Project Title: CONSTRUCTION OF COMFORT ROOM

Location: Brgy. Pangubatan, Kaputian District, IGACOS

Owner:

BILL OF MATERIALS AND COST ESTIMATES

I. Hardearth Excavation Q= 16.08 cu.m.

Labor:
1 Construction Foreman for 10 days @ 650.00 /day P 6,500.00
6 helpers / laborers for 10 days @ 450.00 /day P 27,000.00
Labor Cost P 33,500.00

ITEM COST P 33,500.00

II. Reinforced Concrete Works Q= 9.82 cu.m
Materials:
89 bags Portland Cement @ 286.00 /bag P 25,454.00
15 cu.m Washed Gravel @ 1,500.00 /cu.m P 22,500.00
7 cu.m Washed Coarsed Sand @ 1,500.00 /cu.m P 10,500.00
26 length 10mm Dia. X 6m Deformed Bar @ 210.00 /length P 5,460.00
34 length 16mm Dia. X 6m Deformed Bar @ 560.00 /length P 19,040.00
1 roll #16 G.I Tie Wire @ 1,500.00 /roll P 1,500.00
Material Cost P 84,454.00
Labor:
1 Construction Foreman for 16 days @ 650.00 /day P 10,400.00
1 Mason for 16 days @ 550.00 /day P 8,800.00
1 Steelman for 16 days @ 550.00 /day P 8,800.00
3 helpers / laborers for 16 days @ 450.00 /day P 21,600.00
Labor Cost P 49,600.00

ITEM COST P 134,054.00

III. Masonry Works Q= 105.6 sq.m

Materials:
1670.00 pcs CHB - 4" @ 21.00 /pc P 35,070.00
146.00 bags Portland Cement @ 286.00 /bag P 41,756.00
14.00 cu.m Washed Coarsed Sand @ 1,500.00 /cu.m P 21,000.00
93 length 10mm Dia. X 6m Deformed Bar @ 210.00 /length P 19,530.00
2 meters sand screen @ 165.00 /meter P 330.00
7 cu.m 100cm-120cm diameter Limestone @ 1,500.00 /cu.m P 10,500.00
Material Cost P 128,186.00
Labor:
1 Construction Foreman for 14 days @ 650.00 /day P 9,100.00
2 Mason for 14 days @ 550.00 /day P 15,400.00
5 helpers / laborers for 14 days @ 450.00 /day P 31,500.00
Labor Cost P 56,000.00

ITEM COST P 184,186.00

IV. Roof Framing Works Q= 1 lot

Materials:
120 bdft 2"x6"x10' Good Lumber @ 60.00 /bdft P 7,200.00
300 bdft 2"x3"x10' Good Lumber @ 60.00 /bdft P 18,000.00
34 bdft 4"x10"x10' Good Lumber @ 60.00 /bdft P 2,040.00
10 kgs 4" CW Nails @ 95.00 /kg P 950.00
Material Cost P 28,190.00
Labor:
1 Construction Foreman for 7 days @ 650.00 /day P 4,550.00
1 fin carpenter for 7 days @ 550.00 /day P 3,850.00
2 helpers / laborers for 7 days @ 450.00 /day P 6,300.00
Labor Cost P 14,700.00

ITEM COST P 42,890.00

V. Tinsmithry Works Q= 30 ln.m.
Materials:
30 ln.m. 0.40 mm thk. Rip Type Roof @ 450.00 /ln.m. P 13,500.00
500 Bundle Thatched roof @ 18.00 /bundle P 9,000.00
1050 pcs 2" Tekscrew @ 3.00 /pc P 3,150.00
Material Cost P 25,650.00

Page 1
 Labor:
1 Construction Foreman for 7 days @ 650.00 /day P 4,550.00
1 fin carpenter for 7 days @ 550.00 /day P 3,850.00
2 helpers / laborers for 7 days @ 450.00 /day P 6,300.00
Labor Cost P 14,700.00

ITEM COST P 40,350.00

VI. Formworks and Scaffoldings Q= 1 lot

Materials:
10 sheets 1/2" Ordinary Plywood @ 700.00 /sheet P 7,000.00
336 bd.ft assorted cocolumber @ 32.00 /bd.ft P 10,752.00
1 roll Nylon Rope @ 120.00 /roll P 120.00
10 kgs 4" CW Nails @ 67.85 /kg P 678.50
7 kgs 3" CW Nails @ 65.00 /kg P 455.00
7 kgs 2 1/2" CW Nails @ 73.00 /kg P 511.00
7 kgs 1 1/2" CW Nails @ 83.65 /kg P 585.55
Material Cost P 20,102.05
Labor:
1 Construction Foreman for 6 days @ 650.00 /day P 3,900.00
2 Carpenter for 6 days @ 550.00 /day P 6,600.00
1 helpers / laborers for 6 days @ 450.00 /day P 2,700.00
Labor Cost P 13,200.00

