PROJECT: "PROPOSED PUBLIC MARKET EXPANSION PHASE 2-A"

LOCATION: ALONG RIZAL AVE., BAYAMBANG,PANGASINAN

BILL OF MATERIALS
REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)
1. EARTHWORKS:
1.2 Backfilling m³ 50 ₱ 200.00 ₱ 10,000.00
Sub-total Php 10,000.00
2. CIVIL WORKS/STRUCTURAL:
2.1 Cement bags 400 ₱ 250.00 ₱ 100,000.00
2.2 Sand m³ 36 ₱ 450.00 ₱ 16,200.00
2.3 Gravel m³ 48 ₱ 500.00 ₱ 24,000.00
2.4 Ready-mixed Concrete( Class A) m³ 40 ₱ 4,000.00 ₱ 160,000.00
2.5 CHB 4" pcs. 498 ₱ 6.00 ₱ 2,988.00
2.6 CHB 5" pcs. 500 ₱ 9.00 ₱ 4,500.00
2.11 Angle Bar 1 1/2"x 1 1/2"x 3/16 pcs. 20 ₱ 350.00 ₱ 7,000.00
2.12 Flat Bar 1-1/2"x3/16" pcs. 20 ₱ 200.00 ₱ 4,000.00
2.13 16 mm diameter x 6.0 M. DSB pcs. 300 ₱ 250.00 ₱ 75,000.00
2.14 12 mm diameter x 6.0 M. DSB pcs. 200 ₱ 150.00 ₱ 30,000.00
2.15 10 mm diameteX6.0M DSB pcs. 500 ₱ 105.00 ₱ 52,500.00
2.16 Steel I-Beam (200mmx100x 21.3 kg/m ) LM 60 ₱ 350.00 ₱ 21,000.00
2.17 Steel I-Beam (150mmx75mmx 17.1 kg/m ) LM 40 ₱ 300.00 ₱ 12,000.00
2.18 G.I. Pipe 1-1/2" diameter (sch. 40) pcs. 50 ₱ 650.00 ₱ 32,500.00
2.19 Swivel Clamp pcs. 50 ₱ 45.00 ₱ 2,250.00
2.20 Fixed Clamp pcs. 50 ₱ 45.00 ₱ 2,250.00
2.21 Round Bar 12mmØ (plain) pcs. 50 ₱ 250.00 ₱ 12,500.00
2.22 G.I. C- Purlins 2"x4"x1.2mm pcs. 200 ₱ 300.00 ₱ 60,000.00
2.23 Steel Deck( .4Mx 1.2MM) LM 498 ₱ 300.00 ₱ 149,400.00
2.24 Roofing Sheets (0.4mm x 1.0m) LM 400 ₱ 450.00 ₱ 180,000.00
2.25 Box Gutter (Cut: 24",thickness: 0.4mm) pcs. 20 ₱ 300.00 ₱ 6,000.00
2.26 End Flashing (Cut: 24",thickness: 0.4mm) pcs. 10 ₱ 300.00 ₱ 3,000.00
2.27 Wall Flashing (Cut: 18",thickness: 0.4mm) pcs. 15 ₱ 250.00 ₱ 3,750.00
2.28 Valley Gutter (Cut: 18",thickness: 0.4mm) pcs. 7 ₱ 250.00 ₱ 1,750.00
2.29 Ridge Roll (Cut: 18",thickness: 0.4mm) pcs. 6 ₱ 250.00 ₱ 1,500.00
2.30 P.E Insulation (double sided,15 mm thk) roll 2 ₱ 5,000.00 ₱ 10,000.00
2.31 Wire Mesh roll 2 ₱ 800.00 ₱ 1,600.00
2.32 Rivet (5/32" x 3/8") box 2 ₱ 380.00 ₱ 760.00
2.33 Tecscrew 2" pcs. 2,000 ₱ 3.00 ₱ 6,000.00
2.34 Welding Rod (BIG) box 10 ₱ 2,300.00 ₱ 23,000.00
2.35 Coco Lumber 2"x3"x8' pcs. 300 ₱ 125.00 ₱ 37,500.00
2.36 Phenolic Board (3/4") pcs. 40 ₱ 1,000.00 ₱ 40,000.00
2.37 CWN 4" box 1 ₱ 1,500.00 ₱ 1,500.00
2.38 CWN 3" box 1 ₱ 1,500.00 ₱ 1,500.00
2.39 CWN 2" box 1 ₱ 1,500.00 ₱ 1,500.00
2.40 CWN 1-1/2" box 10 ₱ 1,500.00 ₱ 15,000.00
2.41 CN (Concrete Nail) 1-1/2" box 1 ₱ 2,500.00 ₱ 2,500.00
2.42 Tie Wire #5 roll 5 ₱ 2,300.00 ₱ 11,500.00
2.43 Silicon sealant tube 20 ₱ 120.00 ₱ 2,400.00
Sub-total Php 1,118,848.00
3. ARCHITECTURAL WORKS:
3.1 Doors and Windows
3.1.2 Roll-Up Door
3.1.3 Aluminum Framed Window( Powder Coated with 6mm lot 1 ₱ 15,000.00 ₱ 15,000.00
thick clear glass/screen, 1.5 Mx .60 M.) set 8 ₱ 3,500.00 ₱ 28,000.00
3.2. Ceiling
3.2.1 Gypsum board (6 mm thk.) pcs. 40 ₱ 400.00 ₱ 16,000.00
3.2.2 Metal Furring pcs. 60 ₱ 150.00 ₱ 9,000.00
3.2.3 Self tapping screw 1" box 10 ₱ 550.00 ₱ 5,500.00
3.2.4 Carrying Channel pcs. 40 ₱ 100.00 ₱ 4,000.00
