PROJECT: Proposed Renovation Works

LOCATION Bulatok, Pagadian City

OWNER:
SUBJECT: BILL OF MATERIALS

ITEM DESCRIPTION Quantity Unit Material Unit Cost Total

9.2 Tile Works

9.3.1 60cm x60cm Tiles 150.00 pcs 190.00 28,500.00
9.3.1 Cement 50.00 bags 250.00 12,500.00
9.3.1 Sand 4.00 cu.m 825.00 3,300.00
9.3.1 4" CHB 50.00 pcs 13.00 650.00
9.3.1 Consumables 1.00 lot 1,500.00 1,500.00
SUB-TOTAL TILE WORKS 46,450.00
TOTAL ESTIMATED LABOR COST (40% OF Material Cost) 18,580.00

9.2 Three Columns

9.3.1 16mm Dia. Def. bar 18.00 pcs 320.00 5,760.00
9.3.1 10mm Dia. Def. bar 15.00 pcs 145.00 2,175.00
9.3.1 Tiewire 10.00 kg 95.00 950.00
9.3.1 Formworks 1.00 lot 4,000.00 4,000.00
9.3.1 Cement 12.00 bags 250.00 3,000.00
9.3.1 Sand 1.00 cu.m 825.00 825.00
9.3.1 Gravel 2.00 cu.m 950.00 1,900.00
9.3.1 Consumables 1.00 lot 500.00 500.00
SUB-TOTAL WORKS 19,110.00
TOTAL ESTIMATED LABOR COST (40% OF Material Cost) 7,644.00

9.2 Canal with Soak pit & Lababo with tiles finish
9.3.1 Excavation 1.00 lot 3,000.00 3,000.00
9.3.1 Tiles( 1.20m x 0.60m) 3.00 pcs 550.00 1,650.00
9.3.1 Plumbing set with fixtures 1.00 lot 5,000.00 5,000.00
9.3.1 4" CHB 100.00 pcs 13.00 1,300.00
9.3.1 Cement 8.00 bags 250.00 2,000.00
9.3.1 Sand 2.00 cu.m 825.00 1,650.00
9.3.1 Consumables 1.00 lot 1,000.00 1,000.00
SUB-TOTAL WORKS 15,600.00
TOTAL ESTIMATED LABOR COST (40% OF Material Cost) 6,240.00

9.2 Roof and Wall extension (PLASTERED)

9.3.1 1" x1" angle bar 6.00 pcs 450.00 2,700.00
9.3.1 2" x 3" C-purlins 6.00 pcs 550.00 3,300.00
9.3.1 4'x8' Plain sheet 6.00 pcs 650.00 3,900.00
9.3.1 Front gutter 6.00 pcs 450.00 2,700.00
9.3.1 4" CHB 80.00 pcs 13.00 1,040.00
9.3.1 Cement 15.00 bags 250.00 3,750.00
9.3.1 Sand 3.00 cu.m 825.00 2,475.00
9.3.1 Consumables 1.00 lot 2,000.00 2,000.00
SUB-TOTAL WORKS 21,865.00
TOTAL ESTIMATED LABOR COST (40% OF Material Cost) 8,746.00

9.2 PLASTERED Wall extension (LIKOD SA BALAI)

9.3.1 4" CHB 161.00 pcs 13.00 2,093.00
9.3.1 Cement 27.00 bags 250.00 6,750.00
9.3.1 Sand 3.00 cu.m 825.00 2,475.00
9.3.1 Gutter set 3.00 lot 825.00 2,475.00
9.3.1 Downspuot set 1.00 lot 800.00 800.00
9.3.1 Consumables 1.00 lot 500.00 500.00
SUB-TOTAL WORKS 15,093.00
TOTAL ESTIMATED LABOR COST (40% OF Material Cost) 6,037.20

TOTAL ESTIMATED MATERIAL COST 118,118.00

TOTAL ESTIMATED LABOR COST 47,247.20
TOTAL DIRECT COST( MATERIAL+LABOR) 165,365.20
Design and Construction Management Cost (7% of Direct Cost) 11,575.56
OCM (includes miscellaneous, hauling, etc)-3% of Direct Cost 4,960.96
TOTAL ESTIMATED CONSTRUCTION COST 181,901.72

PREPARED BY: Approved by:

NASRODEN B. PAGAYAO -
Civil Engineer OWNER