Project Title : PROPOSED 2 STOREY 8-CLASSROOM SCHOOL BUILDING

Location : Iloilo city

Owner : Mr. XXX
Date: 2/19/2022

BILL OF MATERIALS

I General Requirements MATERIAL LABOR

MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
COST
Item Description Material Cost Amount Labor Cost Amount

SUB-TOTAL (General Requirements) 192,500.00 553,750.00 746,250.00

1.0 Building & Occupancy permits to complete Owner Supplied 1.0 lot - - -
2.0 Documents Facilitations 1.0 lot - 10,000.00 10,000.00 10,000.00
3.0 Surety bond
a. Contractors all risk insurance 1.0 lot 25,000.00 25,000.00 6,250.00 6,250.00 31,250.00
b. Performance/guarantee bond 1.0 lot - - - -
c. Payment Bond 1.0 lot - - - -
d. Construction Bond 1.0 lot - - -
4.0 Mobilization/demobilization 1.0 lot - 15,000.00 15,000.00 15,000.00
5.0 Temporary facilities(including office) 1.0 lot 50,000.00 50,000.00 12,500.00 12,500.00 62,500.00
6.0 Light & Water bill
Temporary Electric Consumption Owner Supplied months

Subdivision Water Connection Processing Owner Supplied lot

Water Maintenance/Consumption fee Owner Supplied months

7.0 DOLE Safety and Health Program

Safety Officer 6.0 months - 20,000.00 120,000.00 120,000.00
CSH program 1.0 lot - 30,000.00 30,000.00 30,000.00
Personal Protective Equipment 50.0 pax 950.00 47,500.00 - 47,500.00
8.0 Project Management and Supervision 6.0 months - 60,000.00 360,000.00 360,000.00
9.0 As built plans 1.0 lot 40,000.00 40,000.00 - 40,000.00
10.0 Materials sampling/testing fee 1.0 lot 30,000.00 30,000.00 - 30,000.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 II Site Works and Earth works MATERIAL LABOR
MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
COST
Item Description Unit cost Amount Unit cost Amount

SUB-TOTAL (Site Works and Earth works) 1,156,500.00 365,250.00 1,521,750.00

Clearing 500.0 sq.m. 500.00 250,000.00 80.00 40,000.00 290,000.00

Layout 500.0 sq.m. 200.00 100,000.00 12.00 6,000.00 106,000.00
Excavation 562.5 cu.m. 500.00 281,250.00 300.00 168,750.00 450,000.00
Soil Filling Materials 500.0 cu.m. 400.00 200,000.00 100.00 50,000.00 250,000.00
Unsuitable materials hauling 100.0 cu.m. 400.00 40,000.00 50.00 5,000.00 45,000.00
Ground Base Preparation 500.0 sq.m. 500.00 250,000.00 150.00 75,000.00 325,000.00
Dewatering 1.0 lot 100.00 100.00 10,000.00 10,000.00 10,100.00
Gravel 50.0 cu.m. 700.00 35,000.00 210.00 10,500.00 45,500.00
Others (Contractor to Itemize if any) 1.0 lot 150.00 150.00 - 150.00

III Substructure Foundation MATERIAL LABOR

MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
COST
Item Description Unit cost Amount Unit cost Amount

