ITEM NO.

DESCRIPTION OF WORKS QTY UNIT UNIT COST AMOUNT (P)

I MOBILIZATION/DEMOBILIZATION l.s 41,084.28
II EARTHWORKS
A. EXCAVATION 253.28 cu.m 127.37 32,259.24
B. 0.1M HEIGHT BACKFILL 9.72 cu.m 151.95 1,476.96
C. GRAVEL BEDDING (0.1M THICK) 9.72 cu.m 794.71 7,724.58

CONCRETE WORKS (FOOTING, COLUMN,

III 26.84 cu.m 10,830.75 290,697.32
BEAM- CLASS "A"; WALLFTNG-"B";SLAB-"C")

MASONRY WORKS (5" CHB WALL INCLUDING

IV 555.5 sq.m 563.54 313,045.04
PARTTION, WITH CEMENT PLASTER FINISH)
FORMWORKS, SCAFFOLDINGS, AND
V 140.43 sq.m 750.00 105,322.50
STAGING
VI CARPENTRY WORKS

A. CEILING (INTERIOR AND EXTERIOR

145.32 sq.m 425.01 61,762.35
MARINE PLYWOOD) WITH 4 UNITS AIRVENT

VII ROOFING WORKS

A. ROOF FRAMING (STEEL TRUSSES) 184 sq.m 550.00 101,200.00
B. TINSMITTING WORKS 184 sq.m 1,100.00 202,400.00
DOORS, WINDOWS, LAUVERS, AND
VIII
MARKERS
A. WOODEN PANEL DOOR 8 sets 4,500.00 36,000.00
B. ANALOK SLIDING WIDOW 29.2 sq.m 2,500.00 73,000.00
E. PLASTIC FLASH DOOR 4 unit 3,500.00 14,000.00
IX PAINTING WORKS 708.89 sq.m 233.52 165,539.28
X ELECTRICAL WORKS sq.m 25,866.72
XI PLUMBING WORKS
XII A. TILES 146.7 sq.m 1,200.00 176,040.00
B. SEPTIC TANK INCLDNG PIPE LINE
8.88 cu.m 2,475.40 21,981.53
(1.5X3X1.5)
C. SMALL SIZED TOILET BOWL CERAMIC 4 unit 3,388.90 13,555.60

XIII MISCELLANEOUS
A. TEMP. PROJECT SIGNBOARD (1.2X1.2M
1 unit 1,500.00 1,500.00
PLYWOOD)

TOTAL AMOUNT 1,684,455.40

II. EARTHWORKS

A. EXCAVATION
Quantity = 170.4 Cu.m.

Production Output = 12.00 Cu.m/m-day

No of days = 170.4 = 14 Say days
12.00

I Labor Qty Hourly Rate

Foreman = 1 x P 62.5
Laborer = 7 x P 43.75
B. 0.4M HEIGHT BACKFILL

Quantity = 9.7 Cu.m.

Production Output = 6.00 Cu.m/m-day
No of days = 9.7 = 2 Say
6.00

I Labor Qty Hourly Rate

Foreman = 1 x P 62.5
Laborer = 7 x P 43.75

I.Direct Cost

II. Indirect Cost

Employ 7 Laborers
14 DAYS

No. of hours TOTAL COST

x 1.00 = P 62.50
x 1 = P 306.25
P 368.75
I.Direct Cost
a. Labor 368.75
368.75
II. Indirect Cost
a.Contingency (7%) 25.81
b. Net Profit (15%) 114.50
c. 10% VAT 87.78
228.09

Total Cost 596.84

Unit Cost 3.50

Employ 4 Laborers
2 days

No. of hours TOTAL COST

x 1.00 = P 62.50
x 1 = P 306.25
P 368.75

a. Labor Cost 368.75

368.75

a.Contingency (7%) 25.81

b. Net Profit (15%) 59.18
c. 10% VAT 45.37
130.37

Total Cost 499.12

Unit Cost 51.35
0.00
TITLE: PROPOSED TWO (2) STOREY MIX USE BUILDING
OWNER: MARIA ELIZABETH T. BERNARDEZ
LOCATION: MA. CLARA, DIFFUN, QUIRINO

