CONCRETING REINFORCEMENT

FOOTING TOTAL VOL. 3.6 CU.M. DEF. BARRS 1 24

CEMENT 32.4 BAGS TIE WIRES 3
SAND 1.8 CU.M.
GRAVEL 3.6 CU.M.

COLUMN TOTAL VOL. 63 CU.M. DEF. BARRS 1 60

CEMENT 105 BAGS DEF. BARRS 2 85
SAND 6 CU.M. TIE WIRES 10
GRAVEL 12 CU.M.

BEAM TOTAL VOL. 6.6 CU.M. DEF. BARRS 1 112

CEMENT 59.4 BAGS DEF. BARRS 2 37
SAND 3.3 CU.M. DEF. BARRS 3 83
GRAVEL 6.6 CU.M. TIE WIRES 18

TIE BEAM TOTAL VOL. 3.3 CU.M. DEF. BARRS 2 74

CEMENT 29.7 BAGS TIE WIRES 4
SAND 1.65 CU.M.
GRAVEL 3.3 CU.M.

WALL FOOTING TOTAL VOL. 1.65 CU.M. DEF. BARRS 3 21

CEMENT 14.85 BAGS TIE WIRES 2
SAND 0.825 CU.M.
GRAVEL 1.65 CU.M.

SLAB TOTAL VOL. 16 CU.M. DEF. BARRS 2 80

CEMENT 144 BAGS DEF. BARRS 3 106
SAND 8 CU.M. TIE WIRES 18
GRAVEL 16 CU.M.

STAIRS TOTAL VOL. CU.M.

CEMENT BAGS DEF. BARRS 1
SAND CU.M. DEF. BARRS 2
GRAVEL CU.M. TIE WIRES

MASONRY

WALL TOTAL AREA 180 SQ.M. DEF. BARRS 2 64.285714285714

CHB 2362.5 PCS. DEF. BARRS 3 64.285714285714
CEMENT 94.5 BAGS TIE WIRES 8.4586466165414
SAND 7.89075 CU.M.
RC SUMMARY

CEMENT 355.65 BAGS DEF. BARRS 1 196

SAND 19.925 CU.M. DEF. BARRS 2 276
GRAVEL 27.85 CU.M. DEF. BARRS 3 210
TIE WIRES 51
length
kg.

length
length
kg.

length
kg.
kg.
kg.

length
kg.

length
kg.

length
length
kg.

length
length
kg.

length
length
kg.
length 16mm
length 12mm
length 10mm
kg.
PROJECT: CONSTRUCTION OF SINGLE STOREY COMMERCIAL BUILDING
LOCATION:RIZAL EXIT, MADANG,BRGY. CENTRAL, CITY OF MATI, DAV.OR.
SUBJECT: BILL OF MATERIAL AND COST ESTIMATES
ITEM MATERIAL COST LABOR &
NO. ITEM OF WORK EQUIPMENT TOTAL COST
QTY. UNIT UNIT PRICE UNIT COST COST
I SITE WORKS 29,500.00

i.i Clearing of site 435 sq.m 10.00 4,350.00

i.ii Layout
#60 Layout String 20 rolls 120.00 2,400.00
Assorted Coco Lumber - bd.ft. 20.00 -
Assorted CW Nails 55 kgs. 70.00 3,850.00
i.iii Earthworks

Excavation (Column Footings,Tie Beams and Slab) 54 cu.m. 18,900.00

Sub Total = 6,250.00 23,250.00 29,500.00

II FORMWORKS AND SCAFFOLDINGS 6,019.00
Materials
4'x8'x1/4 Ordinary Plywood 6 sheets 310.00 1,860.00
15 pcs. 2''x3''x12' coco lumber" 90 bd.ft. 13.00 1,170.00
20 pcs. 2" x 2" x 12' Coco Lumber 80 bd.ft. 13.00 1,040.00
Assorted CW Nails 8 kgs. 70.00 560.00

Sub Total = 4,630.00 1,389.00 6,019.00

III REINFORCED CONCRETE WORKS 281,099.00
Materials
Portland Cement 483 bags 215.00 103,845.00
Washed Gravel(includes gravel fill) 20 cu.m. 550.00 11,000.00
Washed Sand 28 cu.m. 550.00 15,400.00
12mmØx6m def bars (Grade 40)" 195 pcs. 180.00 35,100.00
10mmØx6m def bars (Grade 40)" 312 pcs. 150.00 46,800.00
#16 G.I Tie Wire 43 kgs. 95.00 4,085.00

