Project Title

Location
Estimated Cost
Implementation
Subject

:
:
:
:
:

Proposed R&D Building

DA,RFO-5,Pili,Cam.Sur

Bill of Materlials/Cost Estimates

Items

Description

Earthwork
Excavation
earthfill

II

III

Masonry Works
CHB 5"
CHB 4"
Sand
Cement
Const. Pail

Conrete Works (Qty 108 cu.m.

Cement
Sand
Gravel
Const. Pail

REBARS
RSB 20 mm

Qty

Unit

100
65
labor

cu,m,
cu m

1730
2500
31
454
20

pcs
pcs
cu m
bags
pcs

976 bags
65 cu m
130 cu m
20 pcs

50 pcs

16mm
12mm
10mm
Tie Wire
Hacksaw blade

!V

TILE WORKS
Floor tiles 60x60
Toilet tile 30x60
Cement
adhesive
groute

FORMS AND SCAFFOLDINGS

VI

PLUMBING

VII

ELECTRICAL

VIII

TEMPORARY FACILITIES

490 pcs
1229 pcs
883 pcs
50 kls
20 pcs

480 pcs
380 pcs
60 bags
60 bags
10 kls

Unit Cost

Total Cost

165
350

16,500
22,700
6,000
45,200
9,944
6,617,28
Php 61761.28

ls
direct cost
indirect cost
Tax/Vat
Total Cost

12
10
500
230
100
Materials Cost :
Labor
Direct Cost
Indirect Cost
Tax/Vat
Item Cost

20,760.00
25,000.00
15,500.00
104,420.00
2,000.00
167,680.00
58,688.00
226,368.00
49,800.96
33,140.39
309,309.35

230
500
650
100

224,480.00
32,500
84,500.00
2,000.00
343,480.00
120,218.00
463,698.00
102,013.56
67,885.38
633,596.94

450

22,500.00

Material Cost
Labor
DirectCost
Indirect Cost
Tax/Vat
Item Cost

320
230
160
80
100
Material Cost
Labor
DirectCost
Indirect Cost
Vat/Tax
Item Cost

156,800.00
282,670.00
141,280.00
4,000.00
2,000.00
609,250.00
213,237.50
822,487.50
180,947.25
120,412.16
1,123,846.90

Material Cost
Labor
DirectCost
Indirect Cost
TAX/VAT
Item Cost

3.00
76,800.00
30,400.00
13,800.00
13,200.00
700.00
134,900.00
47,215.00
182,115.00
40,065.00
26,661.63
248,841.63

LS

100,000.00

LS

60,000.00

LS

50,000.00

LS

30,000.00

160
80
230
220
70

Total Cost