Republic of the Philippines

Province of Occidental Mindoro

MUNICIPALITY OF MAGSAYSAY
-ooOoo-

OFFICE OF THE MUNICIPAL ENGINEER

Project : Improvement of Plaza
Location : Poblacion, Magsaysay Occidental Mindoro
Total Amount : Php 195,000.00

BILL OF MATERIALS AND COST ESTIMATES

ITEM I - WISHING WELL

NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL

1 3/16" X 1 1/2" X 1 1/2" Angle Bar 4 pcs. 520.00 2,080.00
2 12mm Square Bar 18 pcs. 185.00 3,330.00
3 Ga. 16- 4' x 8' Plain GI Sht 1 bd. Ft. 1,450.00 1,450.00
4 2" GI Pipe 4 pcs. 1,850.00 7,400.00
5 45cm ø Culvert 1 pc 1,150.00 1,150.00
6 Cement 6 bags 250.00 1,500.00
7 White Medium Stones -
8 10mm ø RSB 1 pcs. 150.00 150.00
9 Welding Rod 2 boxes 420.00 840.00
10 Cutting Disc 2 boxes 400.00 800.00
11 Assorted Sizes CWN 2 kls. 80.00 160.00
12 Assorted Sizes Cocolumber 40 bd.ft 35.00 1,400.00
13 4' x 8' Ordinary Plywood 2 pcs. 550.00 1,100.00
14 Prepainted Rib Type Roof
SUB-TOTAL COST 21,360.00

ITEM II - TRELLIS/PERGOLA/GI Pipe Fence

NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL
1 1.5mm x 50mm x 100mm Tubular Pipe 10 pcs. 1,780.00 17,800.00
2 Cement 10 bags 250.00 2,500.00
3 3" ø GI Pipe 8 pcs 3,195.00 25,560.00
4 10mm ø RSB 2 pcs 150.00 300.00
5 6mm x 2" x 4" Channel Bar 5 pcs 1,690.00 8,450.00
6 1" ø GI Pipe 5 pcs 900.00 4,500.00
7 1 1/2" ø GI Pipe 5 pcs 1,386.00 6,930.00
SUB-TOTAL COST 66,040.00

ITEM III - BENCH

NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL
1 3/16" x 1" Flat Bar 50 pcs 280 14,000.00
2 3/16" x 1 1/2" Flat Bar 20 pcs 350 7,000.00
3 1 1/2" Ø GI Pipe 20 pcs 1380 27,600.00
4 -
5 -
SUB-TOTAL COST 48,600.00
MATERIALS COST 136,000.00
LABOR COST 47,600.00
TOTAL PROJECT COST 183,600.00
 Republic of the Philippines
Province of Occidental Mindoro
MUNICIPALITY OF MAGSAYSAY
-ooOoo-

OFFICE OF THE MUNICIPAL ENGINEER

Project : Improvement of Plaza
Location : Poblacion, Magsaysay Occidental Mindoro
Total Amount : Php 195,000.00

BILL OF MATERIALS AND COST ESTIMATES

ITEM I - WISHING WELL

NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL

1 3/16" X 1 1/2" X 1 1/2" Angle Bar 4 pcs. 520.00 2,080.00
2 12mm Square Bar 18 pcs. 185.00 3,330.00
3 Ga. 16- 4' x 8' Plain GI Sht 1 bd. Ft. 1,450.00 1,450.00
4 2" GI Pipe 4 pcs. 1,850.00 7,400.00
5 45cm ø Culvert 1 pc 1,150.00 1,150.00
6 Cement 6 bags 250.00 1,500.00
7 White Medium Stones -
8 10mm ø RSB 1 pcs. 150.00 150.00
9 Welding Rod 2 boxes 420.00 840.00
10 Cutting Disc 2 boxes 400.00 800.00
11 Assorted Sizes CWN 2 kls. 80.00 160.00
12 Assorted Sizes Cocolumber 40 bd.ft 35.00 1,400.00
13 4' x 8' Ordinary Plywood 2 pcs. 550.00 1,100.00
14 Prepainted Rib Type Roof
SUB-TOTAL COST 21,360.00

ITEM II - TRELLIS/GI Pipe Extension Fence

NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL
1 1.5mm x 50mm x 100mm Tubular Pipe 10 pcs. 1,780.00 17,800.00
2 Cement 10 bags 250.00 2,500.00
3 3" ø GI Pipe 8 pcs 3,195.00 25,560.00
4 10mm ø RSB 2 pcs 150.00 300.00
5 6mm x 2" x 4" Channel Bar 5 pcs 1,690.00 8,450.00
6 1" ø GI Pipe 5 pcs 900.00 4,500.00
7 1 1/2" ø GI Pipe 5 pcs 1,386.00 6,930.00
SUB-TOTAL COST 66,040.00

ITEM III - CONCRETE BENCH/TABLE

NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL
1 4" CHB 168 pcs 13.00 2,184.00
2 Portland Cement 28 bags 265.00 7,420.00
3 Sand and Gravel By Administration
5 10mm ø RSB 154 pcs 155.00 23,870.00
6 No.16 GI Tie Wire 7 kgs 80.00 560.00
7 7 pcs 2'' x 2'' x 12' Cocolumber 196 b.f 35.00 6,860.00
8 1/2'' THK Ordinary Plywood 7 pcs 720.00 5,040.00
9 Assorted Sizes CWN 7 kgs 80.00 560.00
SUB-TOTAL COST 46,494.00
MATERIALS COST 133,894.00
LABOR COST 46,862.90
TOTAL PROJECT COST 180,756.90
1 bench BENCH TABLE 1 set(2 bench w/ 1 table)
4 8 16 24
1 2 2 4 1.5 0.125
0.1 0.2 0.1 0.3 0.2 0.125
1 4 18 22
1 2 1 3
4 8 12 20
1 1 1 2 10mm dia.: bench
1 1 1 2 6 0.25
2 1.3
2 0.6
1 0.45

10mm dia.: table

4 1
1 0.8
6 0.6
3 1.3
 C S G

0.8 0.15
0.8 0.04
0.19 9 0.5 1
1.71 0.095 0.19
 1.5
2.6
2.4
0.9
7.4

8
1.6
3.6
3.9
17.1
 SUMMARY
ITEM DESCRIPTION LABOR MATERIALS PROFIT OCM TAX TOTAL
I GENERAL REQUIREMENTS 750.00 2,450.00 320.00 384.00 195.20 4,099.20
II CONCRETE WORKS 77,500.00 211,610.00 28,911.00 34,693.20 17,635.71 370,349.91
78,250.00 214,060 29,231.00 35,077.20 17,830.91 374,449.11
SAY
TOTAL PROJECT COST 375,000.00