DETAILED BILL OF MATERIALS

I. EARTHWORKS

A. EXCAVATION
Quantity = 245.3 Cu.m.

Output = 10.00 Cu.m/m-day Employ 7 Laborers

No of days = 195.0 = 20 Say days 20 DAYS
10.00

I Labor Qty Hourly Rate No. of hours TOTAL COST

Foreman = 1 x P 65 x 8.00 P 520.00
Laborer = 7 x P 45.00 x 8 P 2,520.00
P 3,040.00

3,040.00
TOTAL 59,280.00

II. CONCRETE WORKS

A.CLASS "A" CONCRETE

1. FOOTING
Vol.1 32.81 cu.m

Portland Cement = 295 bags 255.00 /bag 75,298.95

Fine Aggregate = 16 cu.m. 600.00 /cu.m.
Coarse Aggregate = 33 cu.m. 700.00 /cu.m. 22,967.00
16mm diam x 6 m = 64 pcs. 350.00 /pc. 22,400.00
#16mm Tie wire = 6 kgs. 80.00 /kg. 512.00
Material Cost 121,177.95

2. COLUMN
Vol. 9.26 cu.m

Portland Cement = 83 bags 255.00 /bag 21,245.96

Fine Aggregate = 5 cu.m. 600.00 /cu.m. 2,777.25
Coarse Aggregate = 9 cu.m. 700.00 /cu.m. 6,480.25
16mm diam x 6 m = 181 pcs. 350.00 /pc. 63,350.00
10mm diam x 6 m = 78 pcs. 145.00 /pc. 11,310.00
#16mm Tie wire = 26 kgs. 80.00 /kg. 2,072.00
Material Cost 107,235.46

3. TIE BEAM
Vol. 2.33 cu.m

Portland Cement = 21 bags 255.00 /bag 5,347.35

Fine Aggregate = 1 cu.m. 600.00 /cu.m. 699.00
Coarse Aggregate = 2 cu.m. 700.00 /cu.m. 1,631.00
16mm diam x 6 m = 46 pcs. 373.45 /pc. 17,178.70
10mm diam x 6 m = 42 pcs. 145.00 /pc. 6,090.00
#16mm Tie wire = 9 kgs. 80.00 /kg. 704.00
Material Cost 31,650.05

4. FRAMING BEAM
Vol. 11.65 cu.m

Portland Cement = 117 bags 255.00 /bag 29,707.50

Fine Aggregate = 7 cu.m. 600.00 /cu.m. 4,194.00
Coarse Aggregate = 12 cu.m. 700.00 /cu.m. 8,155.00
16mm diam x 6 m = 46 pcs. 373.45 /pc. 17,178.70
10mm diam x 6 m = 42 pcs. 145.00 /pc. 6,090.00
#16mm Tie wire = 9 kgs. 80.00 /kg. 704.00
Material Cost 66,029.20

4. ROOF BEAM
Vol. 7.89 cu.m

Portland Cement = 79 bags 255.00 /bag 20,119.50

Fine Aggregate = 6 cu.m. 600.00 /cu.m. 3,313.80
Coarse Aggregate = 8 cu.m. 700.00 /cu.m. 5,523.00
16mm diam x 6 m = 46 pcs. 385.00 /pc. 17,710.00
10mm diam x 6 m = 42 pcs. 145.00 /pc. 6,090.00
#16mm Tie wire = 35 kgs. 80.00 /kg. 2,800.00
Material Cost 55,556.30

a. Total Material Cost 260,063.46

III. MASONRY WORKS

AREA 412.36 sq.m.

CHB: 5,154.50 pcs

FILLER: CEMENT = 74 bags

SAND = 10 cu. m.

PLASTER: CEMENT = 21 bags

SAND = 3 cu. m.

