Project: PYRAMID COLUMBARIUM, ALPA-PCM

Location: BUYAGAN, LA TRINIDAD, BENGUET

Owner: ALPA-PCM, INC. By ERNESTO C. PANIS
Floor Area: 140.09 sq.m

DETAILED BILL OF MATERIALS AND ESTIMATES

A. DETAILED ESTIMATES FOR GENERAL REQUIREMENTS

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
Quantity
I. Pre-construction phase 1.00 LOT
a. Mobilization and demobilization
1 LABOR
laborer 1.00 2 days 400.00 800.00

Sub Total -1 800.00

2 EQUIPMENT
truck elf 1.00 3 trips 1,000.00 3,000.00
delivery fee for materials 1.00 lot 500.00 500.00
Sub Total - 2 3,500.00

3 MATERIALS/PARTICULARS

Sub Total - 3 -

4 Item Cost ( 1 + 2 + 3 ) 4,300.00

b. Temporary shelter 1 LOT

1 LABOR
Foreman 1.00 2 days 600.00 1,200.00
Skilled laborer 2.00 2 days 500.00 2,000.00
Laborer 2.00 2 days 400.00 1,600.00
Sub Total -1 4,800.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 240.00 240.00
Sub Total - 2 240.00

3 MATERIALS
2"x3"x10' coco lumber 200.00 bd.ft. 25.00 5,000.00
2"x2"x8' rough/good lumber 150.00 bd.ft. 55.00 8,250.00
1/4" ordinary plywood 10.00 pcs 320.00 3,200.00
3/4" ordinary plywood 2.00 pcs 960.00 1,920.00
12' corrugated roof gage 22 14.00 pcs 450.00 6,300.00
assorted nail 10.00 kilos 90.00 900.00
40 amps circuit breaker with casing 1.00 set 900.00 900.00
#12 THHN stranded wire 30.00 mts 50.00 1,500.00
#14 THHN stranded wire 20.00 mts 50.00 1,000.00
electrical accessories 1.00 lot 850.00 850.00
single tub ordinary kitchen sink 1.00 pc 750.00 750.00
flush type water closet 1.00 pc 1,050.00 1,050.00
water supply accessories 1.00 lot 1,250.00 1,250.00
Sub Total - 3 32,870.00

4 Item Cost ( 1 + 2 + 3 ) 37,910.00

ITEM COST SUMMARY 42,210.00

B. DETAILED ESTIMATES FOR COLUMBARUIM

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
Quantity
I. Site Works 1.00 LOT
a. Clearing and grubbing 1.00 LOT
1 LABOR
Foreman 1.00 1 day 600.00 600.00
Laborer 2.00 1 day 400.00 800.00
Sub Total -1 800.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 40.00 40.00
Sub Total - 2 40.00

3 MATERIALS

Sub Total - 3 -

4 Item Cost ( 1 + 2 + 3 ) 840.00

b. Laying-out 1.00 LOT

1 LABOR
Foreman 1.00 1 days 600.00 600.00
Skilled laborer 2.00 1 days 500.00 1,000.00
Laborer 1.00 1 days 400.00 400.00
Sub Total -1 2,000.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 100.00 100.00
Sub Total - 2 100.00

3 MATERIALS
2"x3"x10' rough lumber 150.00 bd.ft. 25.00 3,750.00
2"x2"x8' rough lumber 60.00 bd.ft. 55.00 3,300.00
fishing line/tansi 2.00 rolls 125.00 250.00
assorted nail 3.00 kilos 90.00 270.00
Sub Total - 3 -

4 Item Cost ( 1 + 2 + 3 ) 9,670.00

c. Excavation works 1.00 LOT

1 LABOR
Foreman 1.00 5 days 600.00 3,000.00
Laborer 4.00 5 days 400.00 8,000.00
Sub Total -1 8,000.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 400.00 400.00
Sub Total - 2 400.00

