Anda di halaman 1dari 44

BILL OF MATERIALS FOR THE PROPOSED TWO STOREY RESIDENTIAL BUILDING,

LOCATED AT MABINI ST., ROXAS CITY OWNED BY CARLOS DY/CHERIE DY TUI


NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
I EXCAVATION Lot 1 1 8,600.00
II BACKFILLING Lot 1 1 11,340.00
CONCRETE WORKS
1. COLUMN FOOTING
Washed Gravel Cu.m. 20.00 900.00 18,000.00
Washed Sand Cu.m. 10.00 600.00 6,000.00
TOTAL MATERIALS 24,000.00
LABOR COST 11,280.00
TOTAL COST 35,280.00
2. WALL FOOTING
Washed Gravel Cu.m. 1.00 900.00 900.00
III Washed Sand Cu.m. 0.50 600.00 300.00
TOTAL MATERIALS 1,200.00
LABOR COST 564.00
TOTAL COST 1,764.00
3. LINTEL BEAM
Washed Gravel Cu.m. 4.00 950.00 6,650.00
Washed Sand Cu.m. 2.00 650.00 2,600.00
TOTAL MATERIALS 84,068.00
LABOR COST 39,511.96
TOTAL COST 123,579.96
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
4. TIE BEAMS
Washed Gravel Cu.m. 10.00 900.00 9,000.00
Washed Sand Cu.m. 5.00 600.00 3,000.00
TOTAL MATERIALS 12,000.00
LABOR COST 5,640.00
TOTAL COST 17,640.00
5. RC COLUMNS
Washed Gravel Cu.m. 14.00 900.00 12,600.00
Washed Sand Cu.m. 7.00 600.00 4,200.00
TOTAL MATERIALS 16,800.00
LABOR COST 7,896.00
TOTAL COST 24,696.00
III
6. GROUND SLAB
Washed Gravel Cu.m. 16.00 900.00 14,400.00
Washed Sand Cu.m. 8.00 600.00 4,800.00
TOTAL MATERIALS 19,200.00
LABOR COST 9,024.00
TOTAL COST 28,224.00
7. SECOND FLOOR BEAM
Washed Gravel Cu.m. 10.00 900.00 9,000.00
Washed Sand Cu.m. 5.00 600.00 3,000.00
TOTAL MATERIALS 12,000.00
LABOR COST 5,640.00
TOTAL COST 17,640.00
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
8. SECOND FLOOR SLAB
Washed Gravel Cu.m. 11.00 900.00 9,900.00
Washed Sand Cu.m. 6.00 600.00 3,600.00
STEEL DECK 1.00mm THK L.M. 120.00 412.00 49,440.00
TOTAL MATERIALS 62,940.00
LABOR COST 29,581.80
III TOTAL COST 92,521.80
9. ROOF BEAM
Washed Gravel Cu.m. 6.00 900.00 5,400.00
Washed Sand Cu.m. 3.00 600.00 1,800.00
TOTAL MATERIALS 7,200.00
LABOR COST 3,384.00
TOTAL COST 10,584.00
MASONRY WORKS
A. CONCRETE HOLLOW BLOCKS WALL
6" CHB pcs 1,850.00 17.00 31,450.00
4" CHB pcs 2,600.00 13.00 33,800.00
Washed Sand Cu.m. 55.00 600.00 33,000.00
TOTAL MATERIALS 98,250.00
LABOR COST 47,160.00
IV
TOTAL COST 145,410.00
B. PARAPHET WALL
4" CHB pcs 1,200.00 13.00 15,600.00
Washed Sand Cu.m. 12.00 600.00 7,200.00
TOTAL MATERIALS 22,800.00
LABOR COST 10,944.00
TOTAL COST 33,744.00
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
CARPENTRY WORKS
A. FORMWORKS AND SCAFFOLDINGS
2"X2"X10' Coco Lumber Pcs 711.00 100.00 71,100.00
2"X3"X12' Coco Lumber Pcs 300.00 180.00 54,000.00
2"X4"X12' Coco Lumber Pcs 150.00 240.00 36,000.00
TOTAL MATERIALS 161,100.00
V
V LABOR COST 75,717.00
TOTAL COST 236,817.00
B. CEILING
2"X2"X10' Lumber Pcs 380.00 140.00 53,200.00
TOTAL MATERIALS 53,200.00
LABOR COST 25,004.00
TOTAL COST 78,204.00
STEEL WORKS
A. STEEL TRUSS
VI TOTAL MATERIALS
LABOR COST -
TOTAL COST -
TINSMITHING WORKS
A. ROOFINGS
VII TOTAL MATERIALS
LABOR COST -
TOTAL COST -
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
PLUMBING WORKS 250,000.00
A. SEPTIC VAULT
4" CHB pcs 400.00 17.00 6,800.00
Washed Sand Cu.m. 12.00 600.00 7,200.00
2"X2"X10' Lumber Pcs 35.00 140.00 4,900.00
TOTAL MATERIALS 18,900.00
VIII
LABOR COST 8,883.00
TOTAL COST 27,783.00
B. PLUMBING FIXTURES
TOTAL MATERIALS
LABOR COST -
TOTAL COST -
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
ELECTRICAL WORKS
TOTAL MATERIALS
IX
LABOR COST -
TOTAL COST -
TILE WORKS
TOTAL MATERIALS
X
LABOR COST -
TOTAL COST -
XI DOOR JAMBS L.S. 25,200.00
XII WINDOWS L.S.
XIII PAINTING WORKS L.S. 315,000.00
TOTAL MATERIALS
LABOR COST -
TOTAL COST -
XIV AINAGE, CATCH BASIN L.S. 58,800.00
XV PLANS, PERMITS, ETC
Plan Preparations sheets 8.00 2,000.00 16,000.00
Printing sheets 50.00 40.00 2,000.00
Civil/Structural Engr. Fee l.s. 4,000.00
Prof. Elect. Engr Fee l.s. 3,000.00
Master Plumber fee l.s. 1,000.00
Building permits l.s. 6,000.00
fire dept. fee l.s. 4,000.00
Zoning fee l.s. 2,000.00
processing l.s. 3,000.00
DOLE safety Manual l.s. 3,000.00
Occupancy Permit fee l.s. 16,000.00
TOTAL COST 60,000.00

BREAKDOWN OF ESTIMATED EXPENDITURES


NO DESCRIPTION MATERIALS LABOR TOTAL
1 EXCAVATION - 8,600.00 8,600.00
2 BACKFILLING - 11,340.00 11,340.00
3 CONCRETE WORKS 239,408.00 112,521.76 351,929.76
4 MASONRY WORKS 121,050.00 58,104.00 179,154.00
5 CARPENTRY WORKS 214,300.00 100,721.00 315,021.00
6 STEEL WORKS - - -
7 TINSMITHRY WORKS - - -
8 PLUMBING WORKS 18,900.00 8,883.00 27,783.00
9 ELECTRICAL WORKS - - -
10 TILE WORKS - - -
11 DOOR JAMBS - 25,200.00 25,200.00
12 WINDOW - -
13 PAINTING WORKS - - -
14 DRAINAGE - 23,520.00 58,800.00
15 PLANS, PERMITS - 60,000.00