CHB 5"x8"x16" = 5,154.50 pcs 13.00 /pc 67,008.50

Cement = 116 bags 255.00 /bag 29,529.00
Fine Agg. = 15 cu.m. 600.00 /cu.m. 9,112.50
10mm dia. X 6 m = 119 pcs 280.00 /pc 33,320.00
#16 G.I. Tie Wire = 50 kgs 80.00 /kg 4,000.00
Material Cost 142,970.00

a. Total Material Cost 142,970.00

IV. FORMWORKS QTY UNIT UNIT COST AMOUNT

351.08 sqm 750.00 263,310.00

VI. Ceiling & Carpentry Works Qtty= 413.25 cum

A. Materials UNIT QTY. U-COST AMOUNT
4.5mm GYPSUM BOARD pcs. 360.00 560.00 201,600.00
19mm x 50mm x 5m Metal Furring pcs. 260.00 140.00 36,400.00
12mm x 38mm x 5m Carrying Channel pcs. 210.00 175.00 36,750.00
25mm x 25mm x 2.4 x .4mm Wall Angle pcs. 210.00 85.00 17,850.00
W-Clip pcs. 1950.00 5.00 9,750.00
Blind Rivets (1/8 x 3/8) box/es 85.00 180.00 15,300.00
Gypsum Screw pcs. 6000.00 2.50 15,000.00
332,650.00

V. ROOFING WORKS
A. Materials UNIT QTY. U-COST AMOUNT
RIB TYPE G.I ROOFING SHEETS LM 295.00 480.00 141,600.00
50mm X 50mm X 5mm ANGLE BAR pcs. 50.00 588.00 29,400.00
16mm DIA SOGROD pcs. 10.00 200.00 2,000.00
8mm GUSSET PLATE pcs. 8.00 485.00 3,880.00
TECKSCREW box/es 16.00 495.00 7,920.00
WELDING ROD SETS 6.00 780.00 4,680.00
TURN BUCKLE 189,480.00

VI. Painting Works Qtty= 708.89 sq.m.

A. Materials UNIT QTY. U-COST AMOUNT

Flat Latex White gal. 55.00 2,800.00 154,000.00
Flat Latex (cream) gal. 36.00 1,800.00 64,800.00
Sanding Paper #120 pcs. 50.00 40.00 2,000.00
Sanding Paper #220 pcs. 60.00 38.00 2,280.00
Paint Roler w/ pan pcs. 10.00 160.00 1,600.00
Paint Brush #4 pcs. 10.00 80.00 800.00
Paint Brush #2 pcs. 8.00 65.00 520.00
226,000.00

VII. DOORS & WINDOWS Qtty= 708.89 sq.m.

A. Materials UNIT QTY. U-COST AMOUNT

WOODEN PANEL DOORS SETS 6.00 8,400.00 50,400.00
PVC DORRS SETS 3.00 4,200.00 12,600.00
AWNING WIDOW SETS 12.00 4,800.00 57,600.00
CORNER WIDOW SETS 3.00 8,000.00 24,000.00
ANALOK SLIDING WIDOWS SETS 5.00 4,500.00 22,500.00
167,100.00

VIII. Tiling Works Qtty= 146.70 SQM

A. Materials UNIT QTY. U-COST AMOUNT
Floor Tiles 2'X2' (Glazed Tile) pcs 624 360.00 224,640.00
Wall Tiles 8"x8" (glazed) pcs 290 260.00 75,400.00
ABC Tile Grout kg, 46 260.00 11,960.00
ABC Tile Adhesive bag 38 350.00 13,300.00
Portland Cement box 50 260.00 13,000.00
338,300.00