3.2.5 Wall Angle pcs. 40 ₱ 70.00 ₱ 2,800.00
3.2.6 W-Clip pcs. 300 ₱ 3.00 ₱ 900.00
3.3.Floors ₱ -
2.4 Granite Floor Tiles 60cmx60cm (gloss) pcs. 300 ₱ 120.00 ₱ 36,000.00
2.5 Tile Adhesive Bag 20 ₱ 250.00 ₱ 5,000.00
2.5 Tile Grout(color to be determined) 2kg bag 20 ₱ 120.00 ₱ 2,400.00
3.4. Paintings and Coatings
2.4.1 Lacquer Thinner gal. 5 ₱ 600.00 ₱ 3,000.00
2.4.2 Epoxy Primer (Gray) gal. 15 ₱ 600.00 ₱ 9,000.00
2.4.3 Automotive Enamel (white) gal. 20 ₱ 900.00 ₱ 18,000.00
2.4.4 Floor Coating,Davies KERAMIFLOOR, KF-10(Rustic gal. 15 ₱ 1,000.00 ₱ 15,000.00
Red)
 REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)
2.4.5 Floor Coating,Davies KERAMIFLOOR, KF-21(Classic
gal. 15 ₱ 1,000.00 ₱ 15,000.00
Blue)2.4.6 Floor Coating,Davies KERAMIFLOOR, KF-40(Canary
gal. 4 ₱ 1,000.00 ₱ 4,000.00
Yellow)
2.4.7 Davies Eposeal, EPS-050 gal. 8 ₱ 800.00 ₱ 6,400.00
2.4.8 Davies KERAMIFLOOR Reducer, PU-75 gal. 8 ₱ 400.00 ₱ 3,200.00
2.4.9 Neutralizer gal. 5 ₱ 300.00 ₱ 1,500.00
2.4.10 Masonry Putty gal. 10 ₱ 500.00 ₱ 5,000.00
2.4.11 Flat Latex pail 15 ₱ 1,800.00 ₱ 27,000.00
2.4.12 Semi Gloss latex pail 15 ₱ 2,200.00 ₱ 33,000.00
2.4.13 Acry colorants ( Raw sienna) 1L can 3 ₱ 200.00 ₱ 600.00
2.4.14 Acry colorants ( Burnt umber) 1L can 3 ₱ 200.00 ₱ 600.00
2.4.15 Acry colorants ( Raw umber) 1L can 3 ₱ 200.00 ₱ 600.00
2.4.16 Acry colorants ( Thalo green) 1L can 2 ₱ 200.00 ₱ 400.00
2.4.17 Acry colorants ( Hansa yellow) 1L can 1 ₱ 200.00 ₱ 200.00
2.4.18
2.4.19 Acry colorants
Elastomeric ( Lamp
Paint, Sunblack)
and Rain (SR-912 Big Bacon 1L can 3 ₱ 200.00 ₱ 600.00
Beige)
2.4.20 Elastomeric Paint, Sun and Rain (SR-933 Choco gal. 5 ₱ 500.00 ₱ 2,500.00
Brown) gal. 5 ₱ 500.00 ₱ 2,500.00
2.4.21 Elastomeric Paint, Sun and Rain (SR-914 Mud o' Pie) gal. 5 ₱ 500.00 ₱ 2,500.00
2.4.22 Elastomeric Paint, Sun and Rain (SR-609 Gray Delight) gal. 5 ₱ 500.00 ₱ 2,500.00
2.4.23 Davies BIO-FRESH (BF-50527 Blue World) gal. 5 ₱ 500.00 ₱ 2,500.00
2.4.24 Davies BIO-FRESH (BF-50522 Smokey Blue) gal. 5 ₱ 500.00 ₱ 2,500.00
2.4.25 Davies MEGACRYL (MCS-6102 Gray stone) gal. 5 ₱ 500.00 ₱ 2,500.00
2.4.26 Davies MEGACRYL (MCS-5101 Wedding Dream) gal. 5 ₱ 500.00 ₱ 2,500.00
2.4.27 Sand Paper(grit 100) roll 0.5 ₱ 1,200.00 ₱ 600.00
2.4.28 Sand Paper(grit 120) roll 0.5 ₱ 1,200.00 ₱ 600.00
2.4.29 Sand Paper(grit 240) roll 0.5 ₱ 1,200.00 ₱ 600.00
2.4.30 Roller Paint Brush 6" pcs. 15 ₱ 165.00 ₱ 2,475.00
2.4.31 Paint Brush 2", 3", 4" pcs. 10 ₱ 75.00 ₱ 750.00
Sub-total Php 249,725.00
4. ELECTRICAL WORKS: lot 1 ₱ 50,000.00 ₱ 50,000.00
4.1 20mmØ PVC Pipe 1/2" pcs. 30 ₱ 58.00 ₱ 1,740.00
4.2 25mmØ PVCPipe 3/4" pcs. 20 ₱ 75.00 ₱ 1,500.00
4.3 4"x4" Octagonal box, ga. 16 DT pcs. 20 ₱ 38.00 ₱ 760.00
4.4 4" Square box, ga. 16, DT w/ raised cover pcs. 5 ₱ 135.00 ₱ 675.00
4.5 3.5 mm² THHN (#12/7) box 4 ₱ 2,871.00 ₱ 11,484.00
4.6 T8 LED Tube light with reflector sets 15 ₱ 2,100.00 ₱ 31,500.00
4.7 Electrical Tape pcs. 10 ₱ 35.00 ₱ 350.00
Sub-total Php 48,009.00
ESTIMATED MATERIAL COST ₱1,426,582.00

