Barangay
Barangay
Province of Iloilo
Municipality of San Joaquin
Barangay Langka
Source of Fund:
Materials:
280 Bags Portland Cement @ 320.00 / Bags 89,600.00
12 cu.m Washed Sand @ 1,500.00 / cu.m 18,000.00
21 cu.m Screened Gravel @ 1,500.00 / cu.m 31,500.00
48 length 16mm dia RSB Grade 40 @ 512.00 / length 24,576.00
120 length #NAME? @ 288.00 / length 34,560.00
250 length #NAME? @ 204.00 / length 51,000.00
2000 pcs CHB @ 20.00 / pcs 40,000.00
72 kls #NAME? @ 100.00 / kls 7,200.00
1 clip Nylon String @ 91.00 / clip 91.00
296,527.00
Labor:
1 Foreman at 500.00 per day for 20 days 10,000.00
2 Skilled Worker at420.00 per day for 20 days 16,800.00
9 Laborer at350.00 per day for 20 days 63,000.00
89,800.00
Sub-Total 386,327.00
Item 002 FORMS AND SCAFFOLDING
Materials:
80 pcs 2x3x12 Lumber @ 270.00 / pcs 21,600.00
60 pcs 2x2x12 Lumber @ 180.00 / pcs 10,800.00
8 sheet 1/2 Ord Plywood @ 465.00 / sheet 3,720.00
40 length Bamboo @ 100.00 / length 4,000.00
50 kilos Tie Wire @ 90.00 / kilos 4,500.00
80 kilos Assorted Nails @ 90.00 / kilos 7,200.00
51,820.00
Labor:
1 Foreman at 500.00 per day for 2 days 1,000.00
2 Skilled Worker at420.00 per day for 4 days 3,360.00
9 Laborer at350.00 per day for 4 days 12,600.00
16,960.00
Sub-Total 68,780.00
Materials:
45.00 #NAME? #NAME? @ 410.00 / #NAME? 18,450.00
4.00 #NAME? 0.40mm x 8' GI Gutter @ 520.00 / #NAME? 2,080.00
6.00 #NAME? 0.40mm x 8' GI Endwall Flashing @ 520.00 / #NAME? 3,120.00
8.00 #NAME? 0.40mm x 8' Fascia @ 520.00 / #NAME? 4,160.00
1,512 #NAME? #NAME? @ 2.50 / #NAME? 3,779.00
2.00 box #NAME? @ 760.00 / box 1,520.00
3.00 #NAME? #NAME? @ 507.00 / #NAME? 1,521.00
20 #NAME? #NAME? @ 120.00 / #NAME? 2,400.00
15.00 length 2" X4" x 6m C-Purlins @ 1,251.00 / length 18,765.00
20.00 length 2" X3" x 6m C-Purlins @ 723.00 / length 14,460.00
70,255.00
Labor:
1 Foreman at 500.00 per day for 10 days 5,000.00
2 Skilled Worker at450.00 per day for 10 days 9,000.00
6 Laborer at350.00 per day for 10 days 21,000.00
35,000.00
Sub-Total 105,255.00
I MATERIALS P 418,602.00
II LABOR COST 141,760.00
III MISC. & CONTINGENCIES
WITHOLDING TAX ( Included in the cost of materials )
Engineering Supervision
TOTAL ESTIMATED PROJECT COST P 560,362.00
Noted:
NINFA S. GARIN
Municipal Mayor
INDIVIDUAL PROJECT PROGRAM
TOTAL 100.00%
ITEM NO. NAME OF ITEM QUANTITY UNIT UNIT COST AMOUNT
BREAKDOWN OF ESTIMATED
AMOUNT % SUMMARY
EXPENDITURES
NINFA S. GARIN
Municipal Mayor
Republic of the Philippines
Province of Iloilo
Municipality of San Joaquin
Barangay Langka `
Materials:
SUMMARY
I MATERIALS P 349,539.00
II LABOR COST 104,880.00
III MISC. & CONTINGENCIES
WITHOLDING TAX ( Included in the cost of materials )
Engineering Supervision
TOTAL ESTIMATED COST P
454,419.00
Prepared by: Approved:
ELVIN SECRETO
INDIVIDUAL PROJECT PROGRAM
NAME OF PROJECT: FENCING OF BARANGAY PLAZA (Phase 2)
LOCATION OF PROJECT: Langka, San Joaquin, Iloilo
SCHEME OF WORK:
PROJECT NO.: _______________________ Masonry and Concrete Works
APPROPRIATION ACT: ________________
SECTOR: ____________________________
APPROPRIATION
AMOUNT OF ALLOTMENT: ____________ Desirable starting date:
DATE PREPARED: June 02, 2022 No.of working days to complete:
After above date:
Type of work to be done
% of Total EQUIPMENTS TO BE USED NO.
for allotment
1 Masonry and 100.00
Concrete works
TOTAL 100.00
ITEM
NAME OF ITEM QUANTITY UNIT UNIT COST AMOUNT
NO.
1 Masonry and Concret 1.00 L.S. 454,419.00 454,419.00
BREAKDOWN OF
ESTIMATED AMOUNT % SUMMARY
EXPENDITURES
Labor 104,880.00 23.08% SUB TOTAL 454,419.00
Materials 349,539.00 76.92% Witholding Tax -
- 0.00% Contingencies -
Witholding tax - 0.00% Equipt. Utilization
Mobilization, Contingencies - 0.00% Engineering -
Engineering Sup'n.
Total Estimated Cost 454,419.00
TOTAL 454,419.00 100.00%
ELVIN SECRETO
MDRRMO
JOSELLE SANTIAGUDO
Treasurer
NOTED:
MDRRMO
JOSELLE SANTIAGUDO
Treasurer Noted:
NINFA S. GARIN
Municipal Mayor
NINFA S. GARIN
Municipal Mayor