IX. PLUMBING Works

C. Name and Description Unit Qty Unit Cost Total Cost (Pesos)
Materials
Downspout
100mmØ x 3.00 m. PVC Moldex pc/s. 10.00 485.00 4,850.00
100mmØ Elbow, 90 Degr Moldex pc/s. 15.00 130.00 1,950.00
100mmØ PVC Dome type strainer, PVC pc/s. 6.00 250.00 1,500.00
Flat Bar Metal Clamp 50mm x 1.2m, pcs. 10.00 350.00 3,500.00
Masonry Drill Bit pc/s. 2.00 120.00 240.00
Steel Drill Bit pc/s. 2.00 150.00 300.00
4mmØ Metal Screw with Tox Screw pc/s. 300.00 8.00 2,400.00
Solvent Cement ltr/s. 4.00 460.00 1,840.00
Sewer ( Drainage) at Toilet -
100mmØ x 3.00 m. PVC pc/s 15.00 485.00 7,275.00
50mmØ x 3.00 m PVC pc/s 4.00 275.00 1,100.00
100mmØ Floor Drain pc/s 3.00 500.00 1,500.00
100mmØ x Clean Out w/ plug pc/s 15.00 150.00 2,250.00
100mmØ Elbow pc/s 10.00 100.00 1,000.00
50mmØ Elbow pc/s 10.00 65.00 650.00
50mmØ Tee pc/s 10.00 70.00 700.00
50mmØ P-trap pc/s 10.00 90.00 900.00
50mmØ Clean out w/ plug pc/s 3.00 75.00 225.00
Teflon Tape pc/s 15.00 50.00 750.00
Cold Water Line -
12mmØ Gate Valve Belden pc/s. 1.00 300.00 300.00
12mmØ Equal Tee Belden pc/s. 10.00 260.00 2,600.00
12mmØ Elbow 90 degreesBelden pc/s. 15.00 180.00 2,700.00
12mmØ x 3.00m pvc Belden pc/s. 11.00 650.00 7,150.00
Plumbing Fixtures -
Water Closet -HCG HCG set/s 2.00 8,500.00 17,000.00
Lavatory and Accessories HCG set/s 2.00 7,000.00 14,000.00
Tissue holder pc/s. 2.00 750.00 1,500.00
Soap holder pc/s. 2.00 750.00 1,500.00
Chrome Plated Faucet (12mmØ) heavy pc/s. 4.00 800.00 3,200.00
duty
C. SUB-TOTAL, MATERIAL P 82,880.00
X. ELECTRICAL Works
A. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Led Tubular Lamp 2-16watts with holder and frame 30.00 sets 400.00 12,000.00
1 gang switch,single pole 10.00 sets 250.00 2,500.00
2 gang switch,single pole KOTEN 19.00 sets 350.00 6,650.00
3 gang switch,single pole KOTEN 4.00 sets 500.00 2,000.00
Duplex international outlet with ground, KOTEN 24.00 sets 240.00 5,760.00
Utility box, 2 x 4nmetal deep type,0.8mm 30.00 pcs 80.00 2,400.00
PVC Junction box, with cover 26.00 pcs 50.00 1,300.00
Electrical Tape, big 20.00 pcs 40.00 800.00
PVC tox #05 4.00 box 150.00 600.00
Masonry bit 3/16 ROSCO 6.00 pcs 120.00 720.00
PVC adopter 63mm dia. 4.00 pc 80.00 320.00
PVC adopter 20mm dia. 300.00 pcs 30.00 9,000.00
20mm dia. lock nut 200.00 pcs 30.00 6,000.00
20mm dia. PVC Electrical Conduit Pipe (Poly) 60.00 pcs 85.00 5,100.00
Heat Gun 2.00 set 1,500.00 3,000.00
Multitester TRD SANWA Original 2.00 pc 2,500.00 5,000.00
PVC long elbow 63mm Ø 2.00 pcs 120.00 240.00
Entrance Head cup 63m 1.00 pcs 1,500.00 1,500.00
Secondary rock with single spool heavy duty, 2" dia. 1.00 set 800.00 800.00
THW wire 22mm² P.D 50 mtrs 200.00 10,000.00
THHN wire 5.5mm², two color P.D 6 box 120.00 720.00
THHN wire 3.5mm² x 150, two color P.D 8 box 3,600.00 28,800.00
THHN wire 3.5mm² x 150, green or yellow P.D 6 box 3,500.00 21,000.00
THHN wire 2.0mm² x 150 two color P.D 6 box 2,900.00 17,400.00
Panel board, single phase, bolt on type, center main
ground with ground base bars terminal, 8 branches
main ckt. 125amp. 1 assembly 25,000.00 25,000.00