SUMMARY
1. EARTHWORKS Php 10,000.00
2. CIVIL WORKS/STRUCTURAL Php 1,118,848.00
3. ARCHITECTURAL WORKS: Php 249,725.00
4. ELECTRICAL WORKS Php 48,009.00
ESTIMATED MATERIAL COST Php 1,426,582.00
LABOR COST(40%) Php 570,632.80
ESTIMATED TOTAL PROJECT COST ₱1,997,214.80

Prepared by: Checked by: Recommended by:

Emmanuel C. Laranang Engr. Felipe S. Rivera Engr. Eddie A. Melicorio

Architect Engineer II Municipal Engineer

Approved by:

Hon. Cezar T. Quiambao

Municipal Mayor
PROJECT: "PROPOSED PUBLIC MARKET EXPANSION BETWEEN MAGIC AND BLOCK 3"
LOCATION: ALONG RIZAL AVE., BAYAMABANG,PANGASINAN
REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)
1. EARTHWORKS:
1.1 Excavation m³ 100 ₱ 150.00 ₱ 15,000.00
1.2 Backfilling m³ 100 ₱ 100.00 ₱ 10,000.00

2. CIVIL WORKS/STRUCTURAL:
1.1 Cement bags 3,000 ₱ 250.00 ₱ 750,000.00
1.2 Sand m³ 60 ₱ 450.00 ₱ 27,000.00
1.3 Gravel m³ 48 ₱ 500.00 ₱ 24,000.00
1.3 CHB 4" pcs. 800 ₱ 6.00 ₱ 4,800.00
1.3 CHB 5" pcs. 1200 ₱ 9.00 ₱ 10,800.00
1.6 Angle Bar 2"x2"x 1/4 pcs. 120 ₱ 700.00 ₱ 84,000.00
1.7 Angle Bar 1 1/2"x 1 1/2"x 3/16 pcs. 150 ₱ 350.00 ₱ 52,500.00
1.4 G.I. Square Tube 1"x1" pcs. 50 ₱ 250.00 ₱ 12,500.00
1.4 G.I. Square Tube 2"x2" pcs. 19 ₱ 500.00 ₱ 9,500.00
1.4 16 mm diameter DSB pcs. 195 ₱ 360.00 ₱ 70,200.00
1.4 12 mm diameter DSB pcs. 180 ₱ 250.00 ₱ 45,000.00
1.5 10 mm diameter DSB pcs. 900 ₱ 105.00 ₱ 94,500.00
1.5 Steel I-Beam (16"x7"x 50 lbs/ft) LM 16 ₱ 400.00 ₱ 6,400.00
1.21 G.I. Pipe 1-1/2" diameter (sch. 40) pcs. 300 ₱ 650.00 ₱ 195,000.00
1.22 Swivel Clamp pcs. 300 ₱ 45.00 ₱ 13,500.00
1.23 Fixed Clamp pcs. 279 ₱ 45.00 ₱ 12,555.00
1.8 Round Bar 12mmØ (plain) pcs. 38 ₱ 250.00 ₱ 9,500.00
1.9 G.I. C- Purlins 2"x4"x1.2mm pcs. 280 ₱ 300.00 ₱ 84,000.00
1.10 Steel Deck( .4Mx 1.2MM) LM 310 ₱ 300.00 ₱ 93,000.00
1.11 Roofing Sheets (0.5mm x 1.0m) LM 400 ₱ 450.00 ₱ 180,000.00
1.13 Rivet (5/32" x 3/8") box 1 ₱ 380.00 ₱ 380.00
1.15 Welding Rod (BIG) box 10 ₱ 2,300.00 ₱ 23,000.00
1.21 Coco Lumber 2"x3"x8' pcs. 200 ₱ 125.00 ₱ 25,000.00
1.21 Phenolic Board (3/4") pcs. 70 ₱ 1,000.00 ₱ 70,000.00
1.22 CWN 4" box 5 ₱ 1,500.00 ₱ 7,500.00
1.23 CWN 3" box 5 ₱ 1,500.00 ₱ 7,500.00
1.23 CWN 1-1/2" box 2 ₱ 1,500.00 ₱ 3,000.00
1.24 Tie Wire #6 roll 8 ₱ 2,300.00 ₱ 18,400.00
Sub-total Php 1,933,535.00
3. ARCHITECTURAL WORKS:
2.4 Floor Tiles 60cmx60cm pcs. 400 ₱ 120.00 ₱ 48,000.00
2.5 Tile Adhesive Bag 40 ₱ 250.00 ₱ 10,000.00
2.3 Aluminum Framed Window set 10 ₱ 2,500.00 ₱ 25,000.00
2.7 Lacquer Thinner gal. 10 ₱ 600.00 ₱ 6,000.00
2.7 Epoxy Primer (Gray) gal. 20 ₱ 600.00 ₱ 12,000.00
2.8 Automotive Enamel (white) gal. 20 ₱ 900.00 ₱ 18,000.00
2.10 Neutralizer gal. 4 ₱ 300.00 ₱ 1,200.00
2.11 Masonry Putty gal. 9 ₱ 500.00 ₱ 4,500.00
2.12 Flat Latex pail 10 ₱ 1,800.00 ₱ 18,000.00
2.13 Semi Gloss latex pail 10 ₱ 2,200.00 ₱ 22,000.00
2.14 Sand Paper #100, #120, #240 (assorted) pcs. 20 ₱ 15.00 ₱ 300.00
2.15 Roller Paint Brush 6" pcs. 5 ₱ 165.00 ₱ 825.00
2.16 Paint Brush 2", 3", 4" pcs. 6 ₱ 75.00 ₱ 450.00
Sub-total Php 166,275.00
4. ELECTRICAL WORKS:
3.1 20mmØ PVC Pipe 1/2" pcs. 40 ₱ 58.00 ₱ 2,320.00
3.2 20mmØ PVC Coupling 1/2" pcs. 41 ₱ 3.00 ₱ 123.00
3.3 20mmØPVC Adapter & Locknut 1/2" pcs. 29 ₱ 7.00 ₱ 203.00
3.4 25mmØ PVC Adapter & Locknut 3/4" pcs. 30 ₱ 9.00 ₱ 270.00
3.5 25mmØ PVC Flexible Pipe 1/2" roll 1 ₱ 400.00 ₱ 400.00
3.6 2"x4" Utility box, ga.16 DT pcs. 6 ₱ 35.00 ₱ 210.00
3.7 4"x4" Octagonal box, ga. 16 DT pcs. 20 ₱ 38.00 ₱ 760.00
3.8 4" Square box, ga. 16, DT w/ raised cover pcs. 2 ₱ 135.00 ₱ 270.00
3.9 3.5 mm² THHN (#12/7) box 4 ₱ 2,871.00 ₱ 11,484.00
3.10 One gang switch pcs. 10 ₱ 79.00 ₱ 790.00
3.11 Two gang switch pcs. 10 ₱ 126.00 ₱ 1,260.00
 REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)
3.12 Three gang switch pcs. 10 ₱ 173.00 ₱ 1,730.00
3.13 Duplex convenience outlet, grounding type pcs. 4 ₱ 220.00 ₱ 880.00
3.14 4"Dia Receptacle pcs. 10 ₱ 85.00 ₱ 850.00
3.15 9 Watts LED Bulb pcs. 10 ₱ 150.00 ₱ 1,500.00
3.16 Electrical Tape pcs. 4 ₱ 35.00 ₱ 140.00
Sub-total ₱ 23,190.00
5. PLUMBING WORKS:
4.1 SEWER LINE/DRAINAGE LINE
4.1.1 PvC Pipe and fittings
4.1.1.2 PVC Pipe, S-1000, 4"Ø pcs. 20 ₱ 800.00 ₱ 16,000.00
4.1.1.4 1/4 Bend x 4"Ø pcs. 40 ₱ 100.00 ₱ 4,000.00
Sub-total Php 20,000.00