Sub Total = 216,230.00 64,869.00 281,099.00

IV MASONRY WORKS 321,765.60
Materials
100mm thk. CHB 5,666 pcs. 12.00 67,992.00
Portland Cement 450 bags 245.00 110,250.00
Washed Sand 36 cu.m. 550.00 19,800.00
10mmØx6m def bars (Grade 40) 320 pcs. 150.00 48,000.00
#16 G.I Tie Wire 21 kgs. 70.00 1,470.00

Sub Total = 247,512.00 74,253.60 321,765.60

V TRUSSES 169,520.00
Materials
C Purlins 85 length 750.00 63,750.00
Angle Bar 73 length 900.00 65,700.00
Welding rod 10 kgs. 95.00 950.00

Sub Total = 130,400.00 39,120.00 169,520.00

VI ROOFING WORKS 127,099.70
Materials
10 ft. Corrugated Roofing 99 sheets 335.00 33,165.00
8 ft. Corrugated Roofing 147 sheets 300.00 44,100.00
RIDGE ROOF 4 sheets 275.00 1,100.00
teck screw 6,468 pcs. 3.00 19,404.00

Sub Total = 97,769.00 29,330.70 127,099.70

VII CEILING WORKS 37,804.00
Materials
metal furring FRAMES 164 Bd.ft 160.00 26,240.00
hardflex 82 sheets 310.00 25,420.00
blind rebits 6 box 610.00 3,660.00

Sub Total = 29,080.00 8,724.00 37,804.00

VIII INSTALLATION OF DOORS AND WINDOWS 134,309.50
Materials
1.60mX2.10m 75mm THK double Door w/ Aluminum
2 set 6,000.00 12,000.00
Framing
2 set 4,500.00 9,000.00
.8mX2.10m 75mm THK single Door w/ Aluminum Framing
0.80mX2.10m 75mm THK Panel Door w/ Jamb for 7 set 4,000.00 28,000.00
0.75mX1.95m PVC Door w/ Louver w/ Jamb for CR 8 set 2,500.00 20,000.00
.8mx1.20m Glass Sliding Window w/ Aluminum Framing
3 set 4,000.00 12,000.00
for Bedrooms
0.40mx0.40m Fixed Glass Window w/ Aluminum Framing
3 set 3,500.00 10,500.00
for CR
Door Knob 17 set 500.00 8,500.00
 2"x4" Door Hinges 51 pcs. 65.00 3,315.00

Sub Total = 103,315.00 30,994.50 134,309.50

XI PLUMBING WORKS 122,226.00

xi.i Storm & Sewer Line

Complete PVC s1000, trims and fittings 1 lot. 25,000.00 25,000.00
(elbow, tee, p-trap, wye, hangers and
complete PVC s1000, trims and fittings
and accessories

xi.ii Toilet Accessories & fixtures

1/2" Dia Faucet (Bronze) 10 pcs. 150.00 1,500.00
4"x4" PVC Floor Drain Strainer 8 pcs. 280.00 2,240.00
PVC sink strainer wht 1 1/4 8 pcs. 15.00 120.00
Paper Holder 8 pcs. 260.00 2,080.00
Soap holder 8 pcs. 260.00 2,080.00
Lavatory 10 sets 2,500.00 25,000.00
Water Closet 8 sets 4,500.00 36,000.00