3 MATERIALS

Sub Total - 3 -

4 Item Cost ( 1 + 2 + 3 ) 8,400.00

d. Backfilling and compaction works 1.00 LOT

1 LABOR
Foreman 1.00 3 days 600.00 1,800.00
Laborer 4.00 3 days 400.00 4,800.00
Sub Total -1 4,800.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 1 lot 240.00 240.00
plate compacter 1.00 2 days 500.00 1,000.00
Sub Total - 2 1,240.00

3 MATERIALS

Sub Total - 3 -

4 Item Cost ( 1 + 2 + 3 ) 6,040.00

e. Granular sub-base course 1.00 LOT

1 LABOR
Foreman 1.00 2 days 600.00 1,200.00
Laborer 2.00 2 days 400.00 1,600.00
Sub Total -1 1,600.00
 2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 80.00 80.00
Sub Total - 2 80.00

3 MATERIALS
3/4" gravel 3.00 cu.m. 1,500.00 4,500.00
Sub Total - 3 4,500.00

4 Item Cost ( 1 + 2 + 3 ) 6,180.00

ITEM I COST 23,930.00

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
Quantity
II. Structural Concrete 1.00 LOT
a. Footing 1.00 LOT
1 LABOR
Foreman 1.00 4 days 600.00 2,400.00
Skilled laborer 2.00 4 days 500.00 4,000.00
Laborer 1.00 4 days 400.00 1,600.00
Sub Total -1 8,000.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 400.00 400.00
Sub Total - 2 400.00

3 MATERIALS
20mm diameter rebar grade 40 42.00 pcs 640.00 26,880.00
portland cement 56.00 bags 260.00 14,560.00
3/4" gravel 10.00 cu.m. 500.00 5,000.00
river sand 5.00 cu.m. 500.00 2,500.00
#16 tie wire 10.00 kilos 90.00 900.00
Sub Total - 3 49,840.00

4 Item Cost ( 1 + 2 + 3 ) 58,240.00

b. Columns 1 LOT
1 LABOR (includes installation of scaffoldings)
Foreman 1.00 6 days 600.00 3,600.00
Skilled laborer 4.00 6 days 500.00 12,000.00
Laborer 2.00 6 days 400.00 4,800.00
Sub Total -1 20,400.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 1,020.00 1,020.00
one-bagger concrete mixer 1.00 4 unit 500.00 2,000.00
concrete vibrator 1.00 4 unit 350.00 1,400.00
Sub Total - 2 4,420.00

3 MATERIALS
20mm diameter rebar grade 40 48.00 pcs 640.00 30,720.00
10mm diameter rebar grade 33 144.00 pcs 180.00 25,920.00
portland cement 30.00 bags 260.00 7,800.00
3/4" gravel 6.00 cu.m. 1,500.00 9,000.00
river sand 3.00 cu.m. 1,500.00 4,500.00
1/2" phenolic board 20.00 pcs 1,400.00 28,000.00
2"x3"x10' rough lumber 250.00 bd.ft. 55.00 13,750.00
2"x2"x8' rough lumber 300.00 bd.ft. 55.00 16,500.00
assorted nail 3.00 kegs 1,850.00 5,550.00
#16 tie wire 10.00 roll 2,100.00 21,000.00
Sub Total - 3 162,740.00

4 Item Cost ( 1 + 2 + 3 ) 187,560.00

c. Grade beams 1 LOT

1 LABOR
Foreman 1.00 2 days 600.00 1,200.00
Skilled laborer 2.00 2 days 500.00 2,000.00
Laborer 2.00 2 days 400.00 1,600.00
Sub Total -1 4,800.00
2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 240.00 240.00
Sub Total - 2 240.00

3 MATERIALS
16mm diameter rebar grade 40 60.00 pcs 325.00 19,500.00
10mm diameter rebar grade 33 145.00 pcs 180.00 26,100.00
portland cement 20.00 bags 260.00 5,200.00
3/4" gravel 10.00 cu.m. 500.00 5,000.00
river sand 5.00 cu.m. 500.00 2,500.00
#16 tie wire 10.00 kilos 90.00 900.00
Sub Total - 3 59,200.00