ESTIMATED MATERIAL COST ₱2,143,000.00

LABOR COST (35%) ₱750,050.00
ESTIMATED TOTAL PROJECT COST ₱2,893,050.00
SUMMARY
ESTIMATED MATERIAL COST ₱2,143,000.00
LABOR COST(35%) ₱750,050.00
ESTIMATED TOTAL PROJECT COST ₱2,893,050.00

Prepared by: Checked by: Recommended by:

Emmanuel C. Laranang Engr. Felipe S. Rivera Engr. Eddie A. Melicorio

Architect Engineer II Municipal Engineer

Approved by:

Hon. Cezar T. Quiambao

Municipal Mayor
: Recommended by:

Rivera Engr. Eddie A. Melicorio

Municipal Engineer
PROJECT: "PROPOSED PUBLIC MARKET EXPANSION PHASE 2"
LOCATION: ALONG RIZAL AVE., BAYAMBANG,PANGASINAN
BILL OF MATERIALS
REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)
1. EARTHWORKS:
1.2 Backfilling m³ 300 ₱ 200.00 ₱ 60,000.00
Sub-total Php 60,000.00
2. CIVIL WORKS/STRUCTURAL:
2.1 Cement bags 8,000 ₱ 250.00 ₱ 2,000,000.00
2.2 Sand m³ 144 ₱ 450.00 ₱ 64,800.00
2.3 Gravel m³ 120 ₱ 500.00 ₱ 60,000.00
2.4 Ready-mixed Concrete( Class A) m³ 200 ₱ 4,000.00 ₱ 800,000.00
2.5 CHB 4" pcs. 10000 ₱ 6.00 ₱ 60,000.00
2.6 CHB 5" pcs. 10000 ₱ 9.00 ₱ 90,000.00
2.7 Stainless Steel Square Tube(Hairline finish,S403)1"x1" pcs. 100 ₱ 225.00 ₱ 22,500.00
2.8 Stainless Steel Square Tube(Hairline finish,S403)1"x2" pcs. 50 ₱ 450.00 ₱ 22,500.00
2.9 Stainless Steel Square Tube(Hairline finish,S403)2"x2" pcs. 50 ₱ 600.00 ₱ 30,000.00
2.10 Angle Bar 2"x2"x 1/4 pcs. 150 ₱ 700.00 ₱ 105,000.00
2.11 Angle Bar 1 1/2"x 1 1/2"x 3/16 pcs. 150 ₱ 350.00 ₱ 52,500.00
2.12 Flat Bar 3/8"x1" pcs. 170 ₱ 200.00 ₱ 34,000.00
2.13 16 mm diameter x 9.0 M. DSB pcs. 250 ₱ 650.00 ₱ 162,500.00
2.14 16 mm diameter x 7.5 M. DSB pcs. 300 ₱ 400.00 ₱ 120,000.00
2.15 10 mm diameter DSB pcs. 1500 ₱ 105.00 ₱ 157,500.00
2.16 Steel I-Beam (200mmx100x 21.3 kg/m ) LM 200 ₱ 350.00 ₱ 70,000.00
2.17 Steel I-Beam (150mmx75mmx 17.1 kg/m ) LM 100 ₱ 300.00 ₱ 30,000.00
2.18 G.I. Pipe 1-1/2" diameter (sch. 40) pcs. 500 ₱ 650.00 ₱ 325,000.00
2.19 Swivel Clamp pcs. 1000 ₱ 45.00 ₱ 45,000.00
2.20 Fixed Clamp pcs. 1000 ₱ 45.00 ₱ 45,000.00
2.21 Round Bar 12mmØ (plain) pcs. 100 ₱ 250.00 ₱ 25,000.00
2.22 G.I. C- Purlins 2"x4"x1.2mm pcs. 450 ₱ 300.00 ₱ 135,000.00
2.23 Steel Deck( .4Mx 1.2MM) LM 1500 ₱ 300.00 ₱ 450,000.00
2.24 Roofing Sheets (0.4mm x 1.0m) LM 900 ₱ 450.00 ₱ 405,000.00
2.25 Box Gutter (Cut: 24",thickness: 0.4mm) pcs. 50 ₱ 300.00 ₱ 15,000.00
2.26 End Flashing (Cut: 24",thickness: 0.4mm) pcs. 30 ₱ 300.00 ₱ 9,000.00
2.27 Wall Flashing (Cut: 18",thickness: 0.4mm) pcs. 35 ₱ 250.00 ₱ 8,750.00
2.28 Valley Gutter (Cut: 18",thickness: 0.4mm) pcs. 7 ₱ 250.00 ₱ 1,750.00
2.29 Ridge Roll (Cut: 18",thickness: 0.4mm) pcs. 6 ₱ 250.00 ₱ 1,500.00
2.30 P.E Insulation (double sided,15 mm thk) roll 10 ₱ 5,000.00 ₱ 50,000.00
2.31 Wire Mesh roll 10 ₱ 800.00 ₱ 8,000.00
2.32 Rivet (5/32" x 3/8") box 10 ₱ 380.00 ₱ 3,800.00
2.33 Tecscrew 2" pcs. 2,000 ₱ 3.00 ₱ 6,000.00
2.34 Welding Rod (BIG) box 20 ₱ 2,300.00 ₱ 46,000.00
2.35 Coco Lumber 2"x3"x8' pcs. 500 ₱ 125.00 ₱ 62,500.00
2.36 Phenolic Board (3/4") pcs. 100 ₱ 1,000.00 ₱ 100,000.00
2.37 CWN 4" box 10 ₱ 1,500.00 ₱ 15,000.00
2.38 CWN 3" box 10 ₱ 1,500.00 ₱ 15,000.00
2.39 CWN 2" box 10 ₱ 1,500.00 ₱ 15,000.00
2.40 CWN 1-1/2" box 10 ₱ 1,500.00 ₱ 15,000.00
2.41 CN (Concrete Nail) 1-1/2" box 2 ₱ 2,500.00 ₱ 5,000.00
2.42 Tie Wire #5 roll 15 ₱ 2,300.00 ₱ 34,500.00
2.43 Silicon sealant tube 100 ₱ 120.00 ₱ 12,000.00
Sub-total Php 5,735,100.00
3. ARCHITECTURAL WORKS:
3.1 Doors and Windows
3.1.1 Panic Door with Complete accessories set 1 ₱ 6,000.00 ₱ 6,000.00
3.1.2 Roll-Up Door lot 2 ₱ 15,000.00 ₱ 30,000.00
3.1.3 Aluminum Framed Window( Powder Coated with
6mm thick clear glass/screen, 1.5 Mx .60 M.) set 46 ₱ 3,500.00 ₱ 161,000.00
 REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)

