CONSTRUCTION OF COVERED COURT

Sultan Membisa Dimasangkay Elementary School

Brgy. Mukas Kolambugan, Lanao del Norte
BILL OF MATERIALS AND COST ESTIMATES
ITEM DESCRIPTION QTY. UNIT UNIT COST AMOUNT
I. SITE WORKS
A. CLEARING,LAY-OUTING,GRADING & LEVELLING lump sum 3,500.00 3,500.00

B. EXCAVATION 81.24 cu.m 350.00 28,434.00

C. EMBANKMENT 36 cu.m 150.00 5,400.00

sub-total 37,334.00

D. LABOR COSTS 40% 14,933.60

Total Cost 52,267.60
II. FORMWORKS & SCAFFOLDING
A. MATERIALS
2" X 2" X 12' Coco lumber (200 pcs.) 800 bd. ft. 18.00 14,400.00
2" X 3" X 12' Coco lumber (240 pcs.) 900 bd. ft. 18.00 16,200.00
2" X 4" X 12' Coco lumber (160 pcs.) 1280 bd. ft. 18.00 23,040.00
1/4" thk. Ordinary plywood 660 sheets 345.00 227,700.00
Common wire nails (assorted) 80 kls. 85.00 6,800.00
sub-total 271,940.00

B. LABOR COSTS 40% 108,776.00

Total Cost 380,716.00
III. REINFORCE STEEL BARS
A. FOOTING
a.1 16mmø x 6.0 deformed steel bars 55 length 478.00 26,290.00
a.2 # 16 G.I. tie wire 4 kls. 85.00 340.00
B. COLUMNS
b.1. 16mmø x 6.0 deformed steel bars 38 length 478.00 18,164.00
b.2. 10mmø x 6.0 deformed steel bars 48 length 196.00 9,408.00
b.3 # 16 G.I. tie wire 3.5 kls. 85.00 297.50
C. CONCRETE FLOORING
c.1. 10mmø x 6.0 deformed steel bars 65 length 196.00 12,740.00
c.2. # 16 G.I. tie wire 2 kls. 85.00 170.00
D. CHB COLUMN & WALL REINFORCEMENTS
d.1. 12mmø x 6.0 deformed steel bars 28 length 278.00 7,784.00
d.2. 10mmø x 6.0 deformed steel bars 230 length 196.00 45,080.00
d.3. # 16 G.I. tie wire 12 kls. 85.00 1,020.00
sub-total 121,293.50

D. LABOR COSTS 40% 48,517.40

Total Cost 169,810.90
IV. CONCRETE WORKS/PEDESTAL
A. FOOTING 7.86 cu.m
a.1. Portland cement 72 bags 285.00 20,520.00
a.2. Washed sand 4 cu.m 1,200.00 4,800.00
a.3 Gravel 8 cu.m 1,200.00 9,600.00
B. COLUMNS 3.06 cu.m
b.1. Portland cement 30 bags 285.00 8,550.00
b.2. Washed sand 1.6 cu.m 1,200.00 1,920.00
b.3 Gravel 3 cu.m 1,200.00 3,600.00
C. CONCRETE FLOORING 20.00 cu.m
C.1. Portland cement 190 bags 275.00 52,250.00
C.2. Washed sand 11 cu.m 1,200.00 13,200.00
C.3 Gravel 22 cu.m 1,200.00 26,400.00
sub-total 140,840.00

D. LABOR COSTS 40% 56,336.00

Total Cost 197,176.00
V. MASONRY WORKS
A. 4" Concrete Hollowblocks 2550 pcs. 18.00 45,900.00
B. MORTAR
b.1. Portland cement 116 bags 285.00 33,060.00
b.2. Washed sand 9 cu.m 1,200.00 10,800.00
C. PLASTER
C.1. Portland cement 85 bags 285.00 24,225.00
C.2. Washed sand 7 cu.m 1,200.00 8,400.00
D. SMOOTH
d.1. Portland cement 24 bags 285.00 6,840.00
 sub-total 129,225.00

D. LABOR COSTS 40% 51,690.00

Total Cost 180,915.00

VI. STEEL COLUMN

A. MATERIALS
a.1. 3"x3"x1/4''x6.00 Angle Bar (Main Frame) 28 length 1,900.00 53,200.00
a.2 3"x3"x1/4''x6.00 Angle Bar (Web braces) 30 length 1,900.00 57,000.00
a.3. 10 mm Steel Base Plate (30cmx60cm) 10 pcs. 185.00 1,850.00
a.4. 3/4''фx12'' Machine Bolts w/ Nuts & Washer 100 pcs. 98.00 9,800.00
a.5. # 11 Fuji Welding Rods 28 kls 86.00 2,408.00
a.6. Red Oxide Primere 5 gal. 486.00 2,430.00
a.7. Zinc Chromate 5 gal. 565.00 2,825.00
a.8. Paint Thinner 2 gal. 348.00 696.00
sub-total 130,209.00