branches: 3@
20amp a. Total Material Cost P 143,610.00

SUB-TOTAL BILDING & MATERIAL COST P 2,205,643.46

LABOR COST P 529,354.43
GRAND TOTAL: P 2,734,997.89

PREPARED BY: SIGNED BY: APPROVED BY:

AYSON N. DELA CRUZ ENGR. RICHARD P. PABLO MARIA ELIZABETH T. BERNARDEZ

ARCHITECTURAL DESIGNER CIVIL ENGINEER OWNER
IX. Tiling Works
A. Materials
Floor Tiles 2'X2' (Glazed Tile)
Wall Tiles 8"x8" (Un-glazed)
ABC Tile Grout
ABC Tile Adhesive
Portland Cement

B. Labor
1 Const. Foreman @ 500.00 /day x 10
3 Mason @ 400.00 /day x 10
2 Laborers @ 300.00 /day x 10

SUMMARY
I. Materials
II. Equipment
III. Labor
IV. ESTIMATED DIRECT COST

II. Ceiling & Carpentry Works

A. Materials
4.5mm GYPSUM BOARD
19mm x 50mm x 5m Metal Furring
12mm x 38mm x 5m Carrying Channel
25mm x 25mm x 2.4 x .4mm Wall Angle
W-Clip
Blind Rivets (1/8 x 3/8)
Gypsum Screw

` B. Labor
1 Const. Foreman @ 500.00 /day x 21
3 Carpenter @ 400.00 /day x 21
4 Helpers @ 300.00 /day x 21

SUMMARY
I. Materials
III. Labor
IV. ESTIMATED DIRECT COST
 Qtty= 146.70 SQM
UNIT QTY. U-COST AMOUNT
pcs 408 120.00 48,960.00
pcs 24 60.00 1,440.00
kg, 21 120.00 2,520.00
bag 16 260.00 4,160.00
box 22 250.00 5,500.00
62,580.00

days 5,000.00
days 12,000.00
days 3,000.00
20,000.00

62,580.00
-
20,000.00
ESTIMATED DIRECT COST 82,580.00
TOTAL 82,580.00
UNIT COST 562.92
TOTAL ITEM COST 82,580.00

Qtty= 533.25 cum

UNIT QTY. U-COST AMOUNT
pcs. 220.00 500.00 110,000.00
pcs. 205.00 120.00 24,600.00
pcs. 160.00 180.00 28,800.00
pcs. 210.00 85.00 17,850.00
pcs. 1500.00 5.00 7,500.00
box/es 200.00 250.00 50,000.00
pcs. 4000.00 2.50 10,000.00
248,750.00

days 10,500.00
days 25,200.00
days 25,200.00
60,900.00

248,750.00
60,900.00
ESTIMATED DIRECT COST 309,650.00
TOTAL 309,650.00
UNIT COST 580.68
TOTAL ITEM COST 309,650.00
TITLE: PROPOSED TWO (2) STOREY MIX USE BUILDING
OWNER: MR. ROMEL D. CIANO
LOCATION: MA. CLARA, DIFFUN, QUIRINO