SUB-TOTAL (Substructure Foundation) 616,416.41 341,145.74 957,562.15

1.0 Isolated Footings

Concrete mix, 3000 psi 33.00 cu.m. 4,600.00 151,800.00 2,000.00 66,000.00 217,800.00
Rebar, 16mm dia, GR-40 11.00 m 75.00 825.00 26.25 288.75 1,113.75
G.I. Tie wire, Ga-16 3.00 kgs 70.00 210.00 21.00 63.00 273.00
Gravel 12.00 cu.m. 1,350.00 16,200.00 472.50 5,670.00 21,870.00
Excavation 160.00 cu.m. 500.00 80,000.00 80,000.00
2.0 Reinforced Concrete Tie Beam
Concrete mix, 3000 psi 32.00 cu.m. 4,600.00 147,200.00 2,000.00 64,000.00 211,200.00
Rebar, 16mm dia, GR-40 main bars 1,421.00 m 75.00 106,575.00 26.25 37,301.25 143,876.25
Rebar, 10mm dia, GR-40 stirrups 2,303.00 m 29.30 67,470.70 10.25 23,614.75 91,085.45
G.I. Tie wire, Ga-16 12.00 kgs 70.00 840.00 21.00 252.00 1,092.00
Formwork Area 2 sides formwork 222.00 sq.m. 400.00 88,800.00 120.00 26,640.00 115,440.00
Gravel 100mm Gravel Base 7.00 cu.m. 1,350.00 9,450.00 472.50 3,307.50 12,757.50
Excavation 37.00 cu.m. 500.00 18,500.00 18,500.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
3.0 Wall Footings
Concrete mix, 3000 psi 4.00 cu.m. 4,600.00 18,400.00 2,000.00 8,000.00 26,400.00
Rebar, 10mm dia, GR-40 long bars 109.00 m 29.30 3,193.36 10.25 1,117.68 4,311.04
Rebar, 10mm dia, GR-33 cross bars 82.00 m 29.30 2,402.34 10.25 840.82 3,243.16
G.I. Tie wire, Ga-16 5.00 kgs 70.00 350.00 21.00 105.00 455.00
Gravel 100mm Thick Gravel Base 2.00 1,350.00 2,700.00 472.50 945.00 3,645.00
Excavation 9.00 cu.m. - 500.00 4,500.00 4,500.00

IV Ground Floor Slabs MATERIAL LABOR

MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
COST
Item Description Unit cost Amount Unit cost Amount

SUB-TOTAL (Ground Floor Slabs) 344,897.11 135,453.49 480,350.60

1.0 Slab On Fill

Concrete mix, 3000 psi 46.00 cu.m. 4,600.00 211,600.00 2,000.00 92,000.00 303,600.00
Rebar, 10mm dia, GR-33 2,365.00 m 29.30 69,287.11 10.25 24,250.49 93,537.60
G.I. Tie wire, Ga-16 23.00 kgs 70.00 1,610.00 21.00 483.00 2,093.00
Gravel Base Course 48.00 cu.m. 1,300.00 62,400.00 390.00 18,720.00 81,120.00

V Columns MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Columns) 708,908.67 276,661.54 985,570.21

1.0 Reinforced Concrete Columns

Concrete mix, 3000 psi 34.90 cu.m. 4,600.00 160,540.00 2,000.00 69,800.00 230,340.00

Rebar, 16mm dia, GR-40 282.00 m 75.00 21,150.00 26.25 7,402.50 28,552.50

Rebar, 20mm dia, GR-40 805.00 m 75.00 60,375.00 26.25 21,131.25 81,506.25
Rebar, 10mm dia, GR-33 6,793.00 m 29.30 199,013.67 10.25 69,654.79 268,668.46
G.I. Tie wire, Ga-16 337.00 kgs 70.00 23,590.00 21.00 7,077.00 30,667.00
Formwork Area 380.00 sq.m. 400.00 152,000.00 120.00 45,600.00 197,600.00

Finishing: 380.00 sq.m. - - -

Screened Sand 10.00 cu.m. 1,000.00 10,000.00 350.00 3,500.00 13,500.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 Portland Cement 1:2 cement-sand ratio 176.00 bags 260.00 45,760.00 91.00 16,016.00 61,776.00
Painting Works 380.00 sq.m. 96.00 36,480.00 96.00 36,480.00 72,960.00

VI 2nd Floor Beams and Slabs MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (2nd Floor Beams and Slabs) 976,243.70 380,615.00 1,356,858.70

1.0 Reinforced Concrete Beam

Concrete mix, 3000 psi 29.00 cu.m. 4,600.00 133,400.00 2,000.00 58,000.00 191,400.00

Rebar, 20mm dia, GR-40 main bars 1,567.00 m 75.00 117,525.00 26.25 41,133.75 158,658.75