3.1.4 Aluminum Framed Window( Powder Coated with

6mm thick clear glass/screen1.2 Mx .60 M.) set 10 ₱ 3,000.00 ₱ 30,000.00
3.2. Ceiling
3.2.1 Gypsum board (6 mm thk.) pcs. 100 ₱ 400.00 ₱ 40,000.00
3.2.2 Metal Furring pcs. 250 ₱ 150.00 ₱ 37,500.00
3.2.3 Self tapping screw 1" box 20 ₱ 250.00 ₱ 5,000.00
3.2.4 Carrying Channel pcs. 100 ₱ 100.00 ₱ 10,000.00
3.2.5 Wall Angle pcs. 200 ₱ 70.00 ₱ 14,000.00
3.2.6 W-Clip pcs. 2000 ₱ 3.00 ₱ 6,000.00
3.3.Floors ₱ -
2.4 Ceramic Tiles 30cmx60cm (matte) pcs. 100 ₱ 120.00 ₱ 12,000.00
2.4 Ceramic Floor Tiles 20cmx60cm (gloss) pcs. 80 ₱ 120.00 ₱ 9,600.00
2.4 Granite Floor Tiles 60cmx60cm (gloss) pcs. 2000 ₱ 120.00 ₱ 240,000.00
2.5 Tile Adhesive Bag 300 ₱ 250.00 ₱ 75,000.00
2.5 Tile Grout(color to be determined) 2kg bag 100 ₱ 120.00 ₱ 12,000.00
2.5 Aluminum Stair Nosing (1.2m) pcs. 40 ₱ 500.00 ₱ 20,000.00
3.4. Paintings and Coatings
2.4.1 Lacquer Thinner gal. 10 ₱ 600.00 ₱ 6,000.00
2.4.2 Epoxy Primer (Gray) gal. 50 ₱ 600.00 ₱ 30,000.00
2.4.3 Automotive Enamel (white) gal. 40 ₱ 900.00 ₱ 36,000.00
2.4.4 Floor Coating,Davies KERAMIFLOOR, KF-
10(Rustic Red) gal. 25 ₱ 1,000.00 ₱ 25,000.00
2.4.5 Floor Coating,Davies KERAMIFLOOR, KF-
21(Classic Blue) gal. 30 ₱ 1,000.00 ₱ 30,000.00
2.4.6 Floor Coating,Davies KERAMIFLOOR, KF-
40(Canary Yellow) gal. 10 ₱ 1,000.00 ₱ 10,000.00
2.4.7 Davies Eposeal, EPS-050 gal. 50 ₱ 800.00 ₱ 40,000.00
2.4.8 Davies KERAMIFLOOR Reducer, PU-75 gal. 30 ₱ 400.00 ₱ 12,000.00
2.4.9 Neutralizer gal. 20 ₱ 300.00 ₱ 6,000.00
2.4.10 Masonry Putty gal. 20 ₱ 500.00 ₱ 10,000.00
2.4.11 Flat Latex pail 50 ₱ 1,800.00 ₱ 90,000.00
2.4.12 Semi Gloss latex pail 20 ₱ 2,200.00 ₱ 44,000.00
2.4.13 Acry colorants ( Raw sienna) 1L can 20 ₱ 200.00 ₱ 4,000.00
2.4.14 Acry colorants ( Burnt umber) 1L can 20 ₱ 200.00 ₱ 4,000.00
2.4.15 Acry colorants ( Raw umber) 1L can 20 ₱ 200.00 ₱ 4,000.00
2.4.16 Acry colorants ( Thalo green) 1L can 10 ₱ 200.00 ₱ 2,000.00
2.4.17 Acry colorants ( Hansa yellow) 1L can 10 ₱ 200.00 ₱ 2,000.00
2.4.18 Acry colorants ( Lamp black) 1L can 5 ₱ 200.00 ₱ 1,000.00
2.4.19 Elastomeric Paint, Sun and Rain (SR-912 Big
Bacon Beige) gal. 40 ₱ 500.00 ₱ 20,000.00
2.4.20 Elastomeric Paint, Sun and Rain (SR-933 Choco
Brown) gal. 30 ₱ 500.00 ₱ 15,000.00
2.4.21 Elastomeric Paint, Sun and Rain (SR-914 Mud o'
Pie) gal. 30 ₱ 500.00 ₱ 15,000.00
