BILL OF QUANTITIES

Project Title: Completion Period:

Equipment/Tools Needed
Plate Compactor
One(1) Bagger Conc. Mixer
Concrete Vibrator
Construction of 2-Storey Residential Bldg.
Bar Cutter
Bar Bender
Welding Machine
Cutting Outfit
Man Power Needed:
Mason Labor Welder
Carpenter Painter Operator
Civil Engineer Foreman
Item I.D. Item Description % of Total Unit Quantity Total Cost Remarks
1.0 GENERAL REQUIREMENTS 2.41% lot 1.0 44,100.21
2.0 SITE WORKS 2.51% lot 1.0 45,874.70
3.0 STRUCTURAL WORKS 35.15% lot 1.0 642,587.72
4.0 ARCHITECTURAL WORKS 36.26% lot 1.0 662,881.17
5.0 ELECTRICAL WORKS 4.66% lot 1.0 85,178.25
6.0 SANITARY AND PLUMBING 3.75% lot 1.0 68,628.60

A. TOTAL DIRECT COST 1,549,250.64

B. INDIRECT COST
OCM & Contractors Profit 15.25% 278,865.12

Sub Total 278,865.12

TOTAL CONSTRUCTION COST (A+B) PHP 1,828,115.76

Estimated by: Approved by:

CHRISTIAN C. CARMEN MR. HANZEL LUIGI DONGON

Registered Civil Engineer Owner

ROMEO CZAR D. CASIA

Registered Electrcal Engineer

RICHARD FALLEGA
Registered Master Plumber
 DETAILED COST ESTIMATE

PROJECT: CONSTRUCTION OF 2-STOREY RESIDENTAL BLDG.

LOCATION: BALENO, AROROY, MASBATE
SUBJECT: COST ESTIMATE

MATERIAL
I.D. NO DESCRIPTION UNIT QTY LABOR GRAND TOTAL
UNIT COST TOTAL
A. DIRECT COST
1 GENERAL REQUIREMENTS
Mobilization/ Temporary Structures, Utilities and
lot 1 29,768.00 29,768.00 8,930.40 38,698.40
Services/ Demobilzation 1
Project Billboard 2
Safety and Health lot 1 5,401.81 5,401.81 5,401.81 3
Sub-total 44,100.21 4
5
2 SITE WORKS 6
Clearing and Layout lot 1 4,039.00 4,039.00 1,211.70 5,250.70 7
Excavation cu.m 44 8,800.00 8,800.00 8
Backfilling and Compaction 9
Selected Filling Materials cu.m 43.2 400.00 17,280.00 5,184.00 22,464.00 10
Gravel Bedding cu.m 6 1,200.00 7,200.00 2,160.00 9,360.00 11
Sub-total 45,874.70 12
13
3 STRUCTURAL WORKS columLB
STRUCTURAL CONCRETE cu.m 30.4 0.12 0.06
Cement bags 275 280.00 77,000.00 26,950.00 103,950.00 6 3.32
Sand cu.m 16 1,200.00 19,200.00 6,720.00 25,920.00 8.2 1
Crushed Gravel, 3/4" cu.m 31 1,200.00 37,200.00 13,020.00 50,220.00 6.01 0.1992 27.5002
Sub-total 180,090.00

REBAR WORKS
16mm∅ RSB kg 2493.24 55.00 137,128.20 47,994.87 185,123.07 columlb1 lb2
12mm∅ RSB kg 283.02 55.00 15,566.10 5,448.14 21,014.24
10mm∅ RSB kg 1473.12 55.00 81,021.60 28,357.56 109,379.16 16mm dia 72 3 5
Tie Wire ga.16 kg 100 80.00 8,000.00 2,800.00 10,800.00 12mm dia
Sub-total 326,316.47

FORMS AND SCAFFOLDING

FORMS
1/2" Marine Plywood pcs 25 750.00 18,750.00 6,562.50 25,312.50
Coco Lumber 2x3x12' b.f 3000 26.00 78,000.00 27,300.00 105,300.00
C.W. Nails assorted sizes kg 50 82.50 4,125.00 1,443.75 5,568.75