ITEM COST P 33,302.05

VII. Painting Q= 105.6 sq.m

Materials:
6 gals Acrytex Primer (Boysen) @ 1,551.35 /gals P 9,308.10
2 gals Acrytex Reducer @ 751.20 /gals P 1,502.40
2 gals Acrytex Cast (Boysen) @ 668.10 /gals P 1,336.20
6 gals Latex Semi - Gloss , (Boysen) Verify Color @ 712.00 /gals P 4,272.00
6 gals Matte Shield - Boysen @ 1,056.25 /gals P 6,337.50
2 gals QDE Boysen - Verify Color @ 1,062.50 /gals P 2,125.00
1 gals Epoxy Marine , non-sag A B @ 2,011.05 /gals P 2,011.05
4 gal Wood Primer @ 1,088.75 /gals P 4,355.00
10 pcs Sand Paper, 120 @ 27.06 /pc P 270.60
2 pcs Paint Brush 3" @ 88.56 /pc P 177.12
2 pcs Paint Brush 2" @ 64.88 /pc P 129.76
4 pcs Paint Brush 4" @ 191.57 /pc P 766.28
6 pairs Spatula (Paleta) @ 91.02 /pair P 546.12
Material Cost P 33,137.13
Labor:
1 Construction Foreman for 8 days @ 529.00 /day P 4,232.00
2 Skilled Painter for 8 days @ 479.00 /day P 7,664.00
2 helpers / laborers for 8 days @ 396.00 /day P 6,336.00
Labor Cost P 18,232.00

ITEM COST P 51,369.13

VIII. Septic Vault Q= 4.025 cu.m

Materials:
38 bags Portland Cement @ 286.00 /bag P 10,868.00
3 cu.m Washed Coarsed Sand @ 1,500.00 /cu.m P 4,500.00
5 cu.m Washed Gravel @ 1,500.00 /cu.m P 7,500.00
47 lengths 10mm Dia. X 6m Deformed Bar @ 210.00 /length P 9,870.00
20 bags water proofing compound, sahara @ 75.00 /bag P 1,500.00
1 length 4"Ø x 3m PVC Pipe S-1000 @ 900.00 /length P 900.00
1 length 6"Ø x 3m PVC Pipe S-1000 @ 1,936.02 /length P 1,936.02
3 pcs 4"Ø PVC Clean Out @ 73.00 /pc P 219.00
1 pc 6"Ø PVC Clean Out @ 184.50 /pc P 184.50
3 pcs 4"Ø PVC Tee @ 206.64 /pc P 619.92
1 pc 6"Ø PVC Tee @ 307.50 /pc P 307.50
1 can 400cc PVC Solvent Cement @ 320.00 /can P 320.00
Material Cost P 38,724.94
Labor:
1 Construction Foreman for 7 days @ 650.00 /day P 4,550.00
1 Skilled mason for 7 days @ 650.00 /day P 4,550.00
2 helpers / laborers for 7 days @ 450.00 /day P 6,300.00
Labor Cost P 15,400.00

ITEM COST P 54,124.94

Page 2
IX. Plumbing and Fixture Q= 1 lot
Materials:
2 units Water Closet ( American Std.) @ 15,597.70 /unit P 31,195.40
2 units Lavatory ( Wall Mounted Type) w/ comp. accessories @ 3,051.65 /unit P 6,103.30
2 pcs 4" Floor Drain @ 110.70 /pc P 221.40
2 pcs Stainless Steel Faucet (for wall mounted) @ 1,046.73 /pc P 2,093.46
1 unit Urinal . @ 9,373.85 /unit P 9,373.85
12 lengths 4"Ø x 3m (s-1000) PVC Pipe @ 900.00 /length P 10,800.00
3 lengths 2"Ø x 3m (s-1000) PVC Pipe @ 265.00 /length P 795.00
8 pcs 4"Ø PVC Sanitary Wye @ 143.00 /pc P 1,144.00
3 pcs 4"Ø x 2"Ø PVC Reducing Wye @ 154.00 /pc P 462.00
3 pcs 4"Ø PVC Elbow (45°) @ 55.00 /pc P 165.00
3 pcs 4"Ø PVC Clean Out @ 73.00 /pc P 219.00
3 cans 400cc PVC Solvent Cement @ 320.00 /can P 960.00
15 lengths 25mmØ x 4m PPR Pipe PN 20 @ 693.75 /length P 10,406.25
8 pcs 25mmØ PPR Tee @ 50.00 /pc P 400.00
8 pcs 25mmØ PPR Elbow 90° @ 45.00 /pc P 360.00
15 pcs 25mmØ PPR coupling @ 28.29 /pc P 424.35
2 pcs 25mmØ Gate Valve @ 639.60 /pc P 1,279.20
10 pcs Teflon Tape, 1" @ 60.00 /pc P 600.00
Material Cost P 77,002.21
Labor:
1 Construction Foreman for 10 days @ 650.00 /day P 6,500.00
2 Plumber for 10 days @ 650.00 /day P 13,000.00
2 helpers / laborers for 10 days @ 450.00 /day P 9,000.00
Labor Cost P 28,500.00

ITEM COST P 105,502.21

X. Temfacil for Kitchen Q= 1 LOT ITEM COST P 50,000.00

XI. Temfacil for worker & Construction materials Q= 1 LOT ITEM COST P 35,000.00

XII. Doors Q= 4 LOT ITEM COST P 40,000.00

XIII. Contengencies ITEM COST P 120,641.75

XIV. Construction Profit ITEM COST P 80,427.83

GRANDTOTAL P 1,005,347.91

Page 3