593,658.00 348,889.76 1,037,827.76


PROJECT TITLE: PROPOSED ONE STOREY RESIDENTIAL BUILDING
LOCATION: MAMBOQUIAO, BATAN, AKLAN
OWNER: ANABEL P. MOZO
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
I EXCAVATION Lot 1 1 8,600.00
II BACKFILLING Lot 1 1 11,340.00
CONCRETE WORKS
1. COLUMN FOOTING
Portland Cement Bags 180.00 260.00 46,800.00
Washed Gravel Cu.m. 20.00 900.00 18,000.00
Washed Sand Cu.m. 10.00 600.00 6,000.00
16mm Ø RSB x 6.0mts Pcs 75.00 310.00 23,250.00
#18 Tie Wire Kls 5.00 65.00 325.00
TOTAL MATERIALS 94,375.00
LABOR COST 28,312.50
TOTAL COST 122,687.50
2. WALL FOOTING
Portland Cement Bags 7.00 260.00 1,820.00
Washed Gravel Cu.m. 1.00 900.00 900.00
Washed Sand Cu.m. 0.50 600.00 300.00
III 10mm Ø RSB x 6.0mts Pcs 9.00 130.00 1,170.00
#18 Tie Wire Kls 1.00 65.00 65.00
TOTAL MATERIALS 4,255.00
LABOR COST 1,276.50
TOTAL COST 5,531.50
3. LINTEL BEAM
Portland Cement Bags 34.00 250.00 15,500.00
Washed Gravel Cu.m. 4.00 950.00 6,650.00
Washed Sand Cu.m. 2.00 650.00 2,600.00
10mm Ø RSB x 6.0mts Pcs 30.00 130.00 18,850.00
#18 Tie Wire Kls 10.00 65.00 1,300.00
12mm Ø RSB x 6.0mts Pcs 70.00 192.00 39,168.00
TOTAL MATERIALS 84,068.00
LABOR COST 39,511.96
TOTAL COST 123,579.96
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
4. TIE BEAMS
Portland Cement Bags 90.00 260.00 23,400.00
Washed Gravel Cu.m. 10.00 900.00 9,000.00
Washed Sand Cu.m. 5.00 600.00 3,000.00
10mm Ø RSB x 6.0mts Pcs 150.00 130.00 19,500.00
#18 Tie Wire Kls 25.00 65.00 1,625.00
16mm Ø RSB x 6.0mts Pcs 90.00 310.00 27,900.00
TOTAL MATERIALS 84,425.00
LABOR COST 25,327.50
TOTAL COST 109,752.50
5. RC COLUMNS
Portland Cement Bags 130.00 260.00 33,800.00
Washed Gravel Cu.m. 14.00 900.00 12,600.00
Washed Sand Cu.m. 7.00 600.00 4,200.00
10mm Ø RSB x 6.0mts Pcs 320.00 130.00 41,600.00
#18 Tie Wire Kls 75.00 65.00 4,875.00
16mm Ø RSB x 6.0mts Pcs 256.00 310.00 79,360.00
TOTAL MATERIALS 176,435.00
LABOR COST 52,930.50
III TOTAL COST 229,365.50
6. GROUND SLAB
Portland Cement Bags 120.00 260.00 31,200.00
Washed Gravel Cu.m. 16.00 900.00 14,400.00
Washed Sand Cu.m. 8.00 600.00 4,800.00
10mm Ø RSB x 6.0mts Pcs 120.00 130.00 15,600.00
#18 Tie Wire Kls 10.00 65.00 650.00
TOTAL MATERIALS 66,650.00
LABOR COST 19,995.00
TOTAL COST 86,645.00
7. SECOND FLOOR BEAM
Portland Cement Bags 100.00 260.00 26,000.00
Washed Gravel Cu.m. 10.00 900.00 9,000.00
Washed Sand Cu.m. 5.00 600.00 3,000.00
10mm Ø RSB x 6.0mts Pcs 160.00 130.00 20,800.00
#18 Tie Wire Kls 40.00 65.00 2,600.00
16mm Ø RSB x 6.0mts Pcs 224.00 310.00 69,440.00
TOTAL MATERIALS 130,840.00
LABOR COST 39,252.00
TOTAL COST 170,092.00
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
8. SECOND FLOOR SLAB
Portland Cement Bags 100.00 260.00 26,000.00
Washed Gravel Cu.m. 11.00 900.00 9,900.00
Washed Sand Cu.m. 6.00 600.00 3,600.00
10mm Ø RSB x 6.0mts Pcs 250.00 130.00 32,500.00
#18 Tie Wire Kls 30.00 65.00 1,950.00
STEEL DECK 1.00mm THK L.M. 120.00 412.00 49,440.00
TOTAL MATERIALS 123,390.00
LABOR COST 37,017.00
TOTAL COST 160,407.00
III
9. ROOF BEAM
Portland Cement Bags 50.00 260.00 13,000.00
Washed Gravel Cu.m. 6.00 900.00 5,400.00
Washed Sand Cu.m. 3.00 600.00 1,800.00
10mm Ø RSB x 6.0mts Pcs 117.00 130.00 15,210.00
#18 Tie Wire Kls 25.00 65.00 1,625.00
16mm Ø RSB x 6.0mts Pcs 96.00 310.00 29,760.00
TOTAL MATERIALS 66,795.00
LABOR COST 20,038.50
TOTAL COST 86,833.50
MASONRY WORKS
A. CONCRETE HOLLOW BLOCKS WALL
Portland Cement Bags 230.00 260.00 59,800.00
6" CHB pcs 1,850.00 17.00 31,450.00
4" CHB pcs 1,600.00 13.00 20,800.00
Washed Sand Cu.m. 55.00 600.00 33,000.00
10mm Ø RSB x 6.0mts Pcs 150.00 130.00 19,500.00
#18 Tie Wire Kls 20.00 65.00 1,300.00
TOTAL MATERIALS 165,850.00
LABOR COST 49,755.00
IV
TOTAL COST 215,605.00
B. PARAPHET WALL
Portland Cement Bags 114.00 260.00 29,640.00
4" CHB pcs 1,200.00 13.00 15,600.00
Washed Sand Cu.m. 12.00 600.00 7,200.00
10mm Ø RSB x 6.0mts Pcs 70.00 130.00 9,100.00
#18 Tie Wire Kls 5.00 65.00 325.00
TOTAL MATERIALS 61,865.00
LABOR COST 18,559.50
TOTAL COST 80,424.50
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
CARPENTRY WORKS
A. FORMWORKS AND SCAFFOLDINGS
2"X2"X10' Coco Lumber Pcs 300.00 100.00 30,000.00
3/8x4'x8' Plywood Pcs 63.00 450.00 28,350.00
4" C.W. Nails Kls 50.00 65.00 3,250.00
3" C.W. Nails Kls 50.00 65.00 3,250.00
1 1/2" C.W. Nails Kls 20.00 65.00 1,300.00
2"X3"X12' Coco Lumber Pcs 300.00 180.00 54,000.00
2"X4"X12' Coco Lumber Pcs 150.00 240.00 36,000.00
TOTAL MATERIALS 156,150.00
LABOR COST 46,845.00
V
TOTAL COST 202,995.00
B. CEILING
1/4x4'x8' Plywood Pcs 40.00 350.00 14,000.00
4" C.W. Nails Kls 15.00 65.00 975.00
3" C.W. Nails Kls 6.00 65.00 390.00
1 1/2" C.W. Nails Kls 4.00 65.00 260.00
Solignum Gal 4.00 680.00 2,720.00
2"X2"X10' Lumber Pcs 380.00 140.00 53,200.00
TOTAL MATERIALS 71,545.00
LABOR COST 21,463.50
TOTAL COST 93,008.50
STEEL WORKS
A. STEEL TRUSS
2"x2"x1/4 Angle Bar Pcs 26.00 860.00 22,360.00
1 1/2"x1 1/2"x3/16 Angle Ba Pcs 30.00 480.00 14,400.00
2"x4"x 1.2mm C-Purlins Pcs 38.00 520.00 19,760.00
VI
Welding Rod Pcs 20.00 120.00 2,400.00
14" Cut-off wheel Pcs 4.00 380.00 1,520.00
TOTAL MATERIALS 60,440.00
LABOR COST 28,406.80
TOTAL COST 88,846.80
TINSMITHING WORKS
A. ROOFINGS
0.4mm Thk. Hi-Rib Roofing L.m. 118.80 390.00 46,332.00
Wall Flashing Pcs 20.00 420.00 8,400.00
VII
2 1/2" Tekscrew Pcs 1,000.00 2.00 2,000.00
TOTAL MATERIALS 56,732.00
LABOR COST 17,019.60
TOTAL COST 73,751.60
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
PLUMBING WORKS 250,000.00
A. SEPTIC VAULT
Portland Cement Bags 70.00 260.00 18,200.00
4" CHB pcs 400.00 17.00 6,800.00
Washed Sand Cu.m. 12.00 600.00 7,200.00
10mm Ø RSB x 6.0mts Pcs 50.00 130.00 6,500.00
#18 Tie Wire Kls 5.00 65.00 325.00
1/4x4'x8' Plywood Pcs 4.00 350.00 1,400.00
4" C.W. Nails Kls 6.00 65.00 390.00
2"X2"X10' Lumber Pcs 35.00 140.00 4,900.00
TOTAL MATERIALS 45,715.00
LABOR COST 13,714.50
TOTAL COST 59,429.50
B. PLUMBING FIXTURES

Water Closet w/ Lavatory Set 8 51,200.00


6,400.00
4"Ø Pvc Pipe, S-1000 Pcs 11 620.00 6,820.00
2"Ø Pvc Pipe S-1000 Pcs 18 240.00 4,320.00
3"Ø Pvc Pipe S-1000 Pcs 24 280.00 6,720.00

VIII 1/2"Ø Pvc Pipe (blue pipe) Pcs 24 2,160.00


90.00
Shower Head Pcs 8 580.00 4,640.00
Shower Valve Pcs 8 320.00 2,560.00
1/2" Ø Faucet Pcs 12 180.00 2,160.00
4"Ø Pvc Tee Pcs 12 130.00 1,560.00
2"Ø Pvc Tee Pcs 12 38.00 456.00
3"Ø Pvc Tee Pcs 4 76 304.00
4"Ø Pvc Clean-out Pcs 6 60 360.00
2"Ø Pvc P-Trap Pcs 8 80 640.00
4"Ø Pvc Wye Pcs 8 120 960.00
Teflon Tape Roll 30 15.00 450.00
Solvent Cement (400cc) Can 10 85.00 850.00
4"Øx90˚ Pvc Elbow Pcs 8 80.00 640.00
3"Øx90˚ Pvc Elbow Pcs 4 50.00 200.00
2"Øx90˚ Pvc Elbow Pcs 8 20.00 160.00
1/2"Ø G.i. Elbow Pcs 8 32 256.00
1/2"Ø Pvc G.i. Tee Pcs 8 35.00 280.00
TOTAL MATERIALS 87,696.00
LABOR COST 26,308.80
TOTAL COST 114,004.80
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL

ELECTRICAL WORKS
Panel Board Pcs 4,500.00 1.00 4,500.00
200 Amps CB Pcs 680.00 1.00 680.00
20 Amps CB Pcs 320.00 10.00 3,200.00
30 Amps CB Pcs 385.00 4.00 1,540.00
25mm^2Thhn Rolls 2.00 11,400.00 22,800.00
3.5mm^2Thhnw Rolls 10.00 3,200.00 32,000.00
5.5mm^2Thhnw Rolls 2.00 4,850.00 9,700.00
Ref. Outlet Pcs 4.00 380.00 1,520.00
Aircon Outlet Pcs 4.00 380.00 1,520.00
2-Gang Outlet Pcs 50.00 85.00 4,250.00
IX 2x4 Utility Box Pcs 120.00 28.00 3,360.00
Junction Box Pcs 30.00 20.00 600.00
Electrical Tape roll 15.00 26.00 390.00
Flexible Hose roll 2.00 850.00 1,700.00
#3 Duplex wire L.m. 30.00 50.00 1,500.00
1"Ø Pvc Elect. Pipe Pcs 120.00 110.00 13,200.00
2-Gang switch Pcs 20.00 110.00 2,200.00
1-Gang switch Pcs 6.00 75.00 450.00
40Watts Bulb w/ Receptacl Pcs 50.00 415.00 20,750.00
TOTAL MATERIALS 125,860.00
LABOR COST 37,758.00
TOTAL COST 163,618.00
TILE WORKS
60X60 Granite Tiles Pcs 208.00 160.00 33,280.00
Washed sand Pcs 12.00 600.00 7,200.00
Portland Cement Pcs 136.00 260.00 35,360.00
Tile Adhesives Pcs 300.00 230.00 69,000.00
X Tile Trim Pcs 12.00 25.00 300.00
30x30 Ceramic Tiles Pcs 918.00 30.00 27,540.00
0.60x2.40 Granite slab Pcs 8.00 8,000.00 64,000.00
TOTAL MATERIALS 236,680.00
LABOR COST 71,004.00
TOTAL COST 307,684.00
XI DOOR JAMBS L.S. 25,200.00
XII WINDOWS L.S.
XIII PAINTING WORKS L.S.
Flat Latex Pail 1,950.00 12.00 23,400.00
Semi-Gloss Latex Pail 2,300.00 24.00 55,200.00
Flat wall Enamel Pail 2,200.00 6.00 13,200.00
Quick Dry Enamel Pail 2,400.00 14.00 33,600.00
Patching Compuond sack 880.00 3.00 2,640.00
Bostik Ultra Fino Skimcoat Sack 550.00 30.00 16,500.00
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
Flxibond Water Proofing Gal 780.00 15.00 11,700.00
7" Roller Brush Pcs 40.00 12.00 480.00
4" Roller Brush Pcs 28.00 8.00 224.00
Acrylic Emulsion Gal 570.00 4.00 2,280.00
sand paper L.m. 65.00 100.00 6,500.00
TOTAL MATERIALS 165,724.00
LABOR COST 49,717.20
TOTAL COST 215,441.20
XIV DRAINAGE L.S. 58,800.00
BREAKDOWN OF ESTIMATED EXPENDITURES
NO DESCRIPTION MATERIALS LABOR TOTAL
1 EXCAVATION - 8,600.00 8,600.00
2 BACKFILLING - 11,340.00 11,340.00
3 CONCRETE WORKS 831,233.00 263,661.46 1,094,894.46
4 MASONRY WORKS 227,715.00 68,314.50 296,029.50
5 CARPENTRY WORKS 227,695.00 68,308.50 296,003.50
6 STEEL WORKS 60,440.00 28,406.80 88,846.80
7 TINSMITHRY WORKS 56,732.00 17,019.60 73,751.60
8 PLUMBING WORKS 133,411.00 40,023.30 173,434.30
9 ELECTRICAL WORKS 125,860.00 37,758.00 163,618.00
10 TILE WORKS 236,680.00 71,004.00 307,684.00
11 DOOR JAMBS - 25,200.00 25,200.00
12 WINDOW - -
13 PAINTING WORKS 165,724.00 49,717.20 215,441.20
-