Sub-total 136,181.25

4 ARCHITECTURAL WORKS
ROOFING WORKS
Channel Bar (C8x11.5) kg 617.04 55.00 33,937.20 10,181.16 44,118.36
Tubular 50x50x4 kg 170.55 55.00 9,380.25 2,814.08 12,194.33
C-Purlins C160X60X20X2 pcs 11 1,250.00 13,750.00 4,125.00 17,875.00
Long Span Pre-Painted Rib Type (5pcs - 8.7m) lm 44 450.00 19,800.00 5,940.00 25,740.00
PPGI Wall Sde Flashing Ga.26 pcs 11 650.00 7,150.00 2,145.00 9,295.00
PPGI Gutter Ga.26 pcs 3 650.00 1,950.00 585.00 2,535.00
Welding Electrode kg 10 135.00 1,350.00 405.00 1,755.00
Sealant tube 10 225.00 2,250.00 675.00 2,925.00
Tek Screw 12x50 pcs 700 2.50 1,750.00 525.00 2,275.00
Rivets 1/8" x 3/4" pcs 1000 1.00 1,000.00 300.00 1,300.00
Sub-total 120,012.69

MASONRY WALL
CHB 4" pcs 2300 19.00 43,700.00 13,984.00 57,684.00 176 128
Brick pcs
Head Sized Stone cu.m 1 1,200.00 1,200.00 384.00 1,584.00 28 126 2303
Cement bags 154 280.00 43,120.00 13,798.40 56,918.40
Sand cu.m 13 1,200.00 15,600.00 4,992.00 20,592.00
12mm∅ RSB kg 587.4 55.00 32,307.00 10,338.24 42,645.24
10mm∅ RSB kg 409.2 55.00 22,506.00 7,201.92 29,707.92
Tie Wre Ga.16 roll 2500 2.50 6,250.00 2,000.00 8,250.00
Tek Screw 12x50 pcs 1000 2.00 2,000.00 640.00 2,640.00
Sub-total 220,021.56

TILE WORKS
Floor Tiles 20x20 pcs 285 26.00 7,410.00 2,371.20 9,781.20 96 70
Wall Tiles 20x20 pcs 876 26.00 22,776.00 7,288.32 30,064.32 240 256
Floor Tiles 60x60 pcs 176 200.00 35,200.00 11,264.00 46,464.00 90
Tile Grout bags 7 150.00 1,050.00 336.00 1,386.00
Tile Trim pcs 18 60.00 1,080.00 345.60 1,425.60
Cement bags 40 280.00 11,200.00 3,584.00 14,784.00
Sand cu.m 2 1,200.00 2,400.00 768.00 3,168.00
Sub-total 107,073.12

CEILING
Carrying Channel pcs 50 70.00 3,500.00 1,120.00 4,620.00 28
Metal Furring pcs 50 500.00 25,000.00 8,000.00 33,000.00 28
FiCem (Hardiflex) 1/4" pcs 26 500.00 13,000.00 4,160.00 17,160.00 3 14
Furring Clip pcs 1100 20.00 22,000.00 7,040.00 29,040.00
Wall Angle pcs 14 60.00 840.00 268.80 1,108.80
Cornice pcs 14 130.00 1,820.00 582.40 2,402.40
No Nail pack 5 65.00 325.00 104.00 429.00
Board Screw 1" pcs 3200 3.00 9,600.00 3,072.00 12,672.00
Blind Rivets 1/8x3/4" pcs 1500 1.00 1,500.00 480.00 1,980.00
Sub-total 102,412.20

RAILINGS
Tubular 20x20x3 pcs 3 500.00 1,500.00 480.00 1,980.00
Tubular 40x40x3 pcs 1 200.00 200.00 64.00 264.00
GI Pipe 2" Sched 40 pcs 2 2,500.00 5,000.00 1,600.00 6,600.00
Plain Roundbar 12mm dia pcs 2 300.00 600.00 192.00 792.00
Welding Electrode 6013 kg 5 400.00 2,000.00 640.00 2,640.00
Grinding Disc pcs 2 40.00 80.00 25.60 105.60
Cut-off Blade pcs 1 150.00 150.00 48.00 198.00
Sub-total 12,579.60