2.4.22 Elastomeric Paint, Sun and Rain (SR-609 Gray
Delight) gal. 30 ₱ 500.00 ₱ 15,000.00
2.4.23 Davies BIO-FRESH (BF-50527 Blue World) gal. 30 ₱ 500.00 ₱ 15,000.00
2.4.24 Davies BIO-FRESH (BF-50522 Smokey Blue) gal. 30 ₱ 500.00 ₱ 15,000.00
2.4.25 Davies MEGACRYL (MCS-6102 Gray stone) gal. 30 ₱ 500.00 ₱ 15,000.00
2.4.26 Davies MEGACRYL (MCS-5101 Wedding Dream) gal. 30 ₱ 500.00 ₱ 15,000.00
2.4.27 Sand Paper(grit 100) roll 1 ₱ 1,200.00 ₱ 1,200.00
2.4.28 Sand Paper(grit 120) roll 1 ₱ 1,200.00 ₱ 1,200.00
2.4.29 Sand Paper(grit 240) roll 1 ₱ 1,200.00 ₱ 1,200.00
2.4.30 Roller Paint Brush 6" pcs. 30 ₱ 165.00 ₱ 4,950.00
2.4.31 Paint Brush 2", 3", 4" pcs. 50 ₱ 75.00 ₱ 3,750.00
Sub-total Php 974,400.00
4. ELECTRICAL WORKS: lot 1 ₱ 900,000.00
Sub-total Php 900,000.00
 REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)
5. PLUMBING WORKS:
5.1 SEWER LINE/DRAINAGE LINE
5.1.1 PvC Pipe and fittings
5.1.1.1 PVC Pipe, S-1000, 4"Ø pcs. 50 ₱ 800.00 ₱ 40,000.00
5.1.1.2 PVC Pipe, S-1000, 3"Ø pcs. 50 ₱ 400.00 ₱ 20,000.00
5.1.1.3 PVC Pipe, S-1000, 2"Ø pcs. 60 ₱ 200.00 ₱ 12,000.00
5.1.1.4 1/4 Bend x 4"Ø pcs. 40 ₱ 100.00 ₱ 4,000.00
5.1.1.5 1/4 Bend x 2"Ø pcs. 50 ₱ 50.00 ₱ 2,500.00
5.1.1.6 1/8 Bend x 2"Ø pcs. 50 ₱ 50.00 ₱ 2,500.00
5.1.1.7 1/4 Bend x 3"Ø pcs. 50 ₱ 80.00 ₱ 4,000.00
5.1.1.8 4"x2" Double Wye pcs. 40 ₱ 100.00 ₱ 4,000.00
5.1.1.9 P- Trap 2"Ø pcs. 40 ₱ 80.00 ₱ 3,200.00
5.1.1.10 2"x2" Sanitary Tee pcs. 40 ₱ 80.00 ₱ 3,200.00
5.1.1.11 Clean out plug 2"Ø pcs. 30 ₱ 50.00 ₱ 1,500.00
Php 96,900.00
5.2 WATER LINE
5.2.1 PPR Pipe and fittings
5.2.1.1 PPR Pipe S-40, 1/2 "Ø pcs. 80 ₱ 100.00 ₱ 8,000.00
5.2.1.2 PPR Pipe S-40, 3/4 "Ø pcs. 60 ₱ 150.00 ₱ 9,000.00
5.2.1.3 Female Adapter 1/2"Ø pcs. 60 ₱ 25.00 ₱ 1,500.00
5.2.1.4 Elbow 1/2"Ø pcs. 70 ₱ 30.00 ₱ 2,100.00
5.2.1.5 Threaded Elbow 1/2"Ø pcs. 70 ₱ 30.00 ₱ 2,100.00
5.2.1.6 Tee 1/2"Ø x 1/2"Ø pcs. 50 ₱ 30.00 ₱ 1,500.00
5.2.1.7 Gate Valve 1/2"Ø pcs. 30 ₱ 150.00 ₱ 4,500.00
Php 28,700.00
5.3 PLUMBING FIXTURES AND ACCESSORIES
5.3.1 Stainless Steel Sink set 10 ₱ 2,500.00 ₱ 25,000.00
5.3.2 Hose Bibb (brass) pcs. 30 ₱ 300.00 ₱ 9,000.00
5.3.3 Faucet (stainless) pcs. 40 ₱ 600.00 ₱ 24,000.00
5.3.4 Teflon Tape (3/4") roll 100 ₱ 35.00 ₱ 3,500.00
5.3.5 PVC Solvent Cement (400cc.) can 20 ₱ 100.00 ₱ 2,000.00
5.3.6 Floor Drain (brass, 4"x 4" pcs. 30 ₱ 100.00 ₱ 3,000.00
₱ 66,500.00
Sub-total Php 1,284,200.00