BILL OF MATERIALS SUMMARY

UNIT
ITEM & DESCRIPTION SUBTOTAL LABOR COST@ TOTAL COST
QTY UNIT COST 35%

I. EARTHWORKS 245.30 cu.m 800.00 196,240.00 68,684.00 264,924.00

II. CONCRETE WORKS 32.81 cu.m. 1,500.00 49,215.00 17,225.25 66,440.25
III. MASONRY WORKS 412.36 sq.m. 1,200.00 494,832.00 173,191.20 668,023.20
IV. FORMWORKS 351.08 sq.m. 300.00 105,324.00 36,863.40 142,187.40
VI. Ceiling & Carpentry Works 413.25 sq.m 900.00 371,925.00 130,173.75 502,098.75
V. ROOFING WORKS 170.60 sq.m. 720.00 122,832.00 42,991.20 165,823.20
VI. Painting Works 708.89 sq. m 550.00 389,889.50 136,461.33 526,350.83
VII. DOORS & WINDOWS 108.00 l.s 700.00 75,600.00 26,460.00 102,060.00
VIII. Tiling Works 146.70 sq.m. 500.00 73,350.00 25,672.50 99,022.50
IX. PLUMBING Works 493.00 unit 350.00 172,550.00 60,392.50 232,942.50
X. ELECTRICAL Works 822.00 l.s. 300.00 246,600.00 86,310.00 332,910.00
2,298,357.50 804,425.13 3,102,782.63

DIRECT COST
BUILDING & MAT COST 2,205,643.46
LABOR COST 529,354.43
GRAND TOTAL 2,734,997.89

PREPARED BY: SIGNED BY: APPROVED BY:

AYSON N. DELA CRUZ ENGR. RICHARD P. PABLO MR. ROMEL D. CIANO

CAD DETAILER CIVIL ENGINEER OWNER
B. 0.4M HEIGHT BACKFILL

Quantity = 9.7 Cu.m.

roduction Output = 6.00 Cu.m/m-day Employ 4 Laborers
No of days = 9.7 = 2 Say 2 days
6.00

I Labor Qty Hourly Rate No. of hours

Foreman = 1 x P 62.5 x 1.00
Laborer = 7 x P 43.75 x 1

I.Direct Cost
a. Labor Cost

II. Indirect Cost

a.Contingency (7%)
b. Net Profit (15%)
c. 10% VAT

Total Cost
Unit Cost
 TOTAL COST
= P 62.50
= P 306.25
P 368.75

368.75
368.75

25.81
59.18
45.37
130.37

499.12
51.35
C. Gravel Bedding

Quantity = 12.2 Cu.m.

roduction Output = 300.00 Cu.m/m-day Employ 4 Laborers
No of days = 12.2 = 0.04 Say 0.04 days
300.00

Material
Gravel = 12.2 x P 560

Labor Qty Hourly Rate No. of hours

Foreman = 1 x P 65.65 x 1.00
Laborer = 6 x P 47.89 x 1

Equipment
Dump Truc = 1 P 1,183.0 x 1

I.Direct Cost
a. Total Material Cost
b. Labor Cost(35%)
c. Equipment

II. Indirect Cost

a.Contingency (7%)
b. Net Profit (15%)
c. 10% VAT

Total Cost
Unit Cost
 TOTAL COST

= P 6,809.60

= P 65.65
= P 287.34
P 352.99

= P 1,183.00
P 1,183.00

6,809.60
352.99
1,183.00
7,162.59

476.67
1,323.34
1,014.56
2,814.57

9,977.16
820.49
III. CONCRETE WORKS

A.CLASS "A" CONCRETE

1. FOOTING
Vol.1 = (1.5x1.5x0.35)x6 +Vol.2 =
(1.2x1.2x0.30)x11 5.16 cu.m

Portland Cement = 46 bags 250.00 /bag 11,610.00

Fine Aggregate = 3 cu.m. 420.00 /cu.m. 1,083.60
Coarse Aggregate = 5 cu.m. 560.00 /cu.m. 2,889.60
16mm diam x 6 m = 64 pcs. 350.00 /pc. 22,400.00
#16mm Tie wire = 6 kgs. 80.00 /kg. 512.00
Material Cost 38,495.20