DOORS AND WINDOWS

PVC Door 60x210 set 3 1,700.00 5,100.00 1,632.00 6,732.00
Panel Door 80x210 set 1 2,500.00 2,500.00 800.00 3,300.00
Panel Door 90x210 set 4 2,500.00 10,000.00 3,200.00 13,200.00
Fixed Glass Window PVC Frame set 1 3,000.00 3,000.00 960.00 3,960.00
Awning Window PVC Frame set 1 2,000.00 2,000.00 640.00 2,640.00
Glass Jalousie Wndow PVC Frame set 3 3,000.00 9,000.00 2,880.00 11,880.00
Sliding Window PVC Frame set 3 3,000.00 9,000.00 2,880.00 11,880.00
Sub-total 53,592.00

PAINTING WORKS
 Latex Flat gal 25 400.00 10,000.00 3,200.00 13,200.00 12 4
Latex Gloss Whte gal 25 400.00 10,000.00 3,200.00 13,200.00
Quick Drying Enamel Flat gal 1 500.00 500.00 160.00 660.00
Quick Drying Enamel Gloss gal 1 600.00 600.00 192.00 792.00
Paint Thinner gal 1 300.00 300.00 96.00 396.00
Skim Coat bags 25 500.00 12,500.00 4,000.00 16,500.00
Patchng Compound kg 0.00 0.00 0.00
Roller pcs 10 150.00 1,500.00 480.00 1,980.00
Paint Brush pcs 3 100.00 300.00 96.00 396.00
Sandpaper shts 2 25.00 50.00 16.00 66.00
Sub-total 47,190.00

5 ELECTRICAL WORKS
PVC Pipe 3/4" Orange pcs 100 350.00 35,000.00 12,250.00 47,250.00
PVC Elbow Long Bend 3/4 pcs 30 50.00 1,500.00 525.00 2,025.00
PVC Adaptor 3/4" pcs 20 20.00 400.00 140.00 540.00
Junction Box pcs 15 35.00 525.00 183.75 708.75
Utility Box wth Cover pcs 36 25.00 900.00 315.00 1,215.00
30W LED Bulb pcs 16 350.00 5,600.00 1,960.00 7,560.00
TW Wire Ga.14 m 100 32.00 3,200.00 1,120.00 4,320.00
THHN Wire Ga.10 m 400 12.00 4,800.00 1,680.00 6,480.00
3 Gang Convenience Outlet pcs 11 150.00 1,650.00 577.50 2,227.50
GFCI Duplex Outlet pcs 2 1,200.00 2,400.00 840.00 3,240.00
3 Gang Switch pcs 1 160.00 160.00 56.00 216.00
2 Gang Switch pcs 2 120.00 240.00 84.00 324.00
Single Switch pcs 8 70.00 560.00 196.00 756.00
30x30 Exhaust Fan pcs 3 900.00 2,700.00 945.00 3,645.00
10 Branches Panel Board pcs 1 900.00 900.00 315.00 1,215.00
15A Circuit Breaker pcs 2 350.00 700.00 245.00 945.00
20A Circuit Breaker pcs 2 350.00 700.00 245.00 945.00
30A Circuit Breaker pcs 2 380.00 760.00 266.00 1,026.00
60A Main Circuit Breaker pcs 1 400.00 400.00 140.00 540.00
Sub-total 85,178.25