Rebar, 16mm dia, GR-40 main bars 285.00 m 75.00 21,375.00 26.25 7,481.25 28,856.25
Rebar, 12mm dia, GR-40 side bars 70.00 m 42.19 2,953.13 14.77 1,033.59 3,986.72
Rebar, 10mm dia, GR-40 stirrups 769.00 m 29.30 22,529.30 10.25 7,885.25 30,414.55
G.I. Tie wire, Ga-16 33.00 kgs 70.00 2,310.00 21.00 693.00 3,003.00
Formwork Area 318.00 sq.m. 400.00 127,200.00 120.00 38,160.00 165,360.00
Finishing: 318.00 sq.m. - - -
Screened Sand 8.80 cu.m. 1,000.00 8,800.00 350.00 3,080.00 11,880.00
Portland Cement 1:2 cement-sand ratio 154.00 bags 260.00 40,040.00 91.00 14,014.00 54,054.00
Painting Works 318.00 sq.m. 96.00 30,528.00 96.00 30,528.00 61,056.00
2.0 Steeldeck Slab
Concrete mix, 3000 psi 39.90 cu.m. 4,600.00 183,540.00 2,000.00 79,800.00 263,340.00
Rebar, 10mm dia, GR-40 8,870.00 m 29.30 259,863.28 10.25 90,952.15 350,815.43
G.I. Tie wire, Ga-16 374.00 kgs 70.00 26,180.00 21.00 7,854.00 34,034.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 VII Roof Beams MATERIAL LABOR MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Roof Beams) 283,477.92 123,155.98 406,633.91

1.0 Reinforced Concrete Beam

Concrete mix, 3000 psi 21.70 cu.m. 4,600.00 99,820.00 2,000.00 43,400.00 143,220.00
Rebar, 16mm dia, GR-40 main bars 1,278.80 m 75.00 95,910.00 26.25 33,568.50 129,478.50
Rebar, 12mm dia, GR-40 side bars - m 42.19 - 14.77 - -
Rebar, 10mm dia, GR-40 stirrups 526.90 m 29.30 15,436.52 10.25 5,402.78 20,839.31
G.I. Tie wire, Ga-16 18.30 kgs 70.00 1,281.00 21.00 384.30 1,665.30
Formwork Area 18.30 sq.m. 400.00 7,320.00 120.00 2,196.00 9,516.00

Finishing: 254.90 sq.m. - - -

Screened Sand 7.00 cu.m. 1,000.00 7,000.00 350.00 2,450.00 9,450.00

Portland Cement 1:2 cement-sand ratio 124.00 bags 260.00 32,240.00 91.00 11,284.00 43,524.00
Painting Works 254.90 sq.m. 96.00 24,470.40 96.00 24,470.40 48,940.80

VIII Roof Framing and Roofing MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Roof Framing and Roofing) 641,900.00 217,998.00 859,898.00

Roof Framing and Roofing

Miscellaneous 1.0

Sag Rods
Tie Rods
ROOF, RIB; 0.5mm Thickness - sq.m. 486.00 - 145.80 - -
Bended Items - m 363.64 - 109.09 - -
C-Purlins, LC-120x40x20x2 130.00 pcs 700.00 91,000.00 405.60 52,728.00 143,728.00
Truss L-2x2x1/4 80.00 pcs 5,300.00 424,000.00 1,590.00 127,200.00 551,200.00
Truss L-2x2x3/16 46.00 pcs 5,300.00 - 1,590.00 - -
Fascia frame 126.90 m 1,000.00 126,900.00 300.00 38,070.00 164,970.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 IX Stairs MATERIAL LABOR MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
COST
Item Description Unit cost Amount Unit cost Amount

SUB-TOTAL (Stairs) 121,332.09 51,588.03 172,920.12

1.0 RC Staircase
Concrete mix, 3000 psi 13.20 cu.m. 4,600.00 60,720.00 2,000.00 26,400.00 87,120.00
Rebar, 16mm dia, GR-40 main bars 99.70 m 75.00 7,477.50 26.25 2,617.13 10,094.63
Rebar, 10mm dia, GR-40 temperature bars 49.50 m 29.30 1,450.20 10.25 507.57 1,957.76
Rebar, 10mm dia, GR-40 nosing bars 99.00 m 29.30 2,900.39 10.25 1,015.14 3,915.53
G.I. Tie wire, Ga-16 5.20 kgs 70.00 364.00 21.00 109.20 473.20
Formwork Area 11.00 sq.m. 400.00 4,400.00 120.00 1,320.00 5,720.00

Floor Finishing

Screened Sand 6.60 cu.m. 1,000.00 6,600.00 350.00 2,310.00 8,910.00

Portland Cement 1:4 Cement-Sand Ratio 119.00 bags 260.00 30,940.00 91.00 10,829.00 41,769.00
Painting Works 67.50 sq.m. 96.00 6,480.00 96.00 6,480.00 12,960.00

X CHB Walls MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (CHB Walls) 816,992.32 386,914.34 1,203,906.66