2,065,490.00 689,353.36 2,754,843.36

Prepared By: Approved By:

RAMIL S. ARTATES Anabel P. Mozo


Civil Engineer Owner
BILL OF MATERIALS FOR THE PROPOSED TWO STOREY RESIDENTIAL BUILDING,
LOCATED AT MABINI ST., ROXAS CITY OWNED BY CARLOS DY/CHERIE DY TUI
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
CONCRETE WORKS
1. COLUMN FOOTING
Portland Cement Bags 180.00 260.00 46,800.00
16mm Ø RSB x 6.0mts Pcs 75.00 310.00 23,250.00
#18 Tie Wire Kls 5.00 65.00 325.00
TOTAL MATERIALS 70,375.00
TOTAL COST 70,375.00
2. WALL FOOTING
Portland Cement Bags 7.00 260.00 1,820.00
10mm Ø RSB x 6.0mts Pcs 9.00 130.00 1,170.00
III
#18 Tie Wire Kls 1.00 65.00 65.00
TOTAL MATERIALS 3,055.00
TOTAL COST 3,055.00
3. LINTEL BEAM
Portland Cement Bags 34.00 250.00 15,500.00
10mm Ø RSB x 6.0mts Pcs 30.00 130.00 18,850.00
#18 Tie Wire Kls 10.00 65.00 1,300.00
12mm Ø RSB x 6.0mts Pcs 70.00 192.00 39,168.00
TOTAL MATERIALS 84,068.00
TOTAL COST 84,068.00
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
4. TIE BEAMS
Portland Cement Bags 90.00 260.00 23,400.00
10mm Ø RSB x 6.0mts Pcs 150.00 130.00 19,500.00
#18 Tie Wire Kls 25.00 65.00 1,625.00
16mm Ø RSB x 6.0mts Pcs 90.00 310.00 27,900.00
TOTAL MATERIALS 72,425.00
TOTAL COST 72,425.00
5. RC COLUMNS
Portland Cement Bags 130.00 260.00 33,800.00
10mm Ø RSB x 6.0mts Pcs 320.00 130.00 41,600.00
#18 Tie Wire Kls 75.00 65.00 4,875.00
16mm Ø RSB x 6.0mts Pcs 256.00 310.00 79,360.00
TOTAL MATERIALS 159,635.00
III TOTAL COST 159,635.00
6. GROUND SLAB
Portland Cement Bags 120.00 260.00 31,200.00
10mm Ø RSB x 6.0mts Pcs 120.00 130.00 15,600.00
III

#18 Tie Wire Kls 10.00 65.00 650.00


TOTAL MATERIALS 47,450.00
TOTAL COST 47,450.00
7. SECOND FLOOR BEAM
Portland Cement Bags 100.00 260.00 26,000.00
10mm Ø RSB x 6.0mts Pcs 160.00 130.00 20,800.00
#18 Tie Wire Kls 40.00 65.00 2,600.00
16mm Ø RSB x 6.0mts Pcs 224.00 310.00 69,440.00
TOTAL MATERIALS 118,840.00
TOTAL COST 118,840.00
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
8. SECOND FLOOR SLAB
Portland Cement Bags 100.00 260.00 26,000.00
10mm Ø RSB x 6.0mts Pcs 250.00 130.00 32,500.00
#18 Tie Wire Kls 30.00 65.00 1,950.00
STEEL DECK 1.00mm THK L.M. 120.00 412.00 49,440.00
TOTAL MATERIALS 109,890.00
TOTAL COST 109,890.00
III
9. ROOF BEAM
Portland Cement Bags 50.00 260.00 13,000.00
10mm Ø RSB x 6.0mts Pcs 117.00 130.00 15,210.00
#18 Tie Wire Kls 25.00 65.00 1,625.00
16mm Ø RSB x 6.0mts Pcs 96.00 310.00 29,760.00
TOTAL MATERIALS 59,595.00
TOTAL COST 59,595.00
MASONRY WORKS
A. CONCRETE HOLLOW BLOCKS WALL
Portland Cement Bags 530.00 260.00 137,800.00
10mm Ø RSB x 6.0mts Pcs 300.00 130.00 39,000.00
#18 Tie Wire Kls 20.00 65.00 1,300.00
TOTAL MATERIALS 178,100.00
IV TOTAL COST 178,100.00
B. PARAPHET WALL
Portland Cement Bags 114.00 260.00 29,640.00
10mm Ø RSB x 6.0mts Pcs 70.00 130.00 9,100.00
#18 Tie Wire Kls 5.00 65.00 325.00
TOTAL MATERIALS 39,065.00
TOTAL COST 39,065.00
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
CARPENTRY WORKS
A. FORMWORKS AND SCAFFOLDINGS
3/8x4'x8' Plywood Pcs 113.00 450.00 50,850.00
4" C.W. Nails Kls 50.00 65.00 3,250.00
3" C.W. Nails Kls 50.00 65.00 3,250.00
1 1/2" C.W. Nails Kls 20.00 65.00 1,300.00
TOTAL MATERIALS 58,650.00
TOTAL COST 58,650.00
V
B. CEILING
1/4x4'x8' Plywood Pcs 40.00 350.00 14,000.00
4" C.W. Nails Kls 15.00 65.00 975.00
3" C.W. Nails Kls 6.00 65.00 390.00
1 1/2" C.W. Nails Kls 4.00 65.00 260.00
Solignum Gal 4.00 680.00 2,720.00
TOTAL MATERIALS 18,345.00
TOTAL COST 18,345.00
STEEL WORKS
A. STEEL TRUSS
2"x2"x1/4 Angle Bar Pcs 26.00 860.00 22,360.00
1 1/2"x1 1/2"x3/16 Angle Ba Pcs 30.00 480.00 14,400.00
VI 2"x4"x 1.2mm C-Purlins Pcs 38.00 520.00 19,760.00
Welding Rod Pcs 20.00 120.00 2,400.00
14" Cut-off wheel Pcs 4.00 380.00 1,520.00
TOTAL MATERIALS 60,440.00
TOTAL COST 60,440.00
TINSMITHING WORKS
A. ROOFINGS
0.4mm Thk. Hi-Rib Roofing L.m. 118.80 390.00 46,332.00
VII Wall Flashing Pcs 20.00 420.00 8,400.00
2 1/2" Tekscrew Pcs 1,000.00 2.00 2,000.00
TOTAL MATERIALS 56,732.00
TOTAL COST 56,732.00
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
PLUMBING WORKS 250,000.00
A. SEPTIC VAULT
Portland Cement Bags 70.00 260.00 18,200.00
10mm Ø RSB x 6.0mts Pcs 50.00 130.00 6,500.00
#18 Tie Wire Kls 5.00 65.00 325.00
1/4x4'x8' Plywood Pcs 4.00 350.00 1,400.00
4" C.W. Nails Kls 6.00 65.00 390.00
TOTAL MATERIALS 26,815.00
TOTAL COST 26,815.00
B. PLUMBING FIXTURES
Water Closet w/ Lavatory Set 4 50,000.00
12,500.00

Water Closet w/ Lavatory Set 1 6,400.00


6,400.00
4"Ø Pvc Pipe, S-1000 Pcs 11 620.00 6,820.00
2"Ø Pvc Pipe S-1000 Pcs 18 240.00 4,320.00
3"Ø Pvc Pipe S-1000 Pcs 24 280.00 6,720.00
1/2"Ø Pvc Pipe (blue pipe) Pcs 24 2,160.00
VIII 90.00
Shower Head Pcs 5 1,900.00 9,500.00
Shower Valve Pcs 5 1,200.00 6,000.00
1/2" Ø Faucet Pcs 12 180.00 2,160.00
4"Ø Pvc Tee Pcs 12 130.00 1,560.00
2"Ø Pvc Tee Pcs 12 38.00 456.00
3"Ø Pvc Tee Pcs 4 76 304.00
4"Ø Pvc Clean-out Pcs 6 60 360.00
2"Ø Pvc P-Trap Pcs 8 80 640.00
4"Ø Pvc Wye Pcs 8 120 960.00
Teflon Tape Roll 30 15.00 450.00
Solvent Cement (400cc) Can 10 85.00 850.00
4"Øx90˚ Pvc Elbow Pcs 8 80.00 640.00
3"Øx90˚ Pvc Elbow Pcs 4 50.00 200.00
2"Øx90˚ Pvc Elbow Pcs 8 20.00 160.00
1/2"Ø G.i. Elbow Pcs 8 32 256.00
1/2"Ø Pvc G.i. Tee Pcs 8 35.00 280.00
TOTAL MATERIALS 101,196.00
TOTAL COST 101,196.00
NO. DESCRIPTION UNITS QTY. UNIT PRICE TOTAL
ELECTRICAL WORKS
Panel Board Pcs 4,500.00 1.00 4,500.00
200 Amps CB Pcs 680.00 1.00 680.00
20 Amps CB Pcs 320.00 10.00 3,200.00
30 Amps CB Pcs 385.00 10.00 3,850.00
25mm^2Thhn Rolls 2.00 11,400.00 22,800.00
3.5mm^2Thhnw Rolls 10.00 3,200.00 32,000.00
5.5mm^2Thhnw Rolls 2.00 4,850.00 9,700.00
Ref. Outlet Pcs 4.00 380.00 1,520.00
Aircon Outlet Pcs 4.00 380.00 1,520.00
2-Gang Outlet Pcs 50.00 85.00 4,250.00
IX
2x4 Utility Box Pcs 120.00 28.00 3,360.00
Junction Box Pcs 30.00 20.00 600.00
Electrical Tape roll 15.00 26.00 390.00
IX

