You are on page 1of 4

PROJECT:

LOCATION:
SUBJECT:

PROPOSED CONSTRUCTION OF 3-BEDROOM RESIDENTIAL


SAN JUAN, PUERTO PRINCESA CITY, PALAWAN
DETAILED ESTIMATE AND BILL OF MATERIALS

A. DIRECT COST
Item
I.

II.

Descreption
MOBILIZATION
temporary structure, I.e
warehouse, field office, Qfr
bunkhouse

Unit Cost

LS

EARTHWORKS
clearing, grading
excavation (soil only)
backfilling w/ compacting
Filling materials

sq.m
cu.m
cu.m
cu.m

SOIL POISONING
Chlordane (1 lit mixtue / 4sq.m)

lit

LABOR & EQUIPMENT COST


Common Laborer for site preparation
Common laborer for excavation
Common laborer for backfilling
Vibratory roller
operator

Material
Qty

Unit

Total

2% of total

days

SUBTOTAL

direct cost

18,306.29

182.8605
23.597875
13.34675
16.6834375

250

4170.859375

25

500

12500

2
5
2
1
1

280
280
280
1000
350

560
5600
1680
1000
350

no. of person
1
4
3
1
1

TOTAL MATERIAL COST


LABOR COST
EQUIPMENT

16670.85938
8190
1000
Subtotal (EARTHWORKS)

III.

CONCRETE WORKS
MATERIAL COST
3.1 Footing
a.column V =
cu.m
crushed gravel, 3/4
crushed sand
gravel beddings
porland cement
b.wall footing, V = cu.m
crushed gravel, 3/4
crushed sand
gravel beddings
portland cement

2.176 Class A
cu.m
cu.m
cu.m
bags

2.176
1.088
1.088
19.584

500
500
400
165

1088
544
435.2
3231.36

3.688125
1.8440625
2.45875
33.193125

500
500
400
165

1844.0625
922.03125
983.5
5476.865625

5.202
2.601
46.818

500
500
165

2601
1300.5
7724.97

7.761
3.8805
69.849

500
500
165

3880.5
1940.25
11525.085

18
9
10
162

500
500
450
165

9000
4500
4500
26730

3.688125
cu.m
cu.m
cu.m
bags

3.2 Column, V = cu.m


crushed gravel, 3/4
crushed sand
portland cement

cu.m
cu.m
bags

3.3 Beam, V = cu.m


crushed gravel 3/4
crushed sand
portland cement

cu.m
cu.m
bags

3.4 Floor slab on-fill, V = cu.m


crushed gravel, 3/4
crushed sand
gravel beddings
portland cement

cu.m
cu.m
cu.m
bags

5.202

7.761

18

TOTAL MATERIAL COST


LABOR COST
EQUIPMENT

88,227.32
26,468.20
4,411.37

30%of matl. Cost


5% of matl. Cost

SUB-TOTAL ( CONCRETE WORKS)


IV.

25,860.86

REBARS
4.1 Column footing
12 mm dia. deformed bars (10.5m length)
Ga 16 GI Tie wire

pcs
kg

14
2.5

125
32

1,752.62
80.00

119,106.89

4.2 Wall footing


10 mm deformed bars (13.5m length)
10 mm deformed bars (12m length)
Ga 16 GI Tie wire

pcs
pcs
kg

4
12
1.5

140
72
32

560.00
864.00
48.00

4.3 Column
20 mm deformed main bars (7.5m length)
10 mm deformed bars (12m length)
Ga 16 GI Tie wire

pcs
pcs
kg

68
18
9

160
150
32

10,880.00
2,700.00
288.00

4.4 Beam
16mm deformed main bars (9m length)
12 mm deformed bars (7.5m length)
Ga 16 GI Tie wire

pcs
pcs
kg

48
41
8.5

165
135
32

7,920.00
5,535.00
272.00

4.5 Floor slab on fill


10mm derormed bars (6m length)
Ga 16 GI Tie wire

pcs
kg

258
23

72
32

18,576.00
736.00

4.6 CHB rebars


10mm deformed main bars (12m length)
Ga 16 GI Tie wire

pcs
kg

77
6

150
32

11,550.00
192.00

TOTAL MATERIAL COST


LABOR COST
EQUIPMENT

V.

