00

SUMMARY OF WORKS
MATERIAL COST 392,279.00
LABOR COST 168,163.00

TOTAL PROJECT COST 560,442.00

AMOUNT

16000
7200
84000
23750
200

26200
20160
26820
1925

9000
450
900
1350
220
9000
12000
12500

24000
20000
11976
1500

2500
6000
3500
750
1200
1500
1192
596
3500
1200
700
250
1500

16000
 3000
10000
1200
2100
1440
392,279.00
 Project Title : Construction Materils for Municipal Perimeter Fence
Location : Bayambang, Pangasinan
Appropriation : Php 447,425.00
Source of Fund

Supply delivery of construction materials:

12 cu.m. backfill @ 150.00 1,800.00
237 bags cement @ 250.00 59,250.00
18 cu.m. washed sand @ 500.00 9,000.00
10 cu.m. gravel, 3/4 @ 600.00 6,000.00
94 pcs 12mm dia RSB x 6m, Gr.33 @ 190.00 17,860.00
78 pcs 10 mm dia. RSB x 6m, Gr.33 @ 130.00 10,140.00
1 roll GI tiewire, #16 @ 1900.00 1,900.00
5,445 pcs CHB, 6" @ 14.00 76,230.00
6,750 pcs CHB, 4" @ 9.00 60,750.00
8 pcs tubular, 2x2x1.5 @ 350.00 2,800.00
15 pcs tubular, 2x3x1.5 @ 550.00 8,250.00
90 pcs flatbar, 1-1/2 x 1/4 @ 300.00 27,000.00
50 pcs welding rod, big @ 150.00 7,500.00
18 pcs plywood, marine 4x 8 x 1/4 @ 680.00 12,240.00
100 pcs coco lumber, 2 x 3 x 10 @ 150.00 15,000.00
8 kgs CWN, #2 @ 90.00 720.00
6 kgs CWN, #3 @ 90.00 540.00
6 kgs CWN, #4 @ 90.00 540.00
35 gal epoxy primer @ 750.00 26,250.00
35 pcs enamel paint @ 875.00 30,625.00
20 pcs laxquel thinner @ 180.00 3,600.00
8 pcs paintbrush, 2" @ 60.00 480.00
6 pcs paint brush, 3" @ 70.00 420.00
6 pcs paint brush, 4" @ 80.00 480.00
50 pcs sand paper, #100, #200, #240 @ 25.00 1,250.00
380625

Total Estimated Material Cost 319, 575.00

Total Estimated Labor Cost 127,850.00

Total Estimated Project Cost 447,425.00

Prepared by: Recommended:

SABINA B. BURGOS Engr. EDDIE A. MELICORIO
Engineering Staf Municipal Engineer

Checked: Approved:
FELIPE S. RIVERA, JR. HON. CEZAR T. QUIAMBAO
Engineer II Municipal Mayor
BARANGAY ZONE II
Project: 2 - STOREY BARANGAY HALL

PARTICULAR QTY UNIT UNIT COST AMOUNT

Aggregates
Gravel 3/4 crushed 32 cu.m 500 16000
Sand 12 cu.m 600 7200
Cement 300 bags 280 84000
CHB 4" 2500 pcs 9.5 23750
Sahara 4 kgs 50 200
Rebars
12mm x 6m 100 pcs 262 26200
10mm x 6m 120 pcs 168 20160
16mm x 6m 60 pcs 447 26820
G.I. wire #16 1 roll 1925 1925
Formworks
plywood 1/4 20 pcs 450 9000
CWN 2" 5 kgs 90 450
CWN 3" 10 kgs 90 900
CWN 4" 15 kgs 90 1350
Concrete Nail 3" 2 kgs 110 220
Coco Lumber 2x2x8 60 pcs 150 9000
Coco Lumber 2x2x10 60 pcs 200 12000
Coco Lumber 2x2x12 50 pcs 250 12500
Roofing
Long-span rib type (0.4mm) 10 pcs 0
Angle bar 2x2x1/2 40 pcs 600 24000
C-purlins (2x3) 50 pcs 400 20000
C-purlins (2x6) 12 pcs 998 11976
Tekscrew 500 pcs 3 1500
Electrical
THHN # 14 1 box 2500 2500
THHN # 12 2 boxes 3000 6000
THHN #8 50 mts 70 3500
Utility Box 15 pcs 50 750
Junction Box 20 pcs 60 1200
Circuit Breaker (6 branches) 1 pcs 1500 1500
2 gang switch 8 pcs 149 1192
1 gang switch 4 pcs 149 596
Flourescent light (20 watts) 5 pcs 700 3500
Flexible Hose 2 rolls 600 1200
Receptacle 10 pcs 70 700
Elec. Tape (big) 5 pcs 50 250
Led Bulb 10 pcs 150 1500
Windows and Doors
Sliding Windows (4x5) 4 set 4000 16000
Sliding Windows (2x2) 2 set 1500 3000
Doors w/ Accessories 2 set 5000 10000
PVC door (CR) 1 set 1200 1200
Door Knob (stanley) 3 set 700 2100
Himges 3x3 (heavy duty) 12 pcs 120 1440

Material Cost 392,279

SUMMARY OF WORKS
MATERIAL COST 392,279.00
LABOR COST 168,163.00

TOTAL PROJECT COST 560,442.00

AMOUNT

16000
7200
84000
23750
200

26200
20160
26820
1925

9000
450
900
1350
220
9000
12000
12500

0
24000
20000
11976
1500

2500
6000
3500
750
1200
1500
1192
596
3500
1200
700
250
1500

16000
3000
10000
1200
2100
1440

392,279