Flexible Hose roll 2.00 850.00 1,700.00


#3 Duplex wire L.m. 30.00 50.00 1,500.00
1"Ø Pvc Elect. Pipe Pcs 120.00 110.00 13,200.00
2-Gang switch Pcs 20.00 110.00 2,200.00
1-Gang switch Pcs 6.00 75.00 450.00
40Watts Bulb w/ Receptacl Pcs 50.00 415.00 20,750.00
TOTAL MATERIALS 128,170.00
TOTAL COST 128,170.00
TILE WORKS
60X60 Granite Tiles Pcs 208.00 160.00 33,280.00
Tile Adhesives Pcs 300.00 230.00 69,000.00
Tile Trim Pcs 12.00 25.00 300.00
X
30x30 Ceramic Tiles Pcs 918.00 30.00 27,540.00
0.60x2.40 Granite slab Pcs 13.00 8,000.00 104,000.00
TOTAL MATERIALS 234,120.00
TOTAL COST 234,120.00
XI DOOR JAMBS L.S. 25,200.00
XII WINDOWS L.S.
PAINTING WORKS L.S. 315,000.00
Flat Latex Pail 1,950.00 12.00 23,400.00
Semi-Gloss Latex Pail 2,300.00 44.00 101,200.00
Flat wall Enamel Pail 2,200.00 6.00 13,200.00
Quick Dry Enamel Pail 2,400.00 14.00 33,600.00
XIII Patching Compuond sack 880.00 3.00 2,640.00
Bostik Ultra Fino Skimcoat Sack 550.00 30.00 16,500.00
Flxibond Water Proofing Gal 780.00 15.00 11,700.00
7" Roller Brush Pcs 40.00 12.00 480.00
4" Roller Brush Pcs 28.00 8.00 224.00
Acrylic Emulsion Gal 570.00 4.00 2,280.00
sand paper L.m. 65.00 100.00 6,500.00
TOTAL MATERIALS 211,724.00
TOTAL COST 211,724.00
XIV AINAGE, CATCH BASIN L.S. 58,800.00
XV PLANS, PERMITS, ETC
Plan Preparations sheets 8.00 2,000.00 16,000.00
Printing sheets 50.00 40.00 2,000.00
Civil/Structural Engr. Fee l.s. 4,000.00
Prof. Elect. Engr Fee l.s. 3,000.00
Master Plumber fee l.s. 1,000.00
Building permits l.s. 6,000.00
fire dept. fee l.s. 4,000.00
Zoning fee l.s. 2,000.00
processing l.s. 3,000.00
DOLE safety Manual l.s. 3,000.00
Occupancy Permit fee l.s. 16,000.00
TOTAL COST 60,000.00

BREAKDOWN OF ESTIMATED EXPENDITURES


NO DESCRIPTION MATERIALS LABOR TOTAL
1 EXCAVATION - -
2 BACKFILLING - -
3 CONCRETE WORKS 725,333.00 725,333.00
4 MASONRY WORKS 217,165.00 217,165.00
5 CARPENTRY WORKS 76,995.00 76,995.00
6 STEEL WORKS 60,440.00 60,440.00
7 TINSMITHRY WORKS 56,732.00 56,732.00
8 PLUMBING WORKS 128,011.00 128,011.00
9 ELECTRICAL WORKS 128,170.00 128,170.00
10 TILE WORKS 234,120.00 234,120.00
11 DOOR JAMBS - 25,200.00
12 WINDOW - -
13 PAINTING WORKS 211,724.00 211,724.00
14 DRAINAGE - 58,800.00
15 PLANS, PERMITS - 60,000.00

1,838,690.00 1,982,690.00
QUANTITY
NO MATERIALS UNITS
ESTIMATED ACTUAL
1 Portland Cement Bags 1525
2 16mm Ø RSB x 6.0mts Pcs 741
3 #18 Tie Wire Kls 251
4 10mm Ø RSB x 6.0mts Pcs 1576
5 12mm Ø RSB x 6.0mts Pcs 70
6 3/8x4'x8' Plywood Pcs 113
7 4" C.W. Nails Kls 65
8 3" C.W. Nails Kls 56
9 1 1/2" C.W. Nails Kls 24
Contract ID : 13GA0183
Project Name : Construction of Classroom (Cluster 4)
Brgy. New Washington Const. 2 Storey 4 Classroom School Building
Brgy. Angas I/S Const. of 1 Storey 2 Classroom School Building
Brgy. Catmon I/S Const. of 1 Storey 2 Classroom School Building
Brgy. Guanko E/S Const. of 1 Storey 2 Classroom School Building
Brgy. Oquendo Const. of 1 Storey 1 Classroom School Building
Brgy. Hongoton Const. of 1 Classroom School Building
Location : All in Aklan

DETAILED COST ESTIMATE

Item Description Qty Unit @ Unit Cost Sub-total Total Cost

Brgy. New Washington Const. 2 Storey 4 Classroom School Building

1 GENERAL REQUIREMENTS
Qty. 1.00 lot
Materials:
General Requirements 1.00 lot @ 150,000.00 150,000.00

Direct Cost = 150,000.00


Mark-up = 22,500.00
172,500.00
unit cost= 94,185.00 /lot 172,500.00

1.01 CLEARING AND GRUBBING


Qty. 213.75 sq.m
Equipment:
Road Grader 2.00 hrs @ 1,100.00 2,200.00

Direct Cost = 2,200.00


Mark-up = 330.80
2,530.80
unit cost= 11.84 /sq.m 2,530.80

1.02 STRUCTURE EXCAVATION


Qty. 114.89 cu.m
Equipment:
Backhoe 6.00 hrs @ 1,600.00 9,600.00

Direct Cost = 9,600.00


Mark-up = 1,440.93
11,040.93
unit cost= 96.10 /cu.m 11,040.93

1.03 BACKFILL
Qty. 413.36 cu.m
Labor:
Manual Backfill 1.00 lot @ 33,069.00 33,069.00

Direct Cost = 33,069.00


Mark-up = 4,964.25
38,033.25
unit cost= 92.01 /cu.m 38,033.25
1.06 SOIL POISONING
Qty. 235.13 sq.m
Materials:
Lentrex 3.00 gals @ 4,500.00 13,500.00
Labor:
Manual Spreading of Soil Poisoning 1.00 lot @ 11,757.00 11,757.00

Direct Cost= 25,257.00


Mark-up= 3,788.61
29,045.61
unit cost= 123.53 /sq.m 29,045.61

2 CONCRETE STRUCTURES
Qty. 115.03 cu.m
Materials:
Portland Cement 1,381.00 bags @ 230.00 317,630.00
Washed Sand 57.52 cu.m @ 400.00 23,008.00
Screened Gravel 115.03 cu.m @ 550.00 63,266.50
Equipment:
One Bagger Mixer 28.00 days @ 550.00 15,400.00
Concrete Vibrator 28.00 days @ 500.00 14,000.00
Water Dolly 28.00 days @ 300.00 8,400.00
Labor:
Concrete Works 1.00 lot @ 69,018.00 69,018.00

Direct Cost= 510,722.50


Mark-up= 76,609.18
587,331.68
unit cost= 5,105.90 /cu.m 587,331.68

3 REINFORCING STEEL
Qty. 16,906.43 kg
Materials:
Reinforcing Steel Bars 17,413.63 kgs @ 39.00 679,131.57
#16 Tie Wire 523.00 kgs @ 55.00 28,765.00
Equipment:
Bar Cutter 18.00 days @ 350.00 6,300.00
Bar Bender 18.00 days @ 350.00 6,300.00
Labor:
Rebars 1.00 lot @ 84,533.00 84,533.00

Direct Cost= 805,029.57


Mark-up= 120,766.54
925,796.11
unit cost= 54.76 /kg 925,796.11

4 FORMWORKS
Qty. 836.27 sq.m
Materials:
1/2" x 4' x8' Ord. Plywood 291.00 shts @ 410.00 119,310.00
Assorted Coco Lumber 11,640.00 bdft @ 18.00 209,520.00
Assorted CWN 582.00 kgs @ 75.00 43,650.00
Labor:
Formworks 1.00 lot @ 75,265.00 75,265.00

Direct Cost= 447,745.00


Mark-up= 67,163.16
514,908.16
unit cost= 615.72 /sq.m 514,908.16

5 MASONRY WORKS
Qty. 1,445.15 sq.m
Materials:
CHB 4" Factor=12.5 18,065.00 pcs @ 13.00 234,845.00
Portland Cement CF=0.411 594.00 bags @ 230.00 136,620.00
Washed Sand Factor=0.025 36.13 cu.m @ 400.00 14,452.00
Screened Gravel Factor=0.041 59.26 cu.m @ 550.00 32,593.00
RSB 10mmØ x 6m Factor=0.66 954.00 pcs @ 144.15 137,519.10
#16 Tie Wire 105.78 kgs @ 55.00 5,817.90
Labor:
Masonry Works 1.00 lot @ 168,555.00 168,555.00

Direct Cost= 730,402.00


Mark-up= 109,562.53
839,964.53
unit cost= 581.23 /sq.m 839,964.53

6 DOORS & WINDOWS


Qty. 1.00 lot
Materials:
Doors & Windows 1.00 lot @ 80,000.00 80,000.00
Labor:
Installation of Doors & Windows 1.00 lot @ 24,000.00 24,000.00

Direct Cost= 104,000.00


Mark-up= 15,600.00
119,600.00
unit cost= 119,600.00 /lot 119,600.00

7 ROOF FRAMING
Qty. 225.40 sq.m
Materials:
Roof Framing Materials 225.40 sq.m @ 300.00 67,620.00
Labor:
Installation of Roof Framing 1.00 lot @ 20,286.00 20,286.00

Direct Cost= 87,906.00


Mark-up= 13,185.90
101,091.90
unit cost= 448.50 /sq.m 101,091.90

8 ROOFING WORKS
Qty. 225.40 sq.m
Materials:
Roofing Materials 225.40 sq.m @ 200.00 45,080.00
Labor:
Installation of Roofing works 1.00 lot @ 13,524.00 13,524.00
Direct Cost= 58,604.00
Mark-up= 8,790.60
67,394.60
unit cost= 299.00 /sq.m 67,394.60

9 CARPENTRY WORKS
Qty. 296.91 sq.m
Materials:
Carpentry Materials 296.91 sq.m @ 150.00 44,536.50
Labor:
Installation of carpentry works 1.00 lot @ 13,361.00 13,361.00