MASONRY WORKS
4.1 CHB (exterior wall ) A = sq.m
6" CHB
screened sand
portland cement

pcs
cu.m
bags

4.2 partition wall A = sq.m


4"CHB
screened sand
portland cement

pcs
cu.m
bags

4.3 plastering A = sq.m


fine sand
portland cement
4.4 topping (thickness = 50 mm, A = sq.m
cement
screened sand

2230.625
15.06118
181.6621

9
500
165

20075.625
7530.59
29974.2465

832.625
2.897535
34.77042

8
500
165

6661
1448.7675
5737.1193

500
165

5146.025
20378.259

165
500

9900
2500

66.61

cu.m
bags
bags
cu.m

514.6025 (thickness = 20mm)


10.29205
123.5046
100
5
60
5

109,351.63
32,805.49
5,467.58
SUB-TOTAL(MASONRY WORKS)

30%of matl. Cost


5% of matl. Cost

FINISHING WORKS
5.1 Wall finish,(plain cement finish)
portland cement

bags

5.2 Floor finish (plain cement finish) ,


portland cement

bags

6.3 ceilling finish,


5mm marine plywood

pcs

6.4 Painting works


a. Ceiling A=__________sq.m(two coating)
Flat wall enamel paint
paint thinner
paint roller, 9"
paint brush, 3"
Quick drying enamel, c-brown)

gal
lit
pcs
pcs
gal

b. Masonry wall A=________sq.m (two coating)


concrete neutralizer
flat latex paint (first coat)
patching compound
Semi-gloss latex paint
acri-tinting color
paint roller, 9"
paint brush, 4"

83,637.39

178.45

TOTAL MATERIAL COST


LABOR COST
EQUIPMENT

VI.

61,953.62
18,586.09
3,097.68
SUB-TOTAL (Rebars)

30%of matl. Cost


5% of matl. Cost

514.6025
51.46025

165

8490.94125

10

165

1650

51

290

14662.99913

3.2360
4
1.0
1
4

300
30
70
40
325

970.7916667
110.947619
70
58.2475
1352.174107

12
15
26
15
15
1
5

75
300
18
325
150
75
55

882.1757143
4410.878571
463.14225
4778.451786
2205.439286
77.190375
283.031375

100

145.61875

145.61875

514.6025
lit
gal
kgs
gal
lit
pcs
pcs

147,624.70

6.5 Tileworks A=__________sq.m


wall
floor
a. Comfort room
20cmx20cm glazed tiles
20cmX 20cm unglazed tiles
white cement
Cement paste
____internal & ext.corner bead
_____end capping
____internal bead
6.6 Finishing carpentry
Main door
F-door
Windows

21.9
6.3
28.2
pcs
pcs
kgs
bags
pcs
pcs
pcs

3449.25
1488.375
296.1
400.158
64
883.575
1237.95

1
6
8

7500
3000
3500

7500
18000
28000

CARPENTRY WORKS
7.1 Scaffolding, & staging
2"x3"x10' ord. Lumber
assorted nails

101,785.82
30,535.75
5,089.29
SUB-TOTAL (FINISHING WORKS)

30%of matl. Cost


5% of matl. Cost

bd-ft
kg

4087
90

20
30

7.2 forms (column, beam, floor slab, & concrete wall)


3/8" ord. Plywood
pcs
2"x2"x12' coco-lumber
bd-ft
assorted nails
kg

55
1508
30

250
10
30

7.3 ceiling joist


2"x2"x10'treated lumber
assorted nails

bd-ft
kg

929
19

25
30

7.5 Roof frames


4"x6"x10' treated lumber
assorted nails

bd.ft
kg

2232
45

25
30

TOTAL MATERIAL COST


LABOR COST
EQUIPMENT

VIII.