ESTIMATED MATERIAL COST ₱8,953,700.00

LABOR COST (40%) ₱3,581,480.00
ESTIMATED TOTAL PROJECT COST ₱12,535,180.00

SUMMARY
1. EARTHWORKS Php 60,000.00
2. CIVIL WORKS/STRUCTURAL Php 5,735,100.00
3. ARCHITECTURAL WORKS Php 974,400.00
4. ELECTRICAL WORKS Php 900,000.00
5. PLUMBING WORKS: Php 1,284,200.00
ESTIMATED MATERIAL COST Php 8,953,700.00
LABOR COST(40%) Php 3,581,480.00
ESTIMATED TOTAL PROJECT COST ₱12,535,180.00

Prepared by: Checked by: Recommended by:

Emmanuel C. Laranang Engr. Felipe S. Rivera Engr. Eddie A. Melicorio

 REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)

Architect Engineer II Municipal Engineer

Approved by:

Hon. Cezar T. Quiambao

Municipal Mayor
PROJECT: "PROPOSED PUBLIC MARKET EXPANSION BETWEEN MAGIC FOR DELIVERY
LOCATION: ALONG RIZAL AVE., BAYAMABANG,PANGASINAN
REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)
2. CIVIL WORKS/STRUCTURAL:
1.1 Cement bags 500 ₱ 250.00 ₱ 125,000.00
1.2 Sand m³ 12 ₱ 450.00 ₱ 5,400.00
1.3 Gravel(1/2") m³ 12 ₱ 500.00 ₱ 6,000.00
1.7 Angle Bar 1 1/2"x 1 1/2"x 3/16 pcs. 50 ₱ 350.00 ₱ 17,500.00
1.4 20 mm diameter x 12500 mm DSB pcs. 100 ₱ 360.00 ₱ 36,000.00
1.4 16 mm diameter x 9000 mm DSB pcs. 40
1.4 16 mm diameter x 7500 mm DSB pcs. 200 ₱ 250.00 ₱ 50,000.00
1.5 Steel I-Beam (16"x7"x 50 lbs/ft) LM 16 ₱ 400.00 ₱ 6,400.00
1.21 G.I. Pipe 1-1/2" diameter (sch. 40) pcs. 100 ₱ 650.00 ₱ 65,000.00
1.22 Swivel Clamp pcs. 200 ₱ 45.00 ₱ 9,000.00
1.23 Fixed Clamp pcs. 100 ₱ 45.00 ₱ 4,500.00
1.15 Welding Rod (BIG) box 5 ₱ 2,300.00 ₱ 11,500.00
1.21 Phenolic Board (3/4") pcs. 20 ₱ 1,000.00 ₱ 20,000.00
1.22 CWN 4" box 4 ₱ 1,500.00 ₱ 6,000.00
1.23 CWN 3" box 3 ₱ 1,500.00 ₱ 4,500.00
1.23 CWN 1-1/2" box 1 ₱ 1,500.00 ₱ 1,500.00
1.24 Tie Wire #6 roll 4 ₱ 2,300.00 ₱ 9,200.00
Sub-total Php 890,980.00
3. ARCHITECTURAL WORKS:
2.4 Floor Tiles 60cmx60cm pcs. 400 ₱ 120.00 ₱ 48,000.00
2.5 Tile Adhesive Bag 40 ₱ 250.00 ₱ 10,000.00
2.3 Aluminum Framed Window set 10 ₱ 2,500.00 ₱ 25,000.00
2.7 Lacquer Thinner gal. 10 ₱ 600.00 ₱ 6,000.00
2.7 Epoxy Primer (Gray) gal. 20 ₱ 600.00 ₱ 12,000.00
2.8 Automotive Enamel (white) gal. 20 ₱ 900.00 ₱ 18,000.00
2.10 Neutralizer gal. 4 ₱ 300.00 ₱ 1,200.00
2.11 Masonry Putty gal. 9 ₱ 500.00 ₱ 4,500.00
2.12 Flat Latex pail 10 ₱ 1,800.00 ₱ 18,000.00
2.13 Semi Gloss latex pail 10 ₱ 2,200.00 ₱ 22,000.00
2.14 Sand Paper #100, #120, #240 (assorted) pcs. 20 ₱ 15.00 ₱ 300.00
2.15 Roller Paint Brush 6" pcs. 5 ₱ 165.00 ₱ 825.00
2.16 Paint Brush 2", 3", 4" pcs. 6 ₱ 75.00 ₱ 450.00
Sub-total Php 166,275.00
4. ELECTRICAL WORKS:
3.1 20mmØ PVC Pipe 1/2" pcs. 40 ₱ 58.00 ₱ 2,320.00
3.2 20mmØ PVC Coupling 1/2" pcs. 41 ₱ 3.00 ₱ 123.00
3.3 20mmØPVC Adapter & Locknut 1/2" pcs. 29 ₱ 7.00 ₱ 203.00
3.4 25mmØ PVC Adapter & Locknut 3/4" pcs. 30 ₱ 9.00 ₱ 270.00
3.5 25mmØ PVC Flexible Pipe 1/2" roll 1 ₱ 400.00 ₱ 400.00
3.6 2"x4" Utility box, ga.16 DT pcs. 6 ₱ 35.00 ₱ 210.00
3.7 4"x4" Octagonal box, ga. 16 DT pcs. 20 ₱ 38.00 ₱ 760.00
3.8 4" Square box, ga. 16, DT w/ raised cover pcs. 2 ₱ 135.00 ₱ 270.00
3.9 3.5 mm² THHN (#12/7) box 4 ₱ 2,871.00 ₱ 11,484.00
3.10 One gang switch pcs. 10 ₱ 79.00 ₱ 790.00
3.11 Two gang switch pcs. 10 ₱ 126.00 ₱ 1,260.00
3.12 Three gang switch pcs. 10 ₱ 173.00 ₱ 1,730.00
3.13 Duplex convenience outlet, grounding type pcs. 4 ₱ 220.00 ₱ 880.00
3.14 4"Dia Receptacle pcs. 10 ₱ 85.00 ₱ 850.00
3.15 9 Watts LED Bulb pcs. 10 ₱ 150.00 ₱ 1,500.00
3.16 Electrical Tape pcs. 4 ₱ 35.00 ₱ 140.00
Sub-total ₱ 23,190.00
5. PLUMBING WORKS:
4.1 SEWER LINE/DRAINAGE LINE
4.1.1 PvC Pipe and fittings
4.1.1.2 PVC Pipe, S-1000, 4"Ø pcs. 20 ₱ 800.00 ₱ 16,000.00
4.1.1.4 1/4 Bend x 4"Ø pcs. 40 ₱ 100.00 ₱ 4,000.00
Sub-total Php 20,000.00