Direct Cost= 57,897.50


Mark-up= 8,687.54
66,585.04
unit cost= 224.26 /sq.m 66,585.04

10 ELECTRICAL ROUGH-INS
Qty. 1.00 lot
Materials:
Electrical Rough-ins materials 1.00 lot @ 10,000.00 10,000.00
Labor:
Installation of electrical Rough-ins 1.00 lot @ 3,000.00 3,000.00

Direct Cost= 13,000.00


Mark-up= 1,950.00
14,950.00
unit cost= 14,950.00 /lot 14,950.00

10 ELECTRICAL WIRES & FIXTURES


Qty. 1.00 lot
Materials:
Electrical Wires & Fixtures materials 1.00 lot @ 20,000.00 20,000.00
Labor:
Installation of electrical wires & fixtures 1.00 lot @ 6,000.00 6,000.00

Direct Cost= 26,000.00


Mark-up= 3,900.00
29,900.00
unit cost= 29,900.00 /lot 29,900.00

11 PLUMBING WORKS
Qty. 1.00 lot
Materials:
Plumbing materials 1.00 lot @ 20,000.00 20,000.00
Labor:
Installation of Plumbing Works 1.00 lot @ 6,000.00 6,000.00

Direct Cost= 26,000.00


Mark-up= 3,900.00
29,900.00
unit cost= 29,900.00 /lot 29,900.00
12 SANITARY WORKS
Qty. 1.00 lot
Materials:
Sanitary materials 1.00 lot @ 15,000.00 15,000.00
Labor:
Installation of Sanitary Works 1.00 lot @ 4,500.00 4,500.00

Direct Cost= 19,500.00


Mark-up= 2,925.00
22,425.00
unit cost= 22,425.00 /lot 22,425.00

13 PAINTING WORKS
Qty. 1,926.52 sq.m
Materials:
Masonry Putty 40/sq.m 49.00 gals @ 280.00 13,720.00
Glazing Putty 20/sq.m 97.00 gals @ 548.00 53,156.00
Flat Latex 20/sq.m 97.00 gals @ 580.00 56,260.00
Semi-gloss Latex 15/sq.m 129.00 gals @ 650.00 83,850.00
Concrete Nuetralizer 40/sq.m 49.00 gals @ 400.00 19,600.00
Tinting Color 10.00 cans @ 120.00 1,200.00
Assorted Sanding Paper 193.00 pcs @ 30.00 5,790.00
masking tape 10.00 rolls @ 15.00 150.00
Paint Brush 10.00 pcs @ 70.00 700.00
Paint Roller 10.00 pcs @ 65.00 650.00
Labor:
Painting Works 1.00 lot @ 173,387.00 173,387.00

Direct Cost= 408,463.00


Mark-up= 61,280.37
469,743.37
unit cost= 243.83 /sq.m 469,743.37

14 TILE WORKS
Qty. 27.00 sq.m
Materials:
Floor Tiles 309.00 pcs @ 42.60 13,163.40
Portland Cement CF=12 9.00 bags @ 230.00 2,070.00
Washed Sand 0.68 cu.m @ 400.00 272.00
Tile Grout 14.00 bags @ 60.00 840.00
Tile adhesive 3.00 bags @ 250.00 750.00
Diamong Cutting Wheel 5.00 pcs @ 350.00 1,750.00
Equipment:
Electric Grinder 1.00 days @ 350.00 350.00
Labor:
Tile Works 1.00 lot @ 6,750.00 6,750.00

Direct Cost= 25,945.40


Mark-up= 3,892.03
29,837.43
unit cost= 1,105.09 /sq.m 29,837.43

Sub-Total = 4,072,578.41
Brgy. Angas I/S Const. of 1 Storey 2 Classroom School Building

1 GENERAL REQUIREMENTS
Qty. 1.00 lot
Materials:
General Requirements 1.00 lot @ 150,000.00 150,000.00

Direct Cost = 150,000.00


Mark-up = 22,500.00
172,500.00
unit cost= 172,500.00 /lot 94,185.00

1.01 CLEARING AND GRUBBING


Qty. 153.00 sq.m
Equipment:
Road Grader 2.00 hrs @ 1,100.00 2,200.00

Direct Cost = 2,200.00


Mark-up = 330.62
2,530.62
unit cost= 16.54 /sq.m 2,530.62

1.02 STRUCTURE EXCAVATION


Qty. 25.80 cu.m
Equipment:
Backhoe 2.00 hrs @ 1,600.00 3,200.00

Direct Cost = 3,200.00


Mark-up = 480.11
3,680.11
unit cost= 142.64 /cu.m 3,680.11

1.03 BACKFILL
Qty. 42.18 cu.m
Labor:
Manual Backfill 1.00 lot @ 3,375.00 3,375.00

Direct Cost = 3,375.00


Mark-up = 506.40
3,881.40
unit cost= 92.02 /cu.m 3,881.40

1.06 SOIL POISONING


Qty. 168.30 sq.m
Materials:
Lentrex 2.00 gals @ 4,500.00 9,000.00
Labor:
Manual Spreading of Soil Poisoning 1.00 lot @ 8,415.00 8,415.00

Direct Cost= 17,415.00


Mark-up= 2,612.70
20,027.70
unit cost= 119.00 /sq.m 20,027.70
2 CONCRETE STRUCTURES
Qty. 32.08 cu.m
Materials:
Portland Cement 385.00 bags @ 230.00 88,550.00
Washed Sand 16.04 cu.m @ 400.00 6,416.00
Screened Gravel 32.08 cu.m @ 550.00 17,644.00
Equipment:
One Bagger Mixer 8.00 days @ 550.00 4,400.00
Concrete Vibrator 8.00 days @ 500.00 4,000.00
Water Dolly 8.00 days @ 300.00 2,400.00
Labor:
Concrete Works 1.00 lot @ 19,248.00 19,248.00

Direct Cost= 142,658.00


Mark-up= 21,398.80
164,056.80
unit cost= 5,113.99 /cu.m 164,056.80

3 REINFORCING STEEL
Qty. 2,260.55 kg
Materials:
Reinforcing Steel Bars 2,328.37 kgs @ 39.00 90,806.43
#16 Tie Wire 70.00 kgs @ 55.00 3,850.00
Equipment:
Bar Cutter 3.00 days @ 350.00 1,050.00
Bar Bender 3.00 days @ 350.00 1,050.00
Labor:
Rebars 1.00 lot @ 11,303.00 11,303.00

Direct Cost= 108,059.43


Mark-up= 16,225.61
124,285.04
unit cost= 54.98 /kg 124,285.04

4 FORMWORKS
Qty. 322.49 sq.m
Materials:
1/2" x 4' x8' Ord. Plywood 112.00 shts @ 410.00 45,920.00
Assorted Coco Lumber 4,480.00 bdft @ 18.00 80,640.00
Assorted CWN 224.00 kgs @ 75.00 16,800.00
Labor:
Formworks 1.00 lot @ 29,025.00 29,025.00

Direct Cost= 172,385.00


Mark-up= 25,859.28
198,244.28
unit cost= 614.73 /sq.m 198,244.28

5 MASONRY WORKS
Qty. 510.53 sq.m
Materials:
CHB 4" Factor=12.5 6,382.00 pcs @ 13.00 82,966.00
Portland Cement CF=0.411 210.00 bags @ 230.00 48,300.00
Washed Sand Factor=0.025 12.77 cu.m @ 400.00 5,108.00
Screened Gravel Factor=0.041 20.94 cu.m @ 550.00 11,517.00
RSB 10mmØ x 6m Factor=0.66 337.00 pcs @ 144.15 48,578.55
#16 Tie Wire 37.37 kgs @ 55.00 2,055.35
Labor:
Masonry Works 1.00 lot @ 59,558.00 59,558.00

Direct Cost= 258,082.90


Mark-up= 38,713.72
296,796.62
unit cost= 581.35 /sq.m 296,796.62

6 DOORS & WINDOWS


Qty. 1.00 lot
Materials:
Doors & Windows 1.00 lot @ 80,000.00 80,000.00
Labor:
Installation of Doors & Windows 1.00 lot @ 24,000.00 24,000.00

Direct Cost= 104,000.00


Mark-up= 15,600.00
119,600.00
unit cost= 119,600.00 /lot 119,600.00

7 ROOF FRAMING
Qty. 180.48 sq.m
Materials:
Roof Framing Materials 180.48 sq.m @ 300.00 54,144.00
Labor:
Installation of Roof Framing 1.00 lot @ 16,244.00 16,244.00

Direct Cost= 70,388.00


Mark-up= 10,559.08
80,947.08
unit cost= 448.51 /sq.m 80,947.08

8 ROOFING WORKS
Qty. 225.40 sq.m
Materials:
Roofing Materials 225.40 sq.m @ 200.00 45,080.00
Labor:
Installation of Roofing works 1.00 lot @ 13,524.00 13,524.00

Direct Cost= 58,604.00


Mark-up= 8,790.60
67,394.60
unit cost= 299.00 /sq.m 67,394.60

9 CARPENTRY WORKS
Qty. 206.64 sq.m
Materials:
Carpentry Materials 206.64 sq.m @ 150.00 30,996.00
Labor:
Installation of carpentry works 1.00 lot @ 9,299.00 9,299.00
Direct Cost= 40,295.00
Mark-up= 6,046.09
46,341.09
unit cost= 224.26 /sq.m 46,341.09

10.01 ELECTRICAL ROUGH-INS


Qty. 1.00 lot
Materials:
Electrical Rough-ins materials 1.00 lot @ 10,000.00 10,000.00
Labor:
Installation of electrical Rough-ins 1.00 lot @ 3,000.00 3,000.00

Direct Cost= 13,000.00


Mark-up= 1,950.00
14,950.00
unit cost= 14,950.00 /lot 14,950.00

10.02 ELECTRICAL WIRES & FIXTURES


Qty. 1.00 lot
Materials:
Electrical Wires & Fixtures materials 1.00 lot @ 20,000.00 20,000.00
Labor:
Installation of electrical wires & fixtures 1.00 lot @ 6,000.00 6,000.00