1.0 CHB Wall - Ground - - -

CHB, 100mm thick 5,566.00 pcs 18.00 100,188.00 6.30 35,065.80 135,253.80
Gravel 16.70 cu.m. 1,350.00 22,545.00 472.50 7,890.75 30,435.75
Sand 13.90 cu.m. 1,000.00 13,900.00 350.00 4,865.00 18,765.00
Cement 196.40 bags 260.00 51,064.00 91.00 17,872.40 68,936.40
Rebar, 10mm dia, GR-40 1,551.70 m 29.30 45,459.96 10.25 15,910.99 61,370.95
G.I. Tie wire, Ga-16 11.20 kgs 70.00 784.00 21.00 235.20 1,019.20

Finishing Area 809.60 sq.m. - - -

Finishing 809.60

Screened Sand 22.30 cu.m. 1,000.00 22,300.00 350.00 7,805.00 30,105.00

Portland Cement 393.00 bags 260.00 102,180.00 91.00 35,763.00 137,943.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 Painting Works 809.60 sq.m. 96.00 77,721.60 96.00 77,721.60 155,443.20
2.0 CHB Wall - 2nd
CHB, 100mm thick 4,508.90 pcs 18.00 81,160.20 6.30 28,406.07 109,566.27
Gravel 13.50 cu.m. 1,350.00 18,225.00 472.50 6,378.75 24,603.75
Sand 11.30 cu.m. 1,000.00 11,300.00 350.00 3,955.00 15,255.00
Cement 159.10 bags 260.00 41,366.00 91.00 14,478.10 55,844.10
Rebar, 10mm dia, GR-40 1,551.70 m 29.30 45,459.96 10.25 15,910.99 61,370.95
G.I. Tie wire, Ga-16 9.10 kgs 70.00 637.00 21.00 191.10 828.10
Finishing Area 655.80 sq.m. - - -
Finishing 809.60

Screened Sand 22.30 cu.m. 1,000.00 22,300.00 350.00 7,805.00 30,105.00

Portland Cement 318.00 bags 260.00 82,680.00 91.00 28,938.00 111,618.00
Painting Works 809.60 sq.m. 96.00 77,721.60 96.00 77,721.60 155,443.20

XI Ceiling MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Ceiling) 1,801,838.00 734,807.40 2,536,645.40

1.0 Ground floor ceiling 855.0 sq.m. 300.00 256,500.00 250.00 213,750.00 470,250.00
HARDFLEX; 4ft x 8ft, 3.5mm thikness 1,232.00 pcs 455.00 560,560.00 136.50 168,168.00 728,728.00
S4S Lumber 2x2; 400x400 spacing 2,727.00 bd.ft. 62.00 169,074.00 18.60 50,722.20 219,796.20
Assorted Nails 28.50 kgs 70.00 1,995.00 21.00 598.50 2,593.50
Painting Works 427.50 sq.m. 96.00 41,040.00 96.00 41,040.00 82,080.00
2.0 2nd floor ceiling
HARDFLEX; 4ft x 8ft, 3.5mm thikness 1,232.00 pcs 455.00 560,560.00 136.50 168,168.00 728,728.00

Rough Lumber 2x2; 400x400 spacing 2,727.00 bd.ft. 62.00 169,074.00 18.60 50,722.20 219,796.20

Assorted Nails 28.50 kgs 70.00 1,995.00 21.00 598.50 2,593.50

Painting Works 427.50 sq.m. 96.00 41,040.00 96.00 41,040.00 82,080.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 XII Water proofing, soil poisoning MATERIAL LABOR MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Water proofing, soil poisoning) 131,000.00 108,500.00 239,500.00

1.0 Water Proofing - wall

Cementitious Bostik 430.00 Sq.m 200.00 86,000.00 200.00 86,000.00 172,000.00
2.0 Soil Poisoning
Soil poisoning 500.00 Sq.m 90.00 45,000.00 45.00 22,500.00 67,500.00

XIII Doors, Windows, Glass Works MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST

SUB-TOTAL (Doors, Windows, Glass Works) 481,179.98 62,450.87 543,630.85

1.0 Doors

D01: Tanguile Panel Door 2.4x1 16.0 unit 11,208.00 179,328.00 1,681.20 26,899.20 206,227.20
D02: Hollow Core Flush Type Door 2.054x0.9 2.0 unit 1,663.74 3,327.48 249.56 499.12 3,826.60
D03: Louver Type Double Swing Door 2.1x0.7 2.0 unit 1,029.00 2,058.00 154.35 308.70 2,366.70
D04: Hollow Core Flush Type Door Varitaion 2 1.2x0.6 3.0 unit 648.00 1,944.00 97.20 291.60 2,235.60
2.0 Windows - - - -
W01: Jalousie Windows w/ Clear Glass Blades
on Standard Aluminum Casing & fixed Clear 1.2x2.5 18.0 unit 12,000.00 216,000.00 1,200.00 21,600.00 237,600.00
Glass Transom on Top (4 Columns)
W02: Jalousie Windows w/ Clear Glass Blades
on Standard Aluminum Casing & Fixed Clear 1.2x1.4 16.0 unit 3,360.00 53,760.00 336.00 5,376.00 59,136.00
Glass Transom on Top( Columns)

W03: Jalousie Windows w/ Clear Glass Blades 0.635x2.5 2.0 unit 2,381.25 4,762.50 238.13 476.25 5,238.75
on Standard Aluminum Casing

4.0 Consumables 1 lot 20,000.00 20,000.00 7,000.00 7,000.00 27,000.00

XIV Wall Finishes, Claddings MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Wall Finishes, Claddings) 210,000.00 73,500.00 283,500.00

1.0 CHB Wall Plaster - - -

CHB Wall Plaster 100.0 sq.m. 1,800.00 180,000.00 630.00 63,000.00 243,000.00
Other special finishes 1.0 lot 30,000.00 30,000.00 10,500.00 10,500.00 40,500.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 XV Black Boards & White Boards MATERIAL LABOR MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Black Boards & White Boards) 80,000.00 40,000.00 120,000.00

1.0 Cabines and closets - - -

Whte Boards 8.0 pcs 5,000.00 40,000.00 2,500.00 20,000.00 60,000.00

Black Boards 8.0 pcs 5,000.00 40,000.00 2,500.00 20,000.00 60,000.00

XVI Landscape MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
COST
Item Description Unit cost Amount Unit cost Amount

SUB-TOTAL (Landscape) 150,000.00 75,000.00 225,000.00

1.0 Landscape - - -
Landscape 1.0 lot 150,000.00 150,000.00 75,000.00 75,000.00 225,000.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 XVII Plumbing Works MATERIAL LABOR
MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
COST
Item Description Unit cost Amount Unit cost Amount

SUB-TOTAL (Plumbing Works) 411,900.00 136,570.00 548,470.00

1.0 Fixtures, Pumps and accessories

Water closet set, with valves and accessories 5.0 set 8,000.00 40,000.00 2,400.00 12,000.00 52,000.00
Lavatory set, with valves and accessories 5.0 set 7,500.00 37,500.00 2,250.00 11,250.00 48,750.00

Lavatory Faucet, Angle Valve and Flex. Hose 5.0 pcs 2,500.00 12,500.00 750.00 3,750.00 16,250.00

Bath tub set, with valves and accessories 1.0 set 65,000.00 65,000.00 19,500.00 19,500.00 84,500.00

Shower head set with valves and accessories 5.0 set 4,000.00 20,000.00 1,200.00 6,000.00 26,000.00
Tissue Holder 5.0 pcs 500.00 2,500.00 150.00 750.00 3,250.00
Stainless Steel Soap Holder 5.0 pcs 500.00 2,500.00 150.00 750.00 3,250.00
Towel holder 5.0 pcs 1,200.00 6,000.00 360.00 1,800.00 7,800.00

Floor drain, T&B 5.0 pcs 300.00 1,500.00 90.00 450.00 1,950.00

Kitchen Sink set 2.0 set 4,000.00 8,000.00 1,200.00 2,400.00 10,400.00

Kitchen faucet 2.0 set 1,000.00 2,000.00 300.00 600.00 2,600.00

Hose bib 3.0 set 800.00 2,400.00 240.00 720.00 3,120.00

Elecric water heater, wall mount type, multipoint 5.0 set 10,000.00 50,000.00 3,000.00 15,000.00 65,000.00

Water pump, booster, easybox 1 pcs 15,000.00 15,000.00 4,500.00 4,500.00 19,500.00