ROOFING WORKS
Ga 26 Corr.
Ga 26 Plain
Area of roof
GI washer
lead washer
cw nails
rivets
roofing paint (primer )
roof paint ( roofmaster)
paint brush, 3" ( area/100)
paint thinner( gal 0 .5)

sht
sht

69
20.830

400
290

29
24
45
10
5
5
2
5

150
200
50
250
350
400
40
30

159.3961
kgs
kgs
kgs
kgs
gal
gal
pcs
lit

PLUMBING & SANITARY WORKS


9.1 Clean water line

LS

10,000

9.2 Sewer line

LS

10,000

9.3 Sanitary fixtures


Water closet
Lavatory ceramics
4"x4" Floor drain strainer
stainless sink

set
set
set
set

TOTAL MATERIAL COST


LABOR COST

2
2
2
2

30%of matl. Cost

3500
1500
65
1200

263,416.08

27,600.00
6,040.64
4,350.00
4,800.00
2,250.00
2,500.00
1,593.96
2,000.00
80.00
150.00

51,364.60
15,409.38
2,568.23
SUB-TOTAL (Roofing works)

30%of matl. Cost


5% of matl. Cost

137,410.86

81,748.02
2,700.00
13,750.00
15,080.00
900.00
23,225.00
570.00
55,800.00
1,350.00

195,123.02
58,536.91
9,756.15
SUB-TOTAL ( CARPENTRY WORKS )

30%of matl. Cost


5% of matl. Cost

TOTAL MATERIAL COST


LABOR COST
EQUIPMENT

IX.

6
9
21
165
4
9
9

set
set
set
TOTAL MATERIAL COST
LABOR COST
EQUIPMENT

VII

575
165
14
2
16
98
138

7000
3000
130
2400
32,530
9759

69,342.21

EQUIPMENT

5% of matl. Cost

1626.5
43,916

SUB-TOTAL ( Sanitary Works )


XI.

ELECTRICAL WORKS

LS

XII.

Demobilization

LS

25000
2% of total

direct cost

GRAND TOTAL DIRECT COST

43,915.50
25,000
18,306.29
951,927

SUMMARY
A. DIRECT COST
Item
I.
II.
IIII.
IV.
V.
VI.
VII
VIII
IX
X
XIII

Description
MOBILIZATION
EARTHWORKS
CONCRETE WORKS
REBARS
MASONRY WORKS
CARPENTRY WORKS
FINISHING WORKS
ROOFING WORKS
SANITARY WORKS
ELECTRICAL WORKS
DEMOBILIZATION

Material cost
16670.85938
88,227.32
61,953.62
109,351.63
195,123.02
101,785.82
51,364.60
32,530

Labor Cost
Lump sum
8190
26,468.20
18,586.09
32,805.49
58,536.91
30,535.75
15,409.38
9759
Lump sum
Lump sum

Equipment Cost
1000
4,411.37
3,097.68
5,467.58
9,756.15
5,089.29
2,568.23
1626.5

GRAND TOTAL

B.

INDIRECT COST
1 OCM (OVERHEAD, CONTINGENCIES, MISC. FEES)
2 CONTRACTOR'S PROFIT
3 VAT
TOTAL INDIRECT COST
GRAND TOTAL DIRECT COST

13% OF TDC
13% OF TDC
10% OF TDC

Total
18,306.29
25,860.86
119,106.89
83,637.39
147,624.70
263,416.08
137,410.86
69,342.21
43,915.50
25,000
18,306.29
PHP 951,927.06

PHP 123,750.52
PHP 123,750.52
PHP 95,192.71
PHP 342,693.74
1,859,687

TOTAL PROJ. COST


IN WORDS ( ONE MILLION, THREE HUNDRED ELEVEN THOUSAND, SEVEN HUNDRED EIGHTY SIX PESOS )

PHP 1,294,620.80

PREPARED BY:
________________________________
Engineer
PRC Reg. no.:________________________
PTR No.:
________________________
Date Issued: ________________________
Place Issued: ________________________

CLASS
AA
A
B
C

CODE
1
2
3
4

CEMENT(50 KGS)
9.5
7
6
5

CEMENT(40KGS)
12
9
7.5
6

SAND
0.5
0.5
0.5
0.5

GRAVEL
1
1
1
1