Direct Cost= 26,000.00


Mark-up= 3,900.00
29,900.00
unit cost= 29,900.00 /lot 29,900.00

11.01 PAINTING WORKS


Qty. 508.67 sq.m
Materials:
Masonry Putty 40/sq.m 13.00 gals @ 280.00 3,640.00
Glazing Putty 20/sq.m 26.00 gals @ 548.00 14,248.00
Flat Latex 20/sq.m 26.00 gals @ 580.00 15,080.00
Semi-gloss Latex 15/sq.m 34.00 gals @ 650.00 22,100.00
Concrete Nuetralizer 40/sq.m 13.00 gals @ 400.00 5,200.00
Tinting Color 10.00 cans @ 120.00 1,200.00
Assorted Sanding Paper 51.00 pcs @ 30.00 1,530.00
masking tape 10.00 rolls @ 15.00 150.00
Paint Brush 10.00 pcs @ 70.00 700.00
Paint Roller 10.00 pcs @ 65.00 650.00
Labor:
Painting Works 1.00 lot @ 45,781.00 45,781.00

Direct Cost= 110,279.00


Mark-up= 16,542.60
126,821.60
unit cost= 249.32 /sq.m 126,821.60

Sub-Total = 1,393,641.94

Brgy. Catmon I/S Const. of 1 Storey 2 Classroom School Building


1 GENERAL REQUIREMENTS
Qty. 1.00 lot
Materials:
General Requirements 1.00 lot @ 150,000.00 150,000.00

Direct Cost = 150,000.00


Mark-up = 22,500.00
172,500.00
unit cost= 172,500.00 /lot 94,185.00

1.01 CLEARING AND GRUBBING


Qty. 153.00 sq.m
Equipment:
Road Grader 2.00 hrs @ 1,100.00 2,200.00

Direct Cost = 2,200.00


Mark-up = 330.62
2,530.62
unit cost= 16.54 /sq.m 2,530.62

1.02 STRUCTURE EXCAVATION


Qty. 25.80 cu.m
Equipment:
Backhoe 2.00 hrs @ 1,600.00 3,200.00

Direct Cost = 3,200.00


Mark-up = 480.11
3,680.11
unit cost= 142.64 /cu.m 3,680.11

1.03 BACKFILL
Qty. 42.18 cu.m
Labor:
Manual Backfill 1.00 lot @ 3,375.00 3,375.00

Direct Cost = 3,375.00


Mark-up = 506.40
3,881.40
unit cost= 92.02 /cu.m 3,881.40

1.06 SOIL POISONING


Qty. 168.30 sq.m
Materials:
Lentrex 2.00 gals @ 4,500.00 9,000.00
Labor:
Manual Spreading of Soil Poisoning 1.00 lot @ 8,415.00 8,415.00

Direct Cost= 17,415.00


Mark-up= 2,612.70
20,027.70
unit cost= 119.00 /sq.m 20,027.70
2 CONCRETE STRUCTURES
Qty. 32.08 cu.m
Materials:
Portland Cement 385.00 bags @ 230.00 88,550.00
Washed Sand 16.04 cu.m @ 400.00 6,416.00
Screened Gravel 32.08 cu.m @ 550.00 17,644.00
Equipment:
One Bagger Mixer 8.00 days @ 550.00 4,400.00
Concrete Vibrator 8.00 days @ 500.00 4,000.00
Water Dolly 8.00 days @ 300.00 2,400.00
Labor:
Concrete Works 1.00 lot @ 19,248.00 19,248.00

Direct Cost= 142,658.00


Mark-up= 21,398.80
164,056.80
unit cost= 5,113.99 /cu.m 164,056.80

3 REINFORCING STEEL
Qty. 2,260.55 kg
Materials:
Reinforcing Steel Bars 2,328.37 kgs @ 39.00 90,806.43
#16 Tie Wire 70.00 kgs @ 55.00 3,850.00
Equipment:
Bar Cutter 3.00 days @ 350.00 1,050.00
Bar Bender 3.00 days @ 350.00 1,050.00
Labor:
Rebars 1.00 lot @ 11,303.00 11,303.00

Direct Cost= 108,059.43


Mark-up= 16,225.61
124,285.04
unit cost= 54.98 /kg 124,285.04

4 FORMWORKS
Qty. 322.49 sq.m
Materials:
1/2" x 4' x8' Ord. Plywood 112.00 shts @ 410.00 45,920.00
Assorted Coco Lumber 4,480.00 bdft @ 18.00 80,640.00
Assorted CWN 224.00 kgs @ 75.00 16,800.00
Labor:
Formworks 1.00 lot @ 29,025.00 29,025.00

Direct Cost= 172,385.00


Mark-up= 25,859.28
198,244.28
unit cost= 614.73 /sq.m 198,244.28

5 MASONRY WORKS
Qty. 510.53 sq.m
Materials:
CHB 4" Factor=12.5 6,382.00 pcs @ 13.00 82,966.00
Portland Cement CF=0.411 210.00 bags @ 230.00 48,300.00
Washed Sand Factor=0.025 12.77 cu.m @ 400.00 5,108.00
Screened Gravel Factor=0.041 20.94 cu.m @ 550.00 11,517.00
RSB 10mmØ x 6m Factor=0.66 337.00 pcs @ 144.15 48,578.55
#16 Tie Wire 37.37 kgs @ 55.00 2,055.35
Labor:
Masonry Works 1.00 lot @ 59,558.00 59,558.00

Direct Cost= 258,082.90


Mark-up= 38,713.72
296,796.62
unit cost= 581.35 /sq.m 296,796.62

6 DOORS & WINDOWS


Qty. 1.00 lot
Materials:
Doors & Windows 1.00 lot @ 80,000.00 80,000.00
Labor:
Installation of Doors & Windows 1.00 lot @ 24,000.00 24,000.00

Direct Cost= 104,000.00


Mark-up= 15,600.00
119,600.00
unit cost= 119,600.00 /lot 119,600.00

7 ROOF FRAMING
Qty. 180.48 sq.m
Materials:
Roof Framing Materials 180.48 sq.m @ 300.00 54,144.00
Labor:
Installation of Roof Framing 1.00 lot @ 16,244.00 16,244.00

Direct Cost= 70,388.00


Mark-up= 10,559.08
80,947.08
unit cost= 448.51 /sq.m 80,947.08

8 ROOFING WORKS
Qty. 225.40 sq.m
Materials:
Roofing Materials 225.40 sq.m @ 200.00 45,080.00
Labor:
Installation of Roofing works 1.00 lot @ 13,524.00 13,524.00

Direct Cost= 58,604.00


Mark-up= 8,790.60
67,394.60
unit cost= 299.00 /sq.m 67,394.60

9 CARPENTRY WORKS
Qty. 206.64 sq.m
Materials:
Carpentry Materials 206.64 sq.m @ 150.00 30,996.00
Labor:
Installation of carpentry works 1.00 lot @ 9,299.00 9,299.00

Direct Cost= 40,295.00


Mark-up= 6,046.09
46,341.09
unit cost= 224.26 /sq.m 46,341.09

10.01 ELECTRICAL ROUGH-INS


Qty. 1.00 lot
Materials:
Electrical Rough-ins materials 1.00 lot @ 10,000.00 10,000.00
Labor:
Installation of electrical Rough-ins 1.00 lot @ 3,000.00 3,000.00

Direct Cost= 13,000.00


Mark-up= 1,950.00
14,950.00
unit cost= 14,950.00 /lot 14,950.00

10.02 ELECTRICAL WIRES & FIXTURES


Qty. 1.00 lot
Materials:
Electrical Wires & Fixtures materials 1.00 lot @ 20,000.00 20,000.00
Labor:
Installation of electrical wires & fixtures 1.00 lot @ 6,000.00 6,000.00

Direct Cost= 26,000.00


Mark-up= 3,900.00
29,900.00
unit cost= 29,900.00 /lot 29,900.00

11.01 PAINTING WORKS


Qty. 508.67 sq.m
Materials:
Masonry Putty 40/sq.m 13.00 gals @ 280.00 3,640.00
Glazing Putty 20/sq.m 26.00 gals @ 548.00 14,248.00
Flat Latex 20/sq.m 26.00 gals @ 580.00 15,080.00
Semi-gloss Latex 15/sq.m 34.00 gals @ 650.00 22,100.00
Concrete Nuetralizer 40/sq.m 13.00 gals @ 400.00 5,200.00
Tinting Color 10.00 cans @ 120.00 1,200.00
Assorted Sanding Paper 51.00 pcs @ 30.00 1,530.00
masking tape 10.00 rolls @ 15.00 150.00
Paint Brush 10.00 pcs @ 70.00 700.00
Paint Roller 10.00 pcs @ 65.00 650.00
Labor:
Painting Works 1.00 lot @ 45,781.00 45,781.00

Direct Cost= 110,279.00


Mark-up= 16,542.60
126,821.60
unit cost= 249.32 /sq.m 126,821.60

Sub-Total = 1,393,641.94

Brgy. Guanko E/S Const. of 1 Storey 2 Classroom School Building


1 GENERAL REQUIREMENTS
Qty. 1.00 lot
Materials:
General Requirements 1.00 lot @ 150,000.00 150,000.00

Direct Cost = 150,000.00


Mark-up = 22,500.00
172,500.00
unit cost= 172,500.00 /lot 94,185.00

1.01 CLEARING AND GRUBBING


Qty. 153.00 sq.m
Equipment:
Road Grader 2.00 hrs @ 1,100.00 2,200.00

Direct Cost = 2,200.00


Mark-up = 330.62
2,530.62
unit cost= 16.54 /sq.m 2,530.62

1.02 STRUCTURE EXCAVATION


Qty. 25.80 cu.m
Equipment:
Backhoe 2.00 hrs @ 1,600.00 3,200.00

Direct Cost = 3,200.00


Mark-up = 480.11
3,680.11
unit cost= 142.64 /cu.m 3,680.11

1.03 BACKFILL
Qty. 42.18 cu.m
Labor:
Manual Backfill 1.00 lot @ 3,375.00 3,375.00

Direct Cost = 3,375.00


Mark-up = 506.40
3,881.40
unit cost= 92.02 /cu.m 3,881.40

1.06 SOIL POISONING


Qty. 168.30 sq.m
Materials:
Lentrex 2.00 gals @ 4,500.00 9,000.00
Labor:
Manual Spreading of Soil Poisoning 1.00 lot @ 8,415.00 8,415.00

Direct Cost= 17,415.00


Mark-up= 2,612.70
20,027.70
unit cost= 119.00 /sq.m 20,027.70

2 CONCRETE STRUCTURES
Qty. 32.08 cu.m
Materials:
Portland Cement 385.00 bags @ 230.00 88,550.00
Washed Sand 16.04 cu.m @ 400.00 6,416.00
Screened Gravel 32.08 cu.m @ 550.00 17,644.00
Equipment:
One Bagger Mixer 8.00 days @ 550.00 4,400.00
Concrete Vibrator 8.00 days @ 500.00 4,000.00
Water Dolly 8.00 days @ 300.00 2,400.00
Labor:
Concrete Works 1.00 lot @ 19,248.00 19,248.00