Mirror 5 pcs 1,000.00 5,000.00 300.00 1,500.00 6,500.00

2.0 Cistern Tank, Septic Tank, Catch Basin

Septic Tank construction 1.0 lot 69,000.00 69,000.00 20,700.00 20,700.00 89,700.00
Catch basin 2.0 pcs 4,000.00 8,000.00 1,200.00 2,400.00 10,400.00
3.0 Waterline pipes and fittings
Waterline pipes and fittings 1.0 lot 25,000.00 25,000.00 12,500.00 12,500.00 37,500.00
4.0 Drainage pipes and fittings
Drainage pipes and fittings 1.0 lot 30,000.00 30,000.00 15,000.00 15,000.00 45,000.00
5.0 Other items, consumables - - - -
Other items, consumables 1.0 lot 10,000.00 10,000.00 5,000.00 5,000.00 15,000.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 XVIII Electrical Works MATERIAL LABOR MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Electrical Works) 248,440.00 67,420.00 315,860.00

1.0 Lighting Fixtures

Lighting fixtures and accessories 1 lot 350.00 350.00 87.50 87.50 437.50
Ceiling Fan 1 units 10,000.00 10,000.00 2,500.00 2,500.00 12,500.00
Exhaust fan 2 units 4,000.00 8,000.00 1,000.00 2,000.00 10,000.00
2.0 Power Outlets and Switch
Duplex convenience outlet 49.0 units 280.00 13,720.00 140.00 6,860.00 20,580.00
Exhaust Fan. Outlet 5.0 units 280.00 1,400.00 140.00 700.00 2,100.00
ACCU Outlet 4.0 units 380.00 1,520.00 190.00 760.00 2,280.00
Water pump outlet 1.0 units 380.00 380.00 190.00 190.00 570.00

WACU Outlet 3.0 units 380.00 1,140.00 190.00 570.00 1,710.00

Appliences outlet 5.0 units 280.00 1,400.00 140.00 700.00 2,100.00

Water heater outlet 6.0 units 280.00 1,680.00 140.00 840.00 2,520.00
1-Gang Switch 16.0 sets 150.00 2,400.00 37.50 600.00 3,000.00
2-Gang Switch 10.0 sets 230.00 2,300.00 57.50 575.00 2,875.00
3-Gang Switch 8.0 sets 330.00 2,640.00 82.50 660.00 3,300.00
3.0 Wires, Cables & Conductors
150 mm2 THHN Copper wire 100.0 mtrs 831.00 83,100.00 207.75 20,775.00 103,875.00
22 mm2 THHN Copper wire 50.0 mtrs 151.00 7,550.00 37.75 1,887.50 9,437.50
50 mm2 THHN Copper wire 10.0 mtrs 347.00 3,470.00 86.75 867.50 4,337.50
16 mm2 THHN Copper wire 5.0 mtrs 98.00 490.00 24.50 122.50 612.50
8.0 mm2 THHN Copper wire 100.0 mtrs 60.00 6,000.00 15.00 1,500.00 7,500.00
5.5mm2 THHN Copper wire 300.0 mtrs 40.00 12,000.00 10.00 3,000.00 15,000.00
3.5mm2 THHN Copper wire 500.0 mtrs 26.00 13,000.00 6.50 3,250.00 16,250.00
3.35mm2 THHN Copper wire
3.0 Conduits, fittings
20mmØ x 3.00m PVC Pipes 50.0 length 70.00 3,500.00 17.50 875.00 4,375.00
25mmØ x 3.00m PVC Pipes 30.0 length 70.00 2,100.00 17.50 525.00 2,625.00
Moldflex uPVC Electrical conduit 20mm 6.0 roll 800.00 4,800.00 200.00 1,200.00 6,000.00
Misc. PVC adoptors and fittings 264.0 pcs 15.00 3,960.00 3.75 990.00 4,950.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 Misc. Metal conduits and fittings 1 lot 10,000.00 10,000.00 2,500.00 2,500.00 12,500.00
Utility Box metal #16 107 pcs 40.00 4,280.00 10.00 1,070.00 5,350.00
Junction Box metal #16 w/ Cover 4 pcs 65.00 260.00 16.25 65.00 325.00
Electrical Tape 20 rolls 45.00 900.00 11.25 225.00 1,125.00
Tie Wire #16 10 kilogram 110.00 1,100.00 27.50 275.00 1,375.00
Misc. Consumables 1 lot 20,000.00 20,000.00 5,000.00 5,000.00 25,000.00
E. Panel Boards
1.0 LP: 1 - 100AT/225AF 2P, 230V B.O. 1 sets 25,000.00 25,000.00 6,250.00 6,250.00 31,250.00
BRANCHES:
10 - 20AT, 2P B.O.
7 - 30AT, 2P B.O.