ESTIMATED MATERIAL COST ₱1,100,445.00

LABOR COST (35%) ₱385,155.75
 REQD. ESTIMATED UNIT
ITEM/DESCRIPTION UNIT COST (PHP)
QTY COST(PHP)

ESTIMATED TOTAL PROJECT COST ₱1,485,600.75

SUMMARY
ESTIMATED MATERIAL COST ₱1,100,445.00
LABOR COST(35%) ₱385,155.75
ESTIMATED TOTAL PROJECT COST ₱1,485,600.75

Prepared by: Checked by: Recommended by:

Emmanuel C. Laranang Engr. Felipe S. Rivera Engr. Eddie A. Melicorio

Architect Engineer II Municipal Engineer

Approved by:

Hon. Cezar T. Quiambao

Municipal Mayor
: Recommended by:

Rivera Engr. Eddie A. Melicorio

Municipal Engineer
PROJECT: INFRASTRUCTURE DAMAGED DURING HABAGAT AND TYPHON HENRY, INDAY AND JOSIE

LOCATION: TOTAL AREA: AMOUNT PER SQ.M.: ESTIMATE AMOUNT: AMOUNT PER SQ

MANAMBONG PARTE 2171.68 Php. 1050 Php. 2,280,264 ###

MANAMBONG SUR 887,59 m2 Php. 1050 Php. 931,969.5 ###

PARAGOS 651,72 m2 Php. 1050 Php. 684,306 ###

PANTOL 1070.60 m2 Php. 1050 Php. 1,124,130 ###

PUGO 819,40 m2 Php. 1050 Php. 860,370 ###

WAWA 1040 m2 Php. 1050 Php. 1,092,000 ###

SAN. GABRIEL 1st 880,29 m2 Php. 1050 Php. 924,304.5 ###

SAN. GABRIEL 2nd and ITON 1654.07 m2 Php. 1050 Php. 1,736,773.5 ###
TOTAL AREA: 9,149.35 sq.meter TOTAL COST: PHP. 9'634'117.5

Prepared by: Estimated by:

Rizi J. Castro Erwin B. Sarmento

Engineering Staff Civil Engineer

Noted by: Approved by:

Hon. Cezar T. Quiambao Eddie A. Melicorio

Municipal Mayor Municipal Engineer
4. ELECTRICAL WORKS:
lot 1 ₱ 50,000.00 ₱ 50,000.00

4.1 20mmØ PVC Pipe 1/2" pcs. 30 ₱ 58.00 ₱ 1,740.00

4.2 25mmØ PVCPipe 3/4" pcs. 20 ₱ 75.00 ₱ 1,500.00
4.3 4"x4" Octagonal box, ga. 16 DT pcs. 20 ₱ 38.00 ₱ 760.00
4.4 4" Square box, ga. 16, DT w/ raised cover pcs. 5 ₱ 135.00 ₱ 675.00
4.5 3.5 mm² THHN (#12/7) box 4 ₱ 2,871.00 ₱ 11,484.00
4.6 T8 LED Tube light with reflector sets 15 ₱ 2,100.00 ₱ 31,500.00
4.7 Electrical Tape pcs. 10 ₱ 35.00 ₱ 350.00

Sub-total Php. 48.009.00

ESTIMATED MATERIAL COST Php. 1.426.582.00