2. COLUMN
Vol. = (0.25*0.40*8*17)+(0.20*0.20*1) 8.54 cu.m

Portland Cement = 77 bags 250.00 /bag 19,215.00

Fine Aggregate = 4 cu.m. 420.00 /cu.m. 1,793.40
Coarse Aggregate = 9 cu.m. 560.00 /cu.m. 4,782.40
16mm diam x 6 m = 181 pcs. 350.00 /pc. 63,350.00
10mm diam x 6 m = 78 pcs. 145.00 /pc. 11,310.00
#16mm Tie wire = 26 kgs. 80.00 /kg. 2,072.00
Material Cost 102,522.80

3. TIE BEAM
Vol. = 0.2mx0.30mX73m = 4.38 cu.m

Portland Cement = 39 bags 250.00 /bag 9,855.00

Fine Aggregate = 2 cu.m. 420.00 /cu.m. 919.80
Coarse Aggregate = 4 cu.m. 560.00 /cu.m. 2,452.80
16mm diam x 6 m = 46 pcs. 373.45 /pc. 17,178.70
10mm diam x 6 m = 42 pcs. 145.00 /pc. 6,090.00
#16mm Tie wire = 9 kgs. 80.00 /kg. 704.00
Material Cost 37,200.30

4. FRAMING BEAM
Vol. = 0.2mx0.30mX73m = 4.38 cu.m

Portland Cement = 44 bags 250.00 /bag 10,950.00

Fine Aggregate = 3 cu.m. 420.00 /cu.m. 1,103.76
Coarse Aggregate = 4 cu.m. 560.00 /cu.m. 2,452.80
16mm diam x 6 m = 46 pcs. 373.45 /pc. 17,178.70
10mm diam x 6 m = 42 pcs. 145.00 /pc. 6,090.00
#16mm Tie wire = 9 kgs. 80.00 /kg. 704.00
Material Cost 38,479.26

4. ROOF BEAM
Vol. = 0.2mx0.30mX73m = 4.38 cu.m

Portland Cement = 44 bags 250.00 /bag 10,950.00

Fine Aggregate = 3 cu.m. 420.00 /cu.m. 1,287.72
Coarse Aggregate = 4 cu.m. 560.00 /cu.m. 2,452.80
16mm diam x 6 m = 46 pcs. 373.45 /pc. 17,178.70
10mm diam x 6 m = 42 pcs. 145.00 /pc. 6,090.00
#16mm Tie wire = 9 kgs. 80.00 /kg. 704.00
Material Cost 38,663.22

I.Direct Cost
a. Total Material Cost 178,218.30
b. Labor Cost(35%) 62376.405
240,594.71
II. Indirect Cost
a.Contingency (7%) 12475.281
b. Net Profit (15%) 37960.4979
c. 10% VAT 29,103.05
79,538.83

Total Cost 320,133.53

Unit Cost 17,706.50
IV. MASONRY WORKS

A=62.94*2+81.72*2=289.32-
277.75 sq.m.
11.57=277.75*2=555.50

CHB: 6,945.00 pcs

FILLER: CEMENT = 74 bags

SAND = 10 cu. m. 10mm diam bars x 6m119

PLASTER: CEMENT = 21 bags TIE WIRES: 5

SAND = 3 cu. m.

CHB 5"x8"x16" = 2813 pcs 11.00 /pc 30,943.00

Cement = 116 bags 250.00 /bag 28,950.00
Fine Agg. = 15 cu.m. 420.00 /cu.m. 6,378.75
10mm dia. X 6 m = 119 pcs 38.00 /pc 4,522.00
#16 G.I. Tie Wire = 5 kgs 35.00 /kg 168.53
70,962.28

I.Direct Cost
a. Total Material Cost 70,962.28
b. Labor Cost(35%) 24,836.80
95,799.07
II. Indirect Cost
a.Contingency (7%) 4,967.36
b. Net Profit (15%) 15,114.96
c. 10% VAT 11,588.14
31,670.46

Total Cost 127,469.53

Unit Cost 458.94
V. FORMWORKS, SCAFOOLDING, AND STAGING

L.S. = 95.6

2"x3" wood frame = 1527 bdft 40.00 /bdft 61,080.00

1/4"x4'x8' plywood = 41 pcs 140.00 /pc 5,740.00
CWN = 10 kgs 80.00 /kg 800.00
67,620.00