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
Project Title : PROPOSED 2 STOREY 8 CLASSROOM SCHOOL BUILDING
Location : Luna St., La Paz Iloilo City, Iloilo
Owner : Dr. Nordy D. Siason, Jr.
Date: August 21, 2021

Summary of Program of Works and Bill of Quantities

DIV SCOPE OF WORKS MATERIAL COST LABOR COST DIRECT LABOR & MATERIAL COST
I General Requirements 192,500.00 553,750.00 746,250.00
II Site Works and Earth works 1,156,500.00 365,250.00 1,521,750.00
III Substructure Foundation 616,416.41 341,145.74 957,562.15
IV Ground Floor Slabs 344,897.11 135,453.49 480,350.60
V Columns 708,908.67 276,661.54 276,661.54
VI 2nd Floor Beams and Slabs 976,243.70 380,615.00 1,356,858.70
VII Roof Beams 283,477.92 123,155.98 406,633.91
VIII Roof Framing and Roofing 641,900.00 217,998.00 859,898.00
IX Stairs 121,332.09 51,588.03 172,920.12
X CHB Walls 816,992.32 386,914.34 18,500.00
XI Ceiling 1,801,838.00 734,807.40 734,807.40
XII Water proofing, soil poisoning 131,000.00 108,500.00 239,500.00
XIII Doors, Windows, Glass Works 481,179.98 62,450.87 543,630.85
XIV Wall Finishes, Claddings 210,000.00 73,500.00 283,500.00
XV Writing Boards 80,000.00 40,000.00 120,000.00
XVI Landscape 150,000.00 75,000.00 75,000.00
XVII Plumbing Works 411,900.00 136,570.00 548,470.00
XVIII Electrical Works 248,440.00 67,420.00 315,860.00
XIX Comfort Room Tile Works 312,385.00 1,265,906.00 1,578,291.00

SUMMARY
TOTAL DIRECT COST 11,236,444.26
Prepared by: CONTINGENCIES AND PROFIT(20%) 2,247,288.85

TOTAL CONSTRUCTION COST 14,832,106.42

#NAME?

Approved By:
DR. NORDY D. SIASON JR.
Owner

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
Activity Description Predecessor Duration WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 5 WEEK 6 WEEK 7 WEEK 8 WEEK 9 WEEK 10 WEEK 11 WEEK 12 WEEK 13 WEEK 14 WEEK 15 WEEK 16 WEEK 17 WEEK 18 WEEK 19 WEEK 20 WEEK 21
A Clearing the site 8 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147
B Construction of field office A 7
U=7 V=5
C Delivery of materials B 7
K=7 21 22
D Stalking and batter boards A 7

E Excavation D 9 A=8 FF=12

F Cutting and assembling of reinforcements D 10 A=8 D=7 E=9 G=14 I=7 J=7 L=9 M=14 N=10 O=7 P=14 S=14 W=14 X=10
1 2 5 8 9 10 11 12 13 14 15 16 20 23 24
G Positioning steel reinforcements E 14

H Form works for footing-column F 9

I Pouring of footing G
F=10 H=9 FF=4
7
6 7 R= 7 FF=8
J Back filling and compaction, slab on fill I 7
19
K Electrical, plumbing and water pipe connections I 7

L Pouring of columns K,J 9 Q= 9 T= 4 FF=1

M GF CHB laying L 14
B=7 C=7 FF=16 17 18
3 4
N Beams and slabs forms & reinforcing and various piping installations M 10

O Pouring of 2F beams and slabs N 7

P 2F CHB laying, column, roof beam O 14

Q Roof framing and roofing sheet P 9

R Construction of stairways and installation of corridor railings P 7

S Plastering and tile works P 14

T Plumbing and drainage system Q 4

U Installation of electrical wiring and fixtures S 7

V Installation of plumbing fixtures U 5

W Painting and installation of writing boards S 14

X Final work and cleaning W 10

TOTAL 216 144

[2 Storey 8 Classroom School Building] Project Schedule
[JJP Construction]

Project Start Date 1/24/2022 (Monday)