6 SANTARY AND PLUMBING

SANITARY
100mmø PVC Pipe Orange pcs 10 50.00 500.00 160.00 660.00
50mmø PVC Pipe Orange pcs 10 35.00 350.00 112.00 462.00
50mmø PVC Elbow 90° Orange pcs 8 30.00 240.00 76.80 316.80
50mmø PVC Elbow 45° Orange pcs 3 30.00 90.00 28.80 118.80
100mmø PVC Elbow 90° Orange pcs 2 50.00 100.00 32.00 132.00
100mmø PVC Elbow 45° Orange pcs 5 50.00 250.00 80.00 330.00
100mmø PVC Cleanout Orange pcs 5 50.00 250.00 80.00 330.00
100mmø x 50mmø PVC Wye Reducer pcs 3 150.00 450.00 144.00 594.00
100mmø x 50mmø PVC Tee Reducer pcs 8 150.00 1,200.00 384.00 1,584.00
50mmø PVC Tee Orange pcs 3 170.00 510.00 163.20 673.20
100mmø PVC Wye Orange pcs 2 50.00 100.00 32.00 132.00
50mmø PVC P-Trap Orange pcs 7 170.00 1,190.00 380.80 1,570.80
Solvent Cement ltr 1 190.00 190.00 60.80 250.80
Floor Drain pcs 3 60.00 180.00 57.60 237.60
Water Closet set 3 5,000.00 15,000.00 4,800.00 19,800.00
Lavatory set 3 2,000.00 6,000.00 1,920.00 7,920.00
Kitchen Sink set 1 870.00 870.00 278.40 1,148.40
Sub-total 36,260.40

SEPTIC VAULT
CHB 6" pcs 170 12.00 2,040.00 714.00 2,754.00
Cement bags 23 280.00 6,440.00 2,060.80 8,500.80
Sand cu.m 2 1,200.00 2,400.00 768.00 3,168.00
Gravel cu.m 1 1,200.00 1,200.00 384.00 1,584.00
10mmø Deformed Bars pcs 15 150.00 2,250.00 720.00 2,970.00
Tie Wre Ga.16 kg 5 95.00 475.00 152.00 627.00
100mmø PVC Pipe Orange pcs 1 50.00 50.00 16.00 66.00
100mmø PVC Tee Orange pcs 3 45.00 135.00 43.20 178.20
100mmø PVC Cleanout Orange pcs 3 50.00 150.00 48.00 198.00
Sub-total 20,046.00

WATERLINE
25mmø Gate Valve pcs 2 350.00 700.00 224.00 924.00
25mmø PVC Pipe Blue pcs 10 50.00 500.00 160.00 660.00
13mmø PVC Pipe Blue pcs 8 40.00 320.00 102.40 422.40
25mmøx13mmø PVC Tee Reducer Blue pcs 6 55.00 330.00 105.60 435.60
25mmø PVC Elbow Blue pcs 4 50.00 200.00 64.00 264.00
25mmø PVC Tee Blue pcs 3 50.00 150.00 48.00 198.00
25mmøx13mmø PVC Reducer Blue pcs 3 45.00 135.00 43.20 178.20
13mmø PVC Elbow Blue pcs 3 45.00 135.00 43.20 178.20
13mmø PVC Union Blue pcs 3 45.00 135.00 43.20 178.20
13mmø PVC Nipple Blue pcs 7 50.00 350.00 112.00 462.00
Teflon Tape 1/2" roll 10 12.00 120.00 38.40 158.40
Faucet pcs 7 120.00 840.00 268.80 1,108.80
Shower Valve pcs 3 200.00 600.00 192.00 792.00
Shower Head pcs 3 200.00 600.00 192.00 792.00
Sub-total 6,751.80

STORM DRAINAGE
200mmø PVC Pipe pcs 6 350.00 2,100.00 672.00 2,772.00
75mmø PVC Pipe pcs 2 180.00 360.00 115.20 475.20
75mmø PVC Elbow 90° pcs 3 100.00 300.00 96.00 396.00
Cement bags 2 280.00 560.00 179.20 739.20
Sand cu.m 0.25 1,200.00 300.00 96.00 396.00
Gravel cu.m 0.25 1,200.00 300.00 96.00 396.00
10mmø Deformed Bar pcs 2 150.00 300.00 96.00 396.00
Sub-total 5,570.40

TOTAL DIRECT COST PHP 1,549,250.64

Estimated by: Approved by:

CHRISTIAN C. CARMEN MR. HANZEL LUIGI DONGON

Registered Civil Engineer Owner

ROMEO CZAR D. CASIA

Registered Electrcal Engineer

Ground Floor Area: 33.89 sqm

RICHARD FALLEGA Second Floor Area: 44.3 sqm
Registered Master Plumber Total Floor Area: 79.19 sqm
Ground Floor Area: 33.89 sqm
Second Floor Area: 44.3 sqm

Total Floor Area: 78.19 sqm