PROJECT ESTIMATED COST

PROJECT : CAINGIN STREETNAMING PROJECT

LOCATION : Brgy. Caingin, Bocaue, Bulacan
SOURCES OF FUND : SOLICITATIONS FROM VARIOUS SOURCES
ESTIMATED TIME OF COMPLETION : 15 Calendar Days

SCOPE OF WORKS
a.) Removal of Concrete (t=0.15m)
b.) Excavation (Ordinary Soil)
c.) Spreading and Compaction of Gravel Bedding
d.) Fabrication and Installation of Reinforcing Steel Bars (See Attached Plan)
e.) Pouring of Concrete
f. ) Installation of Sign Post
g.) Painting Works
h.) Installation of Sign Face

Limits : No. Of Street Name = 1.00 set

PROGRAM OF WORKS
A. MATERIALS

QUAN UNIT
ITEM DESCRIPTION UNIT AMOUNT LABOR
TITY COST

I REMOVAL OF CONCRETE sq.m.

0.16
(t=0.15m)
Excavation (Ordinary Soil) cu.m. 0.09

II GRAVEL BEDDING
a.) Gravel (3/4 Crushed Rocks cu.m.
0.25 933.00 233.25 233.25 58.31 0.016
Angono)

III REBARS – Gr.40

 a.) 12mm Ø x 6.0m RSB pcs. 1.00 185.00 185.00 1
b.) G.I. Tie Wire - #16 kgs. 0.25 75.22 18.81 0.06037736
c.) Hacksaw Blade pcs. 1.00 46.00 46.00 249.81 74.94 1

IV FORMWORKS
a.) Ordinary Plywood – 4’ x 8’ x pc.
1.00 550.62 550.62
1/4” thk.
b.) Good Lumber – 2” x 2” x 12” bd. ft.
4.00 41.44 165.76
– 1 pc.
c.) cwn 2” kgs. 0.50 73.11 36.56 752.94 255.88

V CONCRETE CLASS “A”

a.) Portland Cement (Type I) bags 2.00 209.37 418.74 1.584
b.) Gravel (3/4 crushed rocks cu.m.
0.25 933.00 233.25 0.176
angono)
c.) Sand cu.m. 0.13 734.37 91.80 743.79 233.14 0.088

VI SIGN POST (3mm thk. Tubular

Steel w/ automotive paint finish)
a.) Square Tubing 3” x 3” 3mm pcs.
0.75 2,715.00 2,036.25 0.61
thk. X 6m
b.) Square Tubing 4” x 4” x pcs.
0.25 4,500.00 1,125.00 0.025
3mm thk. X 6m
c.) Square Tubing 2” x 2” x pcs.
0.25 1,650.00 412.50 0.275
4mm thk. X 6m
d.) Angle Bar 3” x 3” x ¼”thk. X pcs.
0.25 1,600.00 400.00 0.06666667
6m
e.) Achor Bolt (3/4”) 20mm dia. pcs.
2.00 212.50 425.00 2
Stainless
f.) Flat Bar ¾” x 3/16” x 6m pcs. 0.75 180.00 135.00 0.68333333
g.) Welding Rod kgs. 0.50 110.00 55.00 0.5
h.) Square Bar 1omm x 6m pcs. 0.75 180.00 135.00 4,723.75 1,417.13 0.68333333

VII PAINTING WORKS

a.) Epoxy Primer w/ Catalyst gal. 0.13 555.00 69.38 0.08285714
b.) Lacquer Thinner gal. 0.13 185.00 23.13 0.08285714
c.) Quick Drying Enamel gal. 0.13 529.44 66.18 0.08285714
d.) Sand Paper #100 pcs. 2.00 15.00 30.00 2
 e.) Sand Paper #120 pcs. 2.00 12.00 24.00 2
f.) Paint Brush 3” pcs. 1.00 50.00 50.00 1
g.) Paint Brush 1” pc. 1.00 15.00 15.00 #REF!
h.) Rugs/Stopa kgs. 0.50 32.00 16.00 293.68 88.10

VIII SIGN FACE (36” x 8”) lot 1.00 1,270.87 1,270.87 1,270.87 65,178.00 1,906.30 71.00 ######### Materials
ACM Substrate w/ 3M Brand
Scotchlite Engineer Grade 8,268.08 67,265.50 918.00 71.00 65,178.00 labor
Reflective Sheeting
Engineer Grade 1,270.87
Aluminum Composite Material 612.00
Application Tape
Packaging & other Indirect
Materials

TOTAL MATERIAL COST Ph₱ 8,268.08

B. VAT Ph₱ 992.17

C. LABOR & OTHERS

1. EARTHWORKS
a.) Removal of Concrete sq.m.
0.16 166.94 26.71
(t=0.15m)
b.) Excavation (Ordinary Soil) cu.m. 0.09 191.23 16.83

A. MATERIALS
I. GRAVEL BEDDING a x 25% 58.31
II. REBARS – Gr.40 ( a + b + c )
74.94
x 30%
III. FORMWORKS (a + b + c) x
225.88
30%
IV. CONCRETE WORKS ( a +
223.14
b + c) x 30%
V. SIGN POST (sum of a to h) x
1,417.13
30%
VI. PAINTING WORKS (sum of
88.10
a to h) x 30%
 VII. SIGN FACE (Operational
612.00 2,699.50
Expenses Cost)

TOTAL LABOR COST Ph₱ 2,743.04 38.63

D. ESTIMATED GOVERNMENT
EXPENDITURES

Engineering & Administrative

Ph₱ 220.22
Overhead

TOTAL ESTIMATED PROJECT COST Ph₱ 12,223.51 1,141.836.62

1,129,613.11

TOTAL ESTIMATED PROJECT COST Ph₱ 12,223.51 (Each Post)

Prepared by:

Mr. LHAREE S. NICOLAS

Author/Project Consultant