Sub Total = 94,020.00 28,206.00 122,226.00

Xl ELECTRICAL WORKS 495,631.50

Panel Board w/ 10 Branches, Side Main, Flush Type 1 pc 3,150.00 3,150.00

Panel Board w/ 8 Branches, Side Main, Flush Type 2 pc 2,810.00 5,620.00

Panel Board w/ 6 Branches, Side Main, Flush Type 1 pc 2,215.00 2,215.00

Panel Board w/ 4 Branches, Side Main, Flush Type 4 pc 1,810.00 7,240.00

Circuit Breaker, 300AT/240V (Plug-in Type) 2 pc 3,500.00 7,000.00

Circuit Breaker, 100AT/240V (Plug-in Type) 2 pc 1,200.00 2,400.00

Circuit Breaker, 60AT/240V (Plug-in Type) 2 pc 800.00 1,600.00

Circuit Breaker, 40AT/240V (Plug-in Type) 8 pc 450.00 3,600.00

Circuit Breaker, 30AT/240V (Plug-in Type) 15 pc 350.00 5,250.00

Circuit Breaker 20AT/240V (Plug-in Type) 7 pcs 275.00 1,925.00

Circuit Breaker 15AT/240V (Plug-in Type) 11 pcs 185.00 2,035.00

2.0mm² THHN cu. wire 15 box 2,850.00 42,750.00

3.5mm² THHN cu. wire 12 box 3,800.00 45,600.00

8.0mm² THHN cu. wire 200 mtrs 185.00 37,000.00

14.0mm² THHN cu. wire 170 mtrs 185.00 31,450.00

30.0mm² THHN cu. wire 160 mtrs 185.00 29,600.00

175.0mm² THHN cu. wire 50 mtrs 185.00 9,250.00

#1 ACSR Service Drop Wire 10 mtrs 46.00 460.00

Lighting Receptacle Outlet, 3.5" dia. 135 sets 135.00 18,225.00

Single Switch, Thumbler Flush Type, 1 Gang 45 pcs 70.00 3,150.00

Double Switch, Thumbler Flush Type, 3 Gang 21 pcs 90.00 1,890.00

Triplex Switch, Thumbler Flush Type, 3 Gang 10 pcs 90.00 900.00

Convenience Outlet, Flush Type, 2 gang 15 pcs 90.00 1,350.00

PVC Junction Octogonal Box w/ cover 45 pcs 55.00 2,475.00

PVC Utility Rectangular Box w/ cover 36 pcs 55.00 1,980.00

Plastic Electrical Tape, big 10 pcs 50.00 500.00

Rubber Electrical Tape, big 6 pcs 150.00 900.00

GI Pipe Sch. # 2 (10 ft/Length) 4 length 1,250.00 5,000.00

RSC Pipe, 32mm Ф (10 ft/Length) 15 length 450.00 6,750.00

RSC Elbow, 32mm dia. 15 pcs 45.00 675.00

RSC Nipple, 32mm dia. 6 pcs 30.00 180.00

RSC Clamps w/ Locknut 21 pcs 30.00 630.00

RSC LB, 32mm dia. 21 pc 65.00 1,365.00

PVC Pipe, 20mm Ф (10 ft/Length) 21 length 85.00 1,785.00

PVC Coupling, 20mm Ф 21 pcs 15.00 315.00

PVC Elbow, 20mm Ф 15 pcs 15.00 225.00

Secondary Rack, Single Spool Insulator 5 pc 250.00 1,250.00

Service Drop Wire 25 mtrs 50.00 1,250.00

Service Entrance Cap, 32mm dia. 2 pc 220.00 440.00

Ground Rod Clamp, Solderless 2 - 4mmΦ 6 length 500.00 3,000.00

Ground Rod, 30mm x 3000mm 7 length 1,000.00 7,000.00

Aluminum Ground Wire 15 mtrs 125.00 1,875.00

Transformer with Accessories 1 set 80,000.00 80,000.00

Sub Total = 381,255.00 114,376.50 495,631.50

TOTAL MATERIAL COST 1,310,461.00

TOTAL LABOR AND EQUIPMENT COST 414,513.30
TOTAL DIRECT COST 1,724,974.30

Reviewed by: Owner:

CONCEPCION S. MORENO
CIVIL ENGINEER
 COST ESTIMATES

INDIVIDUAL PROJECT PROGRAM OF WORKS

PROJECT FUND SOURCE

LOCATION DAYS TO COMPLETE

I. EQUIPMENT
A. EQUIPMENT ON HAND B. EQUIPMENT
Welding Machine
Tile Cutter
Concrete Vibrator
Bagger Concrete Mixer
II. SCOPE OF WORK
ITEM NO. ITEM OF WORK %
I SITE WORKS #REF!
II FORMWORKS AND SCAFFOLDINGS #REF!
III REINFORCED CONCRETE WORKS #REF!
IV MASONRY WORKS #REF!
V STRUCTURAL STEEL WORKS #REF!
VI ROOFING WORKS #REF!
VII CEILING WORKS #REF!
VIII DOORS AND WINDOWS #REF!
IX TILE WORKS #REF!
X ELECTRICAL WORKS #REF!
XI PLUMBING WORKS #REF!
TOTAL ESTIMATED DIRECT COST
III. BREAKDOWN OF EXPENDITURES
A. DIRECT COST
MATERIALCOST
LABOR COST
B. INDIRECT COST
OCM(5% of Direct Cost)
Contractor's Profit (9%of Direct Cost)
Taxes (12% of Labor Cost + OCM + CP)
TOTAL PROJECT COST
 : 120 CAL. DAYS