4 Item Cost ( 1 + 2 + 3 ) 64,240.00

d. Roof beams 1 LOT

1 LABOR
Foreman 1.00 12 days 600.00 7,200.00
Skilled laborer 6.00 12 days 500.00 36,000.00
Laborer 4.00 12 days 400.00 19,200.00
Sub Total -1 62,400.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 3,120.00 3,120.00
one-bagger concrete mixer 1.00 4 unit 500.00 2,000.00
concrete vibrator 1.00 4 unit 350.00 1,400.00
Sub Total - 2 6,520.00

3 MATERIALS
16mm diameter rebar grade 40 70.00 pcs 325.00 22,750.00
10mm diameter rebar grade 33 155.00 pcs 180.00 27,900.00
portland cement 260.00 bags 260.00 67,600.00
3/4" gravel 35.00 cu.m. 1,500.00 52,500.00
river sand 15.00 cu.m. 1,500.00 22,500.00
2"x3"x10' rough lumber 120.00 bd.ft. 70.00 8,400.00
2"x2"x8' rough lumber 200.00 bd.ft. 70.00 14,000.00
assorted nail 3.00 kegs 1,850.00 5,550.00
#16 tie wire 4.00 roll 2,100.00 8,400.00
Sub Total - 3 229,600.00

4 Item Cost ( 1 + 2 + 3 ) 298,520.00

e. Slab (View Deck fl.) 1 LOT

1 LABOR
Foreman 1.00 4 days 600.00 2,400.00
Skilled laborer 2.00 4 days 500.00 4,000.00
Laborer 4.00 4 days 400.00 6,400.00
Sub Total -1 12,800.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 640.00 640.00
Sub Total - 2 640.00

3 MATERIALS
12mm diameter rebar grade 40 75.00 pcs 220.00 16,500.00
10mm diameter rebar grade 33 42.00 pcs 140.00 5,880.00
portland cement 50.00 bags 235.00 11,750.00
3/4" gravel 6.00 cu.m. 500.00 3,000.00
river sand 3.00 cu.m. 500.00 1,500.00
#16 tie wire 1.00 roll 2,100.00 2,100.00
Sub Total - 3 40,730.00

4 Item Cost ( 1 + 2 + 3 ) 54,170.00

f. Concrete stairs to Columbaruim 1 LOT

1 LABOR
Foreman 1.00 3 days 600.00 1,800.00
Skilled laborer 2.00 3 days 500.00 3,000.00
Laborer 1.00 3 days 400.00 1,200.00
Sub Total -1 6,000.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 300.00 300.00
Sub Total - 2 300.00
 3 MATERIALS
12mm diameter rebar grade 40 25.00 pcs 220.00 5,500.00
10mm diameter rebar grade 33 15.00 pcs 180.00 2,700.00
portland cement 60.00 bags 260.00 15,600.00
3/4" gravel 8.00 cu.m. 1,500.00 12,000.00
river sand 4.00 cu.m. 1,500.00 6,000.00
#16 tie wire 8.00 kilos 90.00 720.00
Sub Total - 3 42,520.00

4 Item Cost ( 1 + 2 + 3 ) 48,820.00

ITEM II COST 711,550.00

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
g. Masonry works Quantity
1.00 LOT
a. Exterior walls 1.00 LOT
b. Interior walls 1.00 LOT
c. Toilet partitions 1.00 LOT
d. Plastering works 1.00 LOT
1 LABOR (includes installation of scaffolds)
Foreman 1.00 8 days 600.00 4,800.00
Skilled laborer 2.00 8 days 500.00 8,000.00
Laborer 2.00 8 days 400.00 6,400.00
Sub Total -1 19,200.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 960.00 960.00
Sub Total - 2 960.00

3 MATERIALS
12mm diameter rebar grade 40 55.00 pcs 220.00 12,100.00
10mm diameter rebar grade 33 105.00 pcs 180.00 18,900.00
4" CHB 1,445.00 pcs 18.50 26,732.50
portland cement 285.00 bags 260.00 74,100.00
river sand 30.00 cu.m. 500.00 15,000.00
#16 tie wire 10.00 kilos 90.00 900.00
Sub Total - 3 147,732.50

