Republic of the Philippines

Province of Bohol
Municipality of Sikatuna
Name of Project:
Location:
Project Cost:
Fund Source:

ITEM
I.

II.

Construction of Concrete Lined Canal w/ Cover

Pob.I, Sikatuna, Bohol (Market to Hi-way)
Err:509
LGU Funds

SCOPE OF WORK
EARTHWORKS
1. Excavation
REINFORCE CONCRETE

QUANTITY

UNIT

6.32

cu.m

Err:509

cu.m

TOTAL PROJECT COST. . . . . .Php

1.00
1.00
1.00

Equipment to be Used
concrete mixer
electric cut- off saw
plate compactor

BREAKDOWN OF ESTIMATES
Amount
1. Material Cost
2. Equipment Cost
3. Labor Cost
4. Profit
5. OCM
6. TAX
TOTAL PROJECT COST

.....
.....
.....
.....
.....
.....
.....

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

Err:509

Project Duration

: 45 cal days

Date Prepared

: October 12, 2015

UNIT COST

AMOUNT

Err:509

Err:509

Err:509

Err:509

ECT COST. . . . . .Php

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

Err:509

Republic of the Philippines

Provine of Bohol
Municipality of Sikatuna

PROGRAM OF WORKS & BILL OF MATERIALS

Name of Project
Location
Source of Fund
Project Cost

: Construction of Temporary LGU Office @ Motor Pool

: Sikatuna, Bohol
: For Funding
: P 267,334.13

ITEM NO.
I.

DESCRIPTION

UNIT

EARTHWORKS
Excavation

cum

II.

FLOORING
Portland Cement
Sand
Gravel
Colored Cement

cum
bags
cum
cum
kg

III.

MASONRY (CHB WALL)

Portland Cement
Sand
Gravel
4" chb
10mm deformed bars
#16 G.I. tie wire

bags
cum
cum
pcs
pcs
kg

FORMWORKS AND SCAFFOLDING

Ordinary plywwod
15-2" X 2" X 10' COCOLUMBER
C.W.N. assorted sizes

pcs
bdft
kg

DRYWALL
35mm x 92mm x 3m ga.24/0.60mm Track
35mm x 92mm x 3m ga.24/0.60mm Studs
3" Concrete nail
5/32" blind rivets

pcs
pcs
kg
pcs

IV.

V.

VI.

CEILING WORKS
ficem board 4.5mm
25mm x 25mm x 3m
19mm x 50mm x 5m
19mm x 50mm x 5m
12mm x 38mm x 5m
single furring clip

ga.
ga.
ga.
ga.

24/0.60mm
26/0.40mm
26/0.40mm
22/0.80mm

wall angle
double furring
single furring
carrying channel

pcs
pcs
pcs
pcs
pcs
pack

VII.

double furring clip

ficem board screw
5/32" blind rivets
5/32" metal drill bit

pack
pcs
pcs
pcs

DOORS & WINDOWS

13 blades jalousie windows (frame only)
7 blades jalousie windows (frame only)
diamond glass cutter
0.80 x 2.10 panel door*
0.90 x 2.10 panel door*

pair
pair
unit
unit
unit

VIII.

IX.

ELECTRICAL WORKS
6-Branch Panel Board*
Single gang switch*
Two gang sweet*
Three gang sweet*
15 AT breaker*
20 AT breaker*
60 AT breaker*
2-20 watt fl w/ lumnaire*
4-3 watt led w/ 3" down light luminaire
4" x 2" utility box
4" x 4" junction box
15mm pvc conduit pipe
15mm flexible pvc pipe
3.5mm2 thhn
5.5mm2 thhn
8.0mm2 thhn
electrical tape

set
set
set
set
pcs
pcs
pcs
set
pcs
pcs
pcs
pcs
lnm
roll
roll
roll
roll

PAINTING
Flat latex
Semi-gloss latex
Elastomeric paint
Sand paper #120
9" Roller brush
3" flat brush

GAL
GAL
GAL
PCS
PCS
PCS
TOTAL MATERIAL COST
30% LABOR
TOTAL COST

nes

una

OF MATERIALS
Project Duration : 45 cal days
Date Prepared
: December 7, 2015

UNIT COST

QTY.

AMOUNT

1.80

11.80
106.00
6.00
11.00
20.00

296.70
1,564.00
1,449.00
57.50

31,450.20
9,384.00
15,939.00
1,150.00

34.00
3.00
1.00
365.00
16.00
2.00

296.70
1,564.00
1,449.00
20.70
155.25
80.50

10,087.80
4,692.00
1,449.00
7,555.50
2,484.00
161.00

2.00
50.00
5.00

396.75
21.28
48.30

793.50
1,064.00
241.50

35.00
99.00
2.00
1000.00

156.40
172.50
109.25
0.40

5,474.00
17,077.50
218.50
400.00

48.00
22.00
28.00
62.00
20.00
22.00

552.00
57.50
114.23
89.70
126.50
24.15

26,496.00
1,265.00
3,198.44
5,561.40
2,530.00
531.30

32.00
4000.00
2000.00
8.00

34.50
0.86
0.40
97.75

1,104.00
3,440.00
800.00
782.00

9.00
13.00
1.00
2.00
2.00

333.50
189.75
1,380.00

3,001.50
2,466.75
1,380.00
available
available

1.00
1.00
5.00
1.00
2.00
4.00
1.00
26.00
4.00
42.00
17.00
10.00
13.50
2.00
2.00
1.00
6.00

253.00
23.00
31.63
89.70
115.00
3,375.25
3,484.50
5,451.00
43.70

available
available
available
available
available
available
available
available
1,012.00
966.00
537.71
897.00
1,552.50
6,750.50
6,969.00
5,451.00
262.20

10.00
10.00
10.00
20.00
4.00
4.00

569.25
669.30
603.75
11.50
42.26
60.95

5,692.50
6,693.00
6,037.50
230.00
169.04
243.80

AL MATERIAL COST
% LABOR
AL COST

205,641.64
61,692.49
267,334.13

Republic of the Philippines

Provine of Bohol
Municipality of Sikatuna

PROGRAM OF WORKS & BILL OF MATERIALS

Name of Project
Location
Source of Fund
Project Cost

: Construction of Temporary LGU Office @ Motor Pool (Part II)

: Sikatuna, Bohol
: For Funding
: P 48,141.99

ITEM NO.
I

II

DESCRIPTION

UNIT

EARTHWORKS
Excavation

cum

CONCRETE CANAL
Cement
Sand
Gravel
4" CHB
10mm DEF. BAR

cum
cum
cum
pcs
pcs

METAL GRILLES
2"x 2" x 6mm ANGLE BAR
12mm DEF. BAR
Welding rod

pcs
pcs
kg

TOTAL MATERIAL COST

30% LABOR
TOTAL COST

ines

una

OF MATERIALS
Project Duration : 45 cal days
Date Prepared
: December 7, 2015

ERIAL COST

QTY.

UNIT COST

AMOUNT

6.32

25.00
2.00
2.00
162.00
35.00

296.70
1,564.00
1,449.00
20.70
155.25

7,417.50
3,128.00
2,898.00
3,353.40
5,433.75

8.00
29.00
2.00

1,037.30
212.75
166.75

8,298.40
6,169.75
333.50

37,032.30
11,109.69
48,141.99