Direct Cost= 142,658.00


Mark-up= 21,398.80
164,056.80
unit cost= 5,113.99 /cu.m 164,056.80

3 REINFORCING STEEL
Qty. 2,260.55 kg
Materials:
Reinforcing Steel Bars 2,328.37 kgs @ 39.00 90,806.43
#16 Tie Wire 70.00 kgs @ 55.00 3,850.00
Equipment:
Bar Cutter 3.00 days @ 350.00 1,050.00
Bar Bender 3.00 days @ 350.00 1,050.00
Labor:
Rebars 1.00 lot @ 11,303.00 11,303.00

Direct Cost= 108,059.43


Mark-up= 16,225.61
124,285.04
unit cost= 54.98 /kg 124,285.04

4 FORMWORKS
Qty. 322.49 sq.m
Materials:
1/2" x 4' x8' Ord. Plywood 112.00 shts @ 410.00 45,920.00
Assorted Coco Lumber 4,480.00 bdft @ 18.00 80,640.00
Assorted CWN 224.00 kgs @ 75.00 16,800.00
Labor:
Formworks 1.00 lot @ 29,025.00 29,025.00

Direct Cost= 172,385.00


Mark-up= 25,859.28
198,244.28
unit cost= 614.73 /sq.m 198,244.28

5 MASONRY WORKS
Qty. 510.53 sq.m
Materials:
CHB 4" Factor=12.5 6,382.00 pcs @ 13.00 82,966.00
Portland Cement CF=0.411 210.00 bags @ 230.00 48,300.00
Washed Sand Factor=0.025 12.77 cu.m @ 400.00 5,108.00
Screened Gravel Factor=0.041 20.94 cu.m @ 550.00 11,517.00
RSB 10mmØ x 6m Factor=0.66 337.00 pcs @ 144.15 48,578.55
#16 Tie Wire 37.37 kgs @ 55.00 2,055.35
Labor:
Masonry Works 1.00 lot @ 59,558.00 59,558.00

Direct Cost= 258,082.90


Mark-up= 38,713.72
296,796.62
unit cost= 581.35 /sq.m 296,796.62

6 DOORS & WINDOWS


Qty. 1.00 lot
Materials:
Doors & Windows 1.00 lot @ 80,000.00 80,000.00
Labor:
Installation of Doors & Windows 1.00 lot @ 24,000.00 24,000.00

Direct Cost= 104,000.00


Mark-up= 15,600.00
119,600.00
unit cost= 119,600.00 /lot 119,600.00

7 ROOF FRAMING
Qty. 180.48 sq.m
Materials:
Roof Framing Materials 180.48 sq.m @ 300.00 54,144.00
Labor:
Installation of Roof Framing 1.00 lot @ 16,244.00 16,244.00

Direct Cost= 70,388.00


Mark-up= 10,559.08
80,947.08
unit cost= 448.51 /sq.m 80,947.08

8 ROOFING WORKS
Qty. 225.40 sq.m
Materials:
Roofing Materials 225.40 sq.m @ 200.00 45,080.00
Labor:
Installation of Roofing works 1.00 lot @ 13,524.00 13,524.00

Direct Cost= 58,604.00


Mark-up= 8,790.60
67,394.60
unit cost= 299.00 /sq.m 67,394.60

9 CARPENTRY WORKS
Qty. 225.40 sq.m
Materials:
Carpentry Materials 225.40 sq.m @ 150.00 33,810.00
Labor:
Installation of carpentry works 1.00 lot @ 10,143.00 10,143.00

Direct Cost= 43,953.00


Mark-up= 6,592.95
50,545.95
unit cost= 224.25 /sq.m 50,545.95

10.01 ELECTRICAL ROUGH-INS


Qty. 1.00 lot
Materials:
Electrical Rough-ins materials 1.00 lot @ 10,000.00 10,000.00
Labor:
Installation of electrical Rough-ins 1.00 lot @ 3,000.00 3,000.00

Direct Cost= 13,000.00


Mark-up= 1,950.00
14,950.00
unit cost= 14,950.00 /lot 14,950.00

10.02 ELECTRICAL WIRES & FIXTURES


Qty. 1.00 lot
Materials:
Electrical Wires & Fixtures materials 1.00 lot @ 20,000.00 20,000.00
Labor:
Installation of electrical wires & fixtures 1.00 lot @ 6,000.00 6,000.00

Direct Cost= 26,000.00


Mark-up= 3,900.00
29,900.00
unit cost= 29,900.00 /lot 29,900.00

11.01 PAINTING WORKS


Qty. 508.67 sq.m
Materials:
Masonry Putty 40/sq.m 13.00 gals @ 280.00 3,640.00
Glazing Putty 20/sq.m 26.00 gals @ 548.00 14,248.00
Flat Latex 20/sq.m 26.00 gals @ 580.00 15,080.00
Semi-gloss Latex 15/sq.m 34.00 gals @ 650.00 22,100.00
Concrete Nuetralizer 40/sq.m 13.00 gals @ 400.00 5,200.00
Tinting Color 10.00 cans @ 120.00 1,200.00
Assorted Sanding Paper 51.00 pcs @ 30.00 1,530.00
masking tape 10.00 rolls @ 15.00 150.00
Paint Brush 10.00 pcs @ 70.00 700.00
Paint Roller 10.00 pcs @ 65.00 650.00
Labor:
Painting Works 1.00 lot @ 45,781.00 45,781.00

Direct Cost= 110,279.00


Mark-up= 16,542.60
126,821.60
unit cost= 249.32 /sq.m 126,821.60

Sub-Total = 1,397,846.81

Brgy. Oquendo Const. of 1 Storey 1 Classroom School Building


1 GENERAL REQUIREMENTS
Qty. 1.00 lot
Materials:
General Requirements 1.00 lot @ 150,000.00 150,000.00

Direct Cost = 150,000.00


Mark-up = 22,500.00
172,500.00
unit cost= 172,500.00 /lot 94,185.00

1.01 CLEARING AND GRUBBING


Qty. 76.50 sq.m
Equipment:
Road Grader 1.00 hrs @ 1,100.00 1,100.00

Direct Cost = 1,100.00


Mark-up = 165.31
1,265.31
unit cost= 16.54 /sq.m 1,265.31

1.02 STRUCTURE EXCAVATION


Qty. 14.69 cu.m
Equipment:
Backhoe 1.00 hrs @ 1,600.00 1,600.00

Direct Cost = 1,600.00


Mark-up = 240.07
1,840.07
unit cost= 125.26 /cu.m 1,840.07

1.03 BACKFILL
Qty. 55.48 cu.m
Labor:
Manual Backfill 1.00 lot @ 4,439.00 4,439.00

Direct Cost = 4,439.00


Mark-up = 666.27
5,105.27
unit cost= 92.02 /cu.m 5,105.27

1.06 SOIL POISONING


Qty. 84.15 sq.m
Materials:
Lentrex 1.00 gals @ 4,500.00 4,500.00
Labor:
Manual Spreading of Soil Poisoning 1.00 lot @ 4,208.00 4,208.00

Direct Cost= 8,708.00


Mark-up= 1,306.69
10,014.69
unit cost= 119.01 /sq.m 10,014.69

2 CONCRETE STRUCTURES
Qty. 17.37 cu.m
Materials:
Portland Cement 209.00 bags @ 230.00 48,070.00
Washed Sand 8.69 cu.m @ 400.00 3,476.00
Screened Gravel 17.37 cu.m @ 550.00 9,553.50
Equipment:
One Bagger Mixer 5.00 days @ 550.00 2,750.00
Concrete Vibrator 5.00 days @ 500.00 2,500.00
Water Dolly 5.00 days @ 300.00 1,500.00
Labor:
Concrete Works 1.00 lot @ 10,422.00 10,422.00

Direct Cost= 78,271.50


Mark-up= 11,740.88
90,012.38
unit cost= 5,182.06 /cu.m 90,012.38

3 REINFORCING STEEL
Qty. 1,298.72 kg
Materials:
Reinforcing Steel Bars 1,337.69 kgs @ 39.00 52,169.91
#16 Tie Wire 41.00 kgs @ 55.00 2,255.00
Equipment:
Bar Cutter 2.00 days @ 350.00 700.00
Bar Bender 2.00 days @ 350.00 700.00
Labor:
Rebars 1.00 lot @ 6,494.00 6,494.00

Direct Cost= 62,318.91


Mark-up= 9,357.45
71,676.36
unit cost= 55.19 /kg 71,676.36

4 FORMWORKS
Qty. 79.51 sq.m
Materials:
1/2" x 4' x8' Ord. Plywood 28.00 shts @ 410.00 11,480.00
Assorted Coco Lumber 1,120.00 bdft @ 18.00 20,160.00
Assorted CWN 56.00 kgs @ 75.00 4,200.00
Labor:
Formworks 1.00 lot @ 7,156.00 7,156.00

Direct Cost= 42,996.00


Mark-up= 6,449.68
49,445.68
unit cost= 621.88 /sq.m 49,445.68

5 MASONRY WORKS
Qty. 294.84 sq.m
Materials:
CHB 4" Factor=12.5 3,686.00 pcs @ 13.00 47,918.00
Portland Cement CF=0.411 122.00 bags @ 230.00 28,060.00
Washed Sand Factor=0.025 7.38 cu.m @ 400.00 2,952.00
Screened Gravel Factor=0.041 12.09 cu.m @ 550.00 6,649.50
RSB 10mmØ x 6m Factor=0.66 195.00 pcs @ 144.15 28,109.25
#16 Tie Wire 21.63 kgs @ 55.00 1,189.65
Labor:
Masonry Works 1.00 lot @ 34,464.00 34,464.00

Direct Cost= 149,342.40


Mark-up= 22,401.90
171,744.30
unit cost= 582.50 /sq.m 171,744.30

6 DOORS & WINDOWS


Qty. 1.00 lot
Materials:
Doors & Windows 1.00 lot @ 80,000.00 80,000.00
Labor:
Installation of Doors & Windows 1.00 lot @ 24,000.00 24,000.00

Direct Cost= 104,000.00


Mark-up= 15,600.00
119,600.00
unit cost= 119,600.00 /lot 119,600.00

7 ROOF FRAMING
Qty. 180.48 sq.m
Materials:
Roof Framing Materials 180.48 sq.m @ 300.00 54,144.00
Labor:
Installation of Roof Framing 1.00 lot @ 16,244.00 16,244.00