4 Item Cost ( 1 + 2 + 3 ) 167,892.50

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
h. Tile works Quantity
1 LABOR (includes installation of scaffolds)
Skilled laborer 2.00 4 days 500.00 4,000.00
Laborer 2.00 4 days 400.00 3,200.00
Sub Total -1 7,200.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 360.00 360.00
Sub Total - 2 360.00

3 MATERIALS
Portland cement 45 bags 235.00 10,575.00
Tile adhesive 55 bag 600.00 33,000.00
300mm x 600mm ceramic tiles 135 pcs 70.00 9,450.00
300mm x 600mm ceramic tiles (cladding tiles) 56 pcs 80.00 4,480.00
600mm x 600mm granite tiles 355 pcs 185.00 65,675.00
River sand 3 cu.m. 1,100.00 3,300.00
Tile grout 5kg 5 pack 160.00 800.00

Sub Total - 3 127,280.00

4 Item Cost ( 1 + 2 + 3 ) 134,840.00

 ITEM III COST 302,732.50

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
Quantity
IV. Electrical 1.00 LOT
1 LABOR AND MATERIALS
Particulars 1.00 lot 18,500.00 18,500.00
Sub Total -1 18,500.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 925.00 925.00
Sub Total - 2 925.00

3 MATERIALS
15 amps circuit breaker with casing 1.00 set 650.00 650.00
20 amps circuit breaker with casing 3.00 set 700.00 2,100.00
40 amps circuit breaker with casing 1.00 set 950.00 950.00
#12 THHN stranded wire 30.00 mts 50.00 1,500.00
#14 THHN stranded wire 20.00 mts 50.00 1,000.00
electrical accessories 1.00 lot 5,000.00 5,000.00

Sub Total - 3 11,200.00

4 Item Cost ( 1 + 2 + 3 ) 30,625.00

ITEM IV COST 30,625.00

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
Quantity
V. Carpentry works 1.00 LOT
1 LABOR AND MATERIALS
Particulars 64.00 sq.m. 350.00 22,400.00
Sub Total -1 22,400.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 1,120.00 1,120.00

Sub Total - 2 1,120.00

3 MATERIALS
3/4" thick marine plywood 120 pcs 1,250.00 150,000.00
1/2"x1"x8' s4s wood 60 pcs 120.00 7,200.00
Consumables; (pullers, concealed hinges,
1 lot 12,000.00 12,000.00
screws, magnetic catches)

Sub Total - 3 169,200.00

4 Item Cost ( 1 + 2 + 3 ) 192,720.00

ITEM V COST 192,720.00

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
Quantity
VI. Sanitary, plumbing and fixtures 1.00 LOT
a. Water and sanitary lines 1 LOT
b. water closets and lavatories 1 LOT
1 LABOR
Foreman 1.00 2 days 600.00 1,200.00
Skilled laborer 2.00 2 days 500.00 2,000.00
Laborer 2.00 2 days 400.00 1,600.00
Sub Total -1 4,800.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 240.00 240.00
Sub Total - 2 240.00
 3 MATERIALS
water and sanitary lines 1.00 lot 50,000.00 50,000.00
water closet with accessories 6.00 sets 7,500.00 45,000.00
lavatory with accessories 2.00 sets 5,000.00 10,000.00
consumables 1.00 lot 7,500.00 7,500.00
Sub Total - 3 112,500.00

4 Item Cost ( 1 + 2 + 3 ) 117,540.00

ITEM VI COST 117,540.00

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
Quantity
VII. Doors and windows 1.00 LOT
a. Doors 1 LOT
b. Windows 1 LOT
1 LABOR
Foreman 1.00 6 days 600.00 3,600.00
Skilled laborer 2.00 6 days 500.00 6,000.00
Laborer 1.00 6 days 400.00 2,400.00
Sub Total -1 12,000.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 600.00 600.00
Sub Total - 2 600.00

3 MATERIALS
2.10x0.80m molded door with jamb and
2.00 sets 3,500.00 7,000.00
accessories
uPVC encased sliding glass window with screen
3.24 sq.m 2,900.00 9,396.00
consumables 1.00 lot 5,000.00 5,000.00
Sub Total - 3 21,396.00

