PROJECT: PROPOSED CONSTRUCTION OF 3-BEDROOM RESIDENTIAL

LOCATION: SAN JUAN, PUERTO PRINCESA CITY, PALAWAN

SUBJECT: DETAILED ESTIMATE AND BILL OF MATERIALS

A. DIRECT COST
Material
Item Descreption Unit Unit Cost Total SUBTOTAL
Qty

I. MOBILIZATION
temporary structure, I.e LS 2% of total direct cost 18,306.29
warehouse, field office, Qfr
bunkhouse

II. EARTHWORKS
clearing, grading sq.m 182.8605
excavation (soil only) cu.m 23.597875
backfilling w/ compacting cu.m 13.34675
Filling materials cu.m 16.6834375 250 4170.859375

SOIL POISONING
Chlordane (1 lit mixtue / 4sq.m) lit 25 500 12500

LABOR & EQUIPMENT COST days no. of person

Common Laborer for site preparation 1 2 280 560
Common laborer for excavation 4 5 280 5600
Common laborer for backfilling 3 2 280 1680
Vibratory roller 1 1 1000 1000
operator 1 1 350 350

TOTAL MATERIAL COST 16670.85938

LABOR COST 8190
EQUIPMENT 1000

Subtotal (EARTHWORKS