Direct Cost= 70,388.00


Mark-up= 10,559.08
80,947.08
unit cost= 448.51 /sq.m 80,947.08

8 ROOFING WORKS
Qty. 180.48 sq.m
Materials:
Roofing Materials 180.48 sq.m @ 200.00 36,096.00
Labor:
Installation of Roofing works 1.00 lot @ 10,829.00 10,829.00

Direct Cost= 46,925.00


Mark-up= 7,040.32
53,965.32
unit cost= 299.01 /sq.m 53,965.32

9 CARPENTRY WORKS
Qty. 107.48 sq.m
Materials:
Carpentry Materials 107.48 sq.m @ 150.00 16,122.00
Labor:
Installation of carpentry works 1.00 lot @ 4,837.00 4,837.00

Direct Cost= 20,959.00


Mark-up= 3,144.46
24,103.46
unit cost= 224.26 /sq.m 24,103.46

10.01 ELECTRICAL ROUGH-INS


Qty. 1.00 lot
Materials:
Electrical Rough-ins materials 1.00 lot @ 10,000.00 10,000.00
Labor:
Installation of electrical Rough-ins 1.00 lot @ 3,000.00 3,000.00

Direct Cost= 13,000.00


Mark-up= 1,950.00
14,950.00
unit cost= 14,950.00 /lot 14,950.00

10.02 ELECTRICAL WIRES & FIXTURES


Qty. 1.00 lot
Materials:
Electrical Wires & Fixtures materials 1.00 lot @ 20,000.00 20,000.00
Labor:
Installation of electrical wires & fixtures 1.00 lot @ 6,000.00 6,000.00

Direct Cost= 26,000.00


Mark-up= 3,900.00
29,900.00
unit cost= 29,900.00 /lot 29,900.00

11.01 PAINTING WORKS


Qty. 280.72 sq.m
Materials:
Masonry Putty 40/sq.m 8.00 gals @ 280.00 2,240.00
Glazing Putty 20/sq.m 15.00 gals @ 548.00 8,220.00
Flat Latex 20/sq.m 15.00 gals @ 580.00 8,700.00
Semi-gloss Latex 15/sq.m 19.00 gals @ 650.00 12,350.00
Concrete Nuetralizer 40/sq.m 8.00 gals @ 400.00 3,200.00
Tinting Color 10.00 cans @ 120.00 1,200.00
Assorted Sanding Paper 29.00 pcs @ 30.00 870.00
masking tape 10.00 rolls @ 15.00 150.00
Paint Brush 10.00 pcs @ 70.00 700.00
Paint Roller 10.00 pcs @ 65.00 650.00
Labor:
Painting Works 1.00 lot @ 25,265.00 25,265.00

Direct Cost= 63,545.00


Mark-up= 9,532.03
73,077.03
unit cost= 260.32 /sq.m 73,077.03

Sub-Total = 891,831.96

Brgy. Hongoton Const. of 1 Classroom School Building

1 GENERAL REQUIREMENTS
Qty. 1.00 lot
Materials:
General Requirements 1.00 lot @ 150,000.00 150,000.00

Direct Cost = 150,000.00


Mark-up = 22,500.00
172,500.00
unit cost= 172,500.00 /lot 94,185.00

1.01 CLEARING AND GRUBBING


Qty. 76.50 sq.m
Equipment:
Road Grader 1.00 hrs @ 1,100.00 1,100.00

Direct Cost = 1,100.00


Mark-up = 165.31
1,265.31
unit cost= 16.54 /sq.m 1,265.31

1.02 STRUCTURE EXCAVATION


Qty. 14.69 cu.m
Equipment:
Backhoe 1.00 hrs @ 1,600.00 1,600.00

Direct Cost = 1,600.00


Mark-up = 240.07
1,840.07
unit cost= 125.26 /cu.m 1,840.07

1.03 BACKFILL
Qty. 36.58 cu.m
Labor:
Manual Backfill 1.00 lot @ 2,927.00 2,927.00

Direct Cost = 2,927.00


Mark-up = 439.09
3,366.09
unit cost= 92.02 /cu.m 3,366.09

1.06 SOIL POISONING


Qty. 84.15 sq.m
Materials:
Lentrex 1.00 gals @ 4,500.00 4,500.00
Labor:
Manual Spreading of Soil Poisoning 1.00 lot @ 4,208.00 4,208.00

Direct Cost= 8,708.00


Mark-up= 1,306.69
10,014.69
unit cost= 119.01 /sq.m 10,014.69

2 CONCRETE STRUCTURES
Qty. 17.37 cu.m
Materials:
Portland Cement 209.00 bags @ 230.00 48,070.00
Washed Sand 8.69 cu.m @ 400.00 3,476.00
Screened Gravel 17.37 cu.m @ 550.00 9,553.50
Equipment:
One Bagger Mixer 5.00 days @ 550.00 2,750.00
Concrete Vibrator 5.00 days @ 500.00 2,500.00
Water Dolly 5.00 days @ 300.00 1,500.00
Labor:
Concrete Works 1.00 lot @ 10,422.00 10,422.00

Direct Cost= 78,271.50


Mark-up= 11,740.88
90,012.38
unit cost= 5,182.06 /cu.m 90,012.38

3 REINFORCING STEEL
Qty. 1,298.72 kg
Materials:
Reinforcing Steel Bars 1,337.69 kgs @ 39.00 52,169.91
#16 Tie Wire 41.00 kgs @ 55.00 2,255.00
Equipment:
Bar Cutter 2.00 days @ 350.00 700.00
Bar Bender 2.00 days @ 350.00 700.00
Labor:
Rebars 1.00 lot @ 6,494.00 6,494.00

Direct Cost= 62,318.91


Mark-up= 9,357.45
71,676.36
unit cost= 55.19 /kg 71,676.36

4 FORMWORKS
Qty. 79.51 sq.m
Materials:
1/2" x 4' x8' Ord. Plywood 28.00 shts @ 410.00 11,480.00
Assorted Coco Lumber 1,120.00 bdft @ 18.00 20,160.00
Assorted CWN 56.00 kgs @ 75.00 4,200.00
Labor:
Formworks 1.00 lot @ 7,156.00 7,156.00

Direct Cost= 42,996.00


Mark-up= 6,449.68
49,445.68
unit cost= 621.88 /sq.m 49,445.68

5 MASONRY WORKS
Qty. 294.84 sq.m
Materials:
CHB 4" Factor=12.5 3,686.00 pcs @ 13.00 47,918.00
Portland Cement CF=0.411 122.00 bags @ 230.00 28,060.00
Washed Sand Factor=0.025 7.38 cu.m @ 400.00 2,952.00
Screened Gravel Factor=0.041 12.09 cu.m @ 550.00 6,649.50
RSB 10mmØ x 6m Factor=0.66 195.00 pcs @ 144.15 28,109.25
#16 Tie Wire 21.63 kgs @ 55.00 1,189.65
Labor:
Masonry Works 1.00 lot @ 34,464.00 34,464.00

Direct Cost= 149,342.40


Mark-up= 22,401.90
171,744.30
unit cost= 582.50 /sq.m 171,744.30

6 DOORS & WINDOWS


Qty. 1.00 lot
Materials:
Doors & Windows 1.00 lot @ 80,000.00 80,000.00
Labor:
Installation of Doors & Windows 1.00 lot @ 24,000.00 24,000.00

Direct Cost= 104,000.00


Mark-up= 15,600.00
119,600.00
unit cost= 119,600.00 /lot 119,600.00

7 ROOF FRAMING
Qty. 94.08 sq.m
Materials:
Roof Framing Materials 94.08 sq.m @ 300.00 28,224.00
Labor:
Installation of Roof Framing 1.00 lot @ 8,468.00 8,468.00

Direct Cost= 36,692.00


Mark-up= 5,503.82
42,195.82
unit cost= 448.51 /sq.m 42,195.82

8 ROOFING WORKS
Qty. 94.08 sq.m
Materials:
Roofing Materials 94.08 sq.m @ 200.00 18,816.00
Labor:
Installation of Roofing works 1.00 lot @ 5,645.00 5,645.00

Direct Cost= 24,461.00


Mark-up= 3,669.86
28,130.86
unit cost= 299.01 /sq.m 28,130.86

9 CARPENTRY WORKS
Qty. 107.48 sq.m
Materials:
Carpentry Materials 107.48 sq.m @ 150.00 16,122.00
Labor:
Installation of carpentry works 1.00 lot @ 4,837.00 4,837.00

Direct Cost= 20,959.00


Mark-up= 3,144.46
24,103.46
unit cost= 224.26 /sq.m 24,103.46

10 ELECTRICAL ROUGH-INS
Qty. 1.00 lot
Materials:
Electrical Rough-ins materials 1.00 lot @ 10,000.00 10,000.00
Labor:
Installation of electrical Rough-ins 1.00 lot @ 3,000.00 3,000.00

Direct Cost= 13,000.00


Mark-up= 1,950.00
14,950.00
unit cost= 14,950.00 /lot 14,950.00

11 ELECTRICAL WIRES & FIXTURES


Qty. 1.00 lot
Materials:
Electrical Wires & Fixtures materials 1.00 lot @ 20,000.00 20,000.00
Labor:
Installation of electrical wires & fixtures 1.00 lot @ 6,000.00 6,000.00

Direct Cost= 26,000.00


Mark-up= 3,900.00
29,900.00
unit cost= 29,900.00 /lot 29,900.00

12 PAINTING WORKS
Qty. 280.72 sq.m
Materials:
Masonry Putty 40/sq.m 8.00 gals @ 280.00 2,240.00
Glazing Putty 20/sq.m 15.00 gals @ 548.00 8,220.00
Flat Latex 20/sq.m 15.00 gals @ 580.00 8,700.00
Semi-gloss Latex 15/sq.m 19.00 gals @ 650.00 12,350.00
Concrete Nuetralizer 40/sq.m 8.00 gals @ 400.00 3,200.00
Tinting Color 10.00 cans @ 120.00 1,200.00
Assorted Sanding Paper 29.00 pcs @ 30.00 870.00
masking tape 10.00 rolls @ 15.00 150.00
Paint Brush 10.00 pcs @ 70.00 700.00
Paint Roller 10.00 pcs @ 65.00 650.00
Labor:
Painting Works 1.00 lot @ 25,265.00 25,265.00

Direct Cost= 63,545.00


Mark-up= 9,532.03
73,077.03
unit cost= 260.32 /sq.m 73,077.03

Sub-Total = 825,507.06

Total Project Cost = 9,975,048.12