B. LABOR COSTS 40% 52,083.60

Total Cost 182,292.60
VII. STEEL GIRT
A. MATERIALS
a.1. 3"x3"x1/4''x6.00 Angle Bar (Main Frame) 56 length 1,900.00 106,400.00
a.2 3"x3"x1/4''x6.00 Angle Bar (Web braces) 36 length 1,900.00 68,400.00
a.3. # 11 Fuji Welding Rods 36 kls 86.00 3,096.00
a.4. Red Oxide Primere 6 gal. 486.00 2,916.00
a.5. Zinc Chromate 6 gal. 565.00 3,390.00
a.6. Paint Thinner 2 gal. 348.00 696.00
sub-total 184,898.00

B. LABOR COSTS 40% 73,959.20

Total Cost 258,857.20
VIII. STEEL TRUSS
A. MATERIALS
a.1. 3"x3"x1/4''x6.00 Angle Bar (Top & Bottom Chord) 86 length 1,900.00 163,400.00
a.2 3"x3"x1/4''x6.00 Angle Bar (Web braces) 96 length 1,900.00 182,400.00
a.3. # 11 Fuji Welding Rods 86 kls 86.00 7,396.00
a.4. Red Oxide Primere 12 gal. 486.00 5,832.00
a.5. Zinc Chromate 12 gal. 565.00 6,780.00
a.6. Paint Thinner 6 gal. 348.00 2,088.00
sub-total 367,896.00

B. LABOR COSTS 40% 147,158.40

Total Cost 515,054.40

IX. STEEL RIDGE BEAM

A. MATERIALS
a.1. S-40 1 1/2"x1 1/2''x6.00 G.I. Pipe (Main Frame) 32 length 1,200.00 38,400.00
a.2 S-40 1 1/2"x1 1/2''x6.00 G.I. Pipe(Web braces) 48 length 1,200.00 57,600.00
a.3. # 11 Fuji Welding Rods 24 kls 86.00 2,064.00
a.4. Red Oxide Primere 6 gal. 486.00 2,916.00
a.5. Zinc Chromate 6 gal. 565.00 3,390.00
a.6. Paint Thinner 2 gal. 348.00 696.00
sub-total 105,066.00

B. LABOR COSTS 40% 42,026.40

Total Cost 147,092.40

X. STEEL COLLAR TIE

A. MATERIALS
a.1. 3"x3"x1/4''x6.00 Angle Bar (Top & Bottom Chord) 9 length 1,200.00 10,800.00
a.2 3"x3"x1/4''x6.00 Angle Bar (Web braces) 15 length 1,200.00 18,000.00
a.3. 5/8''фx2'' Machine Bolts w/ Nuts & Washer 108 pcs. 68.00 7,344.00
a.4. # 11 Fuji Welding Rods 9 kls 86.00 774.00
a.5. Red Oxide Primere 3 gal. 486.00 1,458.00
a.6. Zinc Chromate 3 gal. 565.00 1,695.00
a.7. Paint Thinner 1 gal. 348.00 348.00
sub-total 33,075.00

B. LABOR COSTS 40% 13,230.00

Total Cost 46,305.00

XI. STEEL FASCIA FRAMING

 A. MATERIALS
a.1. 2"x2"x1/4''x6.00 Angle Bar (Main Frame) 18 length 786.00 14,148.00
a.2 1 1/2"x1 1/2"x3/16''x6.00 Angle Bar (Web braces) 26 length 685.00 17,810.00
a.3. 1 1/2"x1 1/2"x3/16''x6.00 Flat Bar 108 pcs. 68.00 7,344.00
a.4. # 11 Fuji Welding Rods 9 kls 86.00 774.00
a.5. Red Oxide Primere 3 gal. 486.00 1,458.00
a.6. Zinc Chromate 3 gal. 565.00 1,695.00
a.7. Paint Thinner 1 gal. 348.00 348.00
sub-total 36,233.00