4 Item Cost ( 1 + 2 + 3 ) 33,996.00

ITEM VII COST 33,996.00

VIII. Steel works 1.00 LOT

1 LABOR
Foreman 1.00 4 days 600.00 2,400.00
Skilled laborer 2.00 4 days 500.00 4,000.00
Laborer 1.00 4 days 400.00 1,600.00
Sub Total -1 8,000.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 400.00 400.00
Sub Total - 2 400.00

3 MATERIALS
Tubular steel; steel members 23.40 ln.m. 1,400.00 32,760.00

Sub Total - 3 32,760.00

4 Item Cost ( 1 + 2 + 3 ) 41,160.00

ITEM VIII COST 41,160.00

IX. Painting works 1.00 LOT

1 LABOR AND MATERIALS
Particulars 450.00 sq.m. 132.70 59,715.00
Sub Total -1 59,715.00

2 EQUIPMENT
2.5 hp Compressor (5% of labor cost) 1.00 lot 2,985.75 2,985.75
Sub Total - 2 2,985.75
 3 MATERIALS
Skim coat fine 20kg 40.00 bags 520.00 20,800.00
Semi gloss latex paint (white) 24.00 gals 1,376.00 33,024.00
Flat latex paint 16.00 gal 850.00 13,600.00
Sanding sealer / gal 8.00 gal 850.00 6,800.00
Elastrometric paint 16.00 gal 2,552.00 40,832.00
Assorted sand paper 100.00 pcs 15.00 1,500.00
Paint thinner 10.00 gal 200.00 2,000.00
Metal primer (Gray color) 5.00 liters 520.00 2,600.00
Automotive lacquer paint (white) 5.00 liters 520.00 2,600.00
2" paint brush 15.00 pcs 45.00 675.00
4" paint brush 25.00 pcs 45.00 1,125.00
9" roller brush with pan 20.00 sets 185.00 3,700.00
paint accessories and consumables 1.00 lot 4,000.00 4,000.00
3/4" masking tape 100.00 pcs 30.00 3,000.00
Polytuff with hardender 2.00 gal 650.00 1,300.00

Sub Total - 3 137,556.00

4 Item Cost ( 1 + 2 + 3 ) 200,256.75

ITEM IX COST 200,256.75

Item. PART DESCRIPTION No.of No.of Unit Rate Amount

No. SCOPE OF WORK Days UNIT ( Php ) ( Php )
Quantity
X. Septic Tank 1.00 LOT
1 LABOR
Foreman 1.00 4 days 600.00 2,400.00
Skilled laborer 2.00 4 days 500.00 4,000.00
Laborer 2.00 4 days 400.00 3,200.00
Sub Total -1 9,600.00

2 EQUIPMENT
hand tools and equipment (5% of labor cost) 1.00 lot 960.00 960.00
Sub Total - 2 960.00

3 MATERIALS
12mm diameter rebar grade 40 8.00 pcs 220.00 1,760.00
10mm diameter rebar grade 33 8.00 pcs 180.00 1,440.00
4" CHB 360.00 pcs 10.00 3,600.00
portland cement 10.00 bags 235.00 2,350.00
1/2" ordinary plywood 2.00 pcs 640.00 1,280.00
3/4" gravel 0.50 cu.m. 1,500.00 750.00
PVC and accessories 1.00 lot 500.00 500.00
river sand 1.00 cu.m. 1,500.00 1,500.00
#16 tie wire 2.00 kilos 90.00 180.00
Sub Total - 3 13,360.00

4 Item Cost ( 1 + 2 + 3 ) 23,920.00

ITEM X COST 23,920.00

TOTAL CONSTRUCTION COST ₱ 1,720,640.25

OCM/CP: ₱ 172,064.03
Mobilization/Demobilization: ₱ 86,032.01
GRAND TOTAL CONSTRUCTION COST ₱ 1,978,736.29

Prepared By:
Arch. May Rose C. Carreon
PRC #: 0017799
Valid Until: November 23, 2024
PTR #: 5484220
Issued On: January 01, 2022
Issued At: Baguio City