I.Direct Cost
a. Total Material Cost 67,620.00
b. Labor Cost(35%) 23,667.00
91,287.00
II. Indirect Cost
a.Contingency (7%) 4,733.40
b. Net Profit (15%) 14,403.06
c. 10% VAT 11,042.35
30,178.81

Total Cost 121,465.81

Unit Cost 1,270.56

VI. CARPENTRY WORKS (CEILING)

60x60cm joist
AREA = 158.24 SQM

2"x3" wood frame = 727 bdft 40.00 /bdft 29,080.00

1/4"x4'x8' plywood = 54 pcs 140.00 /pc 7,560.00
CWN = 10 kgs 80.00 /kg 800.00
37,440.00

I.Direct Cost
a. Total Material Cost 37,440.00
b. Labor Cost(35%) 13,104.00
50,544.00
II. Indirect Cost
a.Contingency (7%) 2,620.80
b. Net Profit (15%) 7,974.72
c. 10% VAT 6,113.95
16,709.47
 Total Cost 67,253.47
Unit Cost 425.01

VII.ROOFING WORKS

AREA = 184 SQM

A.steel truss = 184 sq.m 400.00 /sq.m 73,600.00

B.GI sheet = 184 ssq.m 800.00 /sq.m 147,200.00
220,800.00

I.Direct Cost
a. Total Material Cost 220,800.00
b. Labor Cost(35%) 77,280.00
298,080.00
II. Indirect Cost
a.Contingency (7%) 15,456.00
b. Net Profit (15%) 47,030.40
c. 10% VAT 36,056.64
98,543.04

Total Cost 396,623.04

Unit Cost 2,155.56

VIII.DOORS, WINDOWS, LAUVERS, AND MARKERS

A.PANEL DOOR
Wooden Panel Door = 4 sets 8,000.00 /set 32,000.00
(2.1x0.9m)
I.Direct Cost
a. Total Material Cost 32,000.00
b. Labor Cost(35%) 11,200.00
43,200.00
II. Indirect Cost
a.Contingency (7%) 2,240.00
b. Net Profit (15%) 6,816.00
c. 10% VAT 5,225.60
14,281.60

Total Cost 57,481.60

Unit Cost 14,370.40
 DESCRIPTION OF WORKS
ITEM No.
I MOBILIZATION/DEMOBILIZATION
II EARTHWORKS
CONCRETE WORKS (FOOTING, COLUMN, BEAM- CLASS "A";
III WALLFTNG-"B";SLAB-'C')
IV MASONRY WORKS
V FORMWORKS, SCAFFOLDINGS, AND STAGING
VI CARPENTRY WORKS
VII ROOFING WORKS
VIII DOORS, WINDOWS, LAUVERS, AND MARKERS
IX PAINTING WORKS
X ELECTRICAL WORKS
XI PLUMBING WORKS
 M
1 2
 MONTH-1
2 3 4
4 1
 MONTH-2
2 3
3 4
3 days
2 days
16 days
9 days
15 days
5 days
6 days
4 days
5 days
3 days
9 days
VI. Painting Works

A. Materials
Flat Latex White
Flat Latex (cream)
Sanding Paper #120
Sanding Paper #220
Paint Roler w/ pan
Paint Brush #4
Paint Brush #2

` B. Labor
1 Const. Foreman @ 500.00 /day x 18
2 Painter @ 400.00 /day x 18
2 Helpers @ 300.00 /day x 18
Qtty= 708.89 sq.m.

UNIT QTY. U-COST AMOUNT

gal. 20.00 680.00 13,600.00
gal. 6.00 730.00 4,380.00
pcs. 26.00 25.00 650.00
pcs. 35.00 25.00 875.00
pcs. 4.00 130.00 520.00
pcs. 6.00 50.00 300.00
pcs. 3.00 50.00 150.00
20,475.00

days 9,000.00
days 14,400.00
days 10,800.00
34,200.00