ENT
Bar Cutter
Bar Bender
rator
rete Mixer

AMOUNT
29,500.00
6,019.00
281,099.00
321,765.60
169,520.00
127,099.70
37,804.00
134,309.50
#REF!
#REF!
122,226.00
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
FORMWORKS AND SCAFFOLDINGS
5mm thk Ordinary Plywood
NAILS
#1/2
#1
#2
#3
#4
bd.ft of coconut lumber
bd.ft of wooden lumber

CONCRETE AND MASONRY WORKS

100mm thk Hollow Blocks
150mm thk Hollow Blocks
40kg Portland Cement
16mm dia x 6m length Rebar
12mm dia x 6m length Rebar
10mm dia x 6m length Rebar
#16 GI Tire Wire
Washed Sand
Washed Gravel

STRUCTURAL STEEL WORKS

6mm thk x 65mm x 65mm x 6m Angular Bar
6mm thk x 50mm x 50mm x 6m Angular Bar
2mm thk x 100mm x 50mm x 15mm LC-Purlins
4mm thk x 38mm x 38mm x 6m Angualr Bar
1.5 thk x 50mm x 75mm x 6m C-Purlins
10mm dia Sag Rod
10mm dia Cross Bracings
10mm thk Base Plate
6mm thk Gusset Plate
Welding Rod
12mm dia x 250mm long Anchor Bolts
10mm dia x 200mm long Anchor Bolts
50mm dia x 6m Stainless Steel Pipe
19mm x 6m Square GI Bar
SS Welding Rod
#100 Sand Paper /meter
#200 Sand Paper /meter
3mm thk x 50mm x 6m Flat Bar
50mm dia x 6m Stainless Steel Pipe
25mm dia x 6m Stainless Steel Pipe
19mm x 6m Square GI Bar
12mm x 6mm square bar
8mm x 6mm square bar

ROOFING WORKS
0.4mm thk Prepainted Corr. GI Sheet (32"x10')
GA #26 G.I Plain Sheet
GA #24 Pre-painted Gutter w/ complete accessoriess
12mm x 300mm Fiber Cement Fascia Board
Roofing Wire Nails

CEILING WORKS
3.5mm thk Fiber Cement Board
25mm x 25mm Wall Angle
0.4mm thk x 25mm x 50mm Metal Furring
0.8mm thk x 12mm x 38mm Carrying Channel
Metal Ceiling Clip
Aluminum Blind Revits
Concrete Screws

TILE WORKS
300mm x 300mm Glazed Ceramic Tiles (Toilet Wall)
300mm x 300mm Unglazed Ceramic Tiles (Toilet Floor)
200mm x 200mm Glazed Ceramic Tiles (Counter Sink)
Tile Adhesive
Tile Grout
PAINTING WORKS
Handrails, Trusses, Purlins, etc
Metal Primer
Paint thinner
Walls
Concrete Neutralizer
Primer
Cast
Semi-Gloss Latex Paint
Semi-Gloss Enamel Paint
Reducer
Tinting Color
Body Filler
Waste Cotton
Masking Tape
Ceiling and Fascia Board Finish
Primer
Cast
Top Coat, Flat
Paint Thinner
Polymer Body Filler
Paint Brush
#3/4"
#1"
#2"
#3"

MISCELLANEOUS
Fire Extinguisher
Wall Fan
Bed Foam
Wall Mirrors
Monoblock Chair

ELECTRICAL WORKS
Lighting Fixtures and Devices
18W Flourescent Bulb
40W Compact Flourescent Lamp, Tubular
Flush Type Wall Switches, Wide(S1,S2,S3)
Duplex Convenience Outlet
Panel Board and Circuit Breakers
Complete Fire Alarm System Connection & Devices

PLUMBING WORKS
Fixtures
Water Closet
Floor Drain
Faucet
Shower with complete accessories
Sink
75mm Soil Pipe
Fittings

DOORS AND WINDOWS

D1 - Wooden Panel Door on 50mmx150mm
Wooden Door Jamb w/ complete hardware
and accessories
D2 - PVC Flush Door Panel with Louver on
PVC Door Jambs with complete hardware
and accessories
W1 - Jalousie Window with 5mm thk Clear
Glass Blades on Standard Aluminum Case,
Louver with insect screen at top, with
complete hardware and accessories
W2 - Steel Awning Type Window with Clear
Glass Panes and Grills, complete with
hardware and accessories
Fixed Wood Louver