Project Lead Engr. J. Pagal

PREDECESSO
TASK DESCRIPTION AMOUNT R START
A Clearing the site START Mon 1/24/22
B Construction of field office A Tue 2/01/22
C Delivery of materials B Tue 2/08/22
D Stalking and batter boards A Tue 2/01/22
E Excavation D Tue 2/08/22
F Cutting and assembling of reinforcements D Tue 2/08/22
G Positioning steel reinforcements E Thu 2/17/22
H Form works for footing-column F Fri 2/18/22
I Pouring of footing G Thu 3/03/22
J Back filling and compaction, slab on fill I Thu 3/10/22
K Electrical, plumbing and water pipe connections G Thu 3/03/22
L Pouring of columns J Thu 3/17/22
M GF CHB laying L Sat 3/26/22
N Beams and slabs forms & reinforcing and various piping installations M Sat 4/09/22
O Pouring of 2F beams and slabs N Tue 4/19/22
P 2F CHB laying, column, roof beam O Mon 4/25/22
Q Roof framing and roofing sheet P Sun 5/08/22
R Construction of stairways and installation of corridor railings P Sun 5/08/22
S Plastering and tile works P Sun 5/08/22
T Plumbing and drainage system Q Tue 5/17/22
U Installation of electrical wiring and fixtures S Sun 5/22/22
V Installation of plumbing fixtures U Sun 5/29/22
W Painting and installation of writing boards S Sun 5/22/22
X Final work and cleaning W Sun 6/05/22
TOTAL COST

Phyical Program Accomplishment

Financial Program Accomplishment

 Week 1 Week 2 Week 3 Week 4
24 Jan 2022 31 Jan 2022 7 Feb 2022 14 Feb 2022
DATE 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

END DAYS M T W T F S S M T W T F S S M T W T F S S M T W T F

Mon 1/31/22 8 1 1 1 1 1 1 1 1
Mon 2/07/22 7 1 1 1 1 1 1 1
Mon 2/14/22 7 1 1 1 1 1 1 1
Mon 2/07/22 7 1 1 1 1 1 1 1
Wed 2/16/22 9 1 1 1 1 1 1 1 1 1
Thu 2/17/22 10 1 1 1 1 1 1 1 1 1 1
Wed 3/02/22 14 1 1
Sat 2/26/22 9 1
Wed 3/09/22 7
Wed 3/16/22 7
Wed 3/09/22 7
Fri 3/25/22 9
Fri 4/08/22 14
Mon 4/18/22 10
Mon 4/25/22 7
Sun 5/08/22 14
Mon 5/16/22 9
Sat 5/14/22 7
Sat 5/21/22 14
Fri 5/20/22 4
Sat 5/28/22 7
Thu 6/02/22 5
Sat 6/04/22 14
Tue 6/14/22 10
1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 3 3 3 3 3 3 3 2 2 2 2
1 2 3 4 5 6 7 8 10 12 14 16 18 20 22 25 28 31 34 37 40 43 45 47 49 51
 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9
14 Feb 2022 21 Feb 2022 28 Feb 2022 7 Mar 2022 14 Mar 2022 21 Mar 2022
19 20 21 22 23 24 25 26 27 28 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27

S S M T W T F S S M T W T F S S M T W T F S S M T W T F S S M T W T F S S

1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1
1 1

2 2 2 2 2 2 2 2 1 1 1 1 2 2 2 2 2 2 2 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
53 55 57 59 61 63 65 67 68 69 70 71 73 75 77 79 81 83 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99############
 Week 10 Week 11 Week 12 Week 13 Week 14 Week 15
28 Mar 2022 4 Apr 2022 11 Apr 2022 18 Apr 2022 25 Apr 2022 2 May 2022
28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3

M T W T F S S M T W T F S S M T W T F S S M T W T F S S M T W T F S S M T

1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 2 1 1 1 1 1 1 1 1
###############################################################################################################
Week 15 Week 16 Week 17 Week 18 Week 19 Week 20
2 May 2022 9 May 2022 16 May 2022 23 May 2022 30 May 2022 6 Jun 2022
4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9

W T F S S M T W T F S S M T W T F S S M T W T F S S M T W T F S S M T W T

1 1 1 1 1
1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1
1 1 1 1 4 3 3 3 3 3 3 2 2 2 2 2 2 1 2 2 2 2 2 2 2 2 2 2 2 2 1 1 1 1 1 1 1
###############################################################################################################
Week 20 Week 21
6 Jun 2022 13 Jun 2022
10 11 12 13 14 15 16 17 18 19

F S S M T W T F S S

1 1 1 1 1
1 1 1 1 1
###############