B. LABOR COSTS 40% 14,493.20

Total Cost 50,726.20

XII. ROOFING WORKS

A. MATERIALS
a.1. Long-Span Rib Type Colored Roof (0.50mmx7.30) 408 lnr.mtr. 468.00 190,944.00
a.1. One-sided Aluminum Insulator (9mm thk.) 408 lnr.mtr. 450.00 183,600.00
a.2 Pre-bended Ridge Roll Cap (0.50mmx600mm) 12 length 438.00 5,256.00
a.3. Pre-bended Gutter Cap (0.50mmx600mm) 24 length 68.00 1,632.00
a.4. Pre-bended Fascia Cap (0.50mmx600mm) 38 length 68.00 2,584.00
a.5. 1.5mmx50mmx100mmx6.00m C-Purlins 86 length 869.00 74,734.00
a.6. 12mmф Plain Round Bar (Purlins Cleats) 40 length 287.00 11,480.00
a.7. 16mmф Plain Round Bar (Diagonal Sagrods) 22 length 496.00 10,912.00
a.8. 1/2''фxx12'' Turn Buckle 32 length 98.00 3,136.00
a.9. 3/4''фx12'' Machine Bolts w/ Nuts & Washer 18 pcs. 98.00 1,764.00
a.9. 2 1/2'' Teckscrew 4500 pcs. 2.25 10,125.00
a.9. 3/16'' x 3/4'' Blind Revits 4 box 658.00 2,632.00
a.9. 3''ф PVC Pipe (Down Spout) 20 length 468.00 9,360.00
a.9. 3''ф PVC Elbow 1/4'' bend 20 pcs. 68.00 1,360.00
a.10. 4''ф Grinding Stone 12 pcs. 185.00 2,220.00
a.11. Touch-up Paint 2 bot. 165.00 330.00
a.12. # 11 Fuji Welding Rods 12 kls 86.00 1,032.00
a.13. Red Oxide Primere 9 gal. 486.00 4,374.00
a.14. Zinc Chromate 9 gal. 565.00 5,085.00
a.15. Paint Thinner 3 gal. 348.00 1,044.00
a.16. #3'' Paint Brush 12 pcs. 48.00 576.00
sub-total 524,180.00

B. LABOR COSTS 40% 209,672.00

Total Cost 733,852.00
XIII. ELECTRICAL WORKS
Kwh Meter 1 pcs. 1,850.00 1,850.00
Panel Board 8 branches 1 pcs. 650.00 650.00
30 Amps 2 pcs. 285.00 570.00
20 Amps 2 pcs. 245.00 490.00
5.5 mm2 Stranded Wire 2 box 4,120.00 8,240.00
3.5 mm2 Stranded Wire 2 box 2,475.00 4,950.00
2.0 mm2 Stranded Wire 1 box 2,475.00 2,475.00
3 Gang Flush Type Switch 4 pcs. 138.00 552.00
2 Gang Flush Type Switch 4 pcs. 138.00 552.00
2 Gang Outlet 10 pcs. 185.00 1,850.00
40 w Flourescent Lamp w/ Housing 36 set 1,580.00 56,880.00
Utility Box 12 pcs. 22.00 264.00
Junction Box 12 pcs. 22.00 264.00
3/4"ø Flexible Hose 2 rolls 780.00 1,560.00
Electrical Tape (big) 8 rolls 55.00 440.00
Entrance cap 1"ø 1 pcs. 75.00 75.00
sub-total 156,522.00

B. LABOR COSTS 40% 62,608.80

Total Cost 219,205.80
XIV. EQUIPMENT RENTAL

a.1. Welding Machine 90 days 500.00 45,000.00

a.2 Electric Grinder 45 days 300.00 13,500.00
a.3 Electric Drill 10 days 300.00 3,000.00
a.4. Electric Steel Cutter 45 days 350.00 15,750.00
sub-total 77,250.00

XV. PROFESSIONAL & MISCELLANEOUS FEES

a.1. Supervising Engineer lump sum 25,000.00
a.2 Plans & Estimate lump sum 25,000.00
a.3 Building Permits 1 lot 20,000.00 20,000.00
a.4. Temporary Electric Fee (LANECO) 2 /month 1,000.00 2,000.00
sub-total 72,000.00

SUMMARY
TOTAL MATERIAL COST 2,201,377.50
TOTAL LABOR COST 649,187.40
EQUIPMENT/MISCELLANEOUS FEES 149,250.00
CONTRUCTORS PROFIT 5% Material Cost 5% 110,068.88
CONTINGENCY 25,950.92
VAT 12% 264,165.30
TOTAL PROJECT COST Php. 3,400,000.00

Prepared by:

Checked by:

Approved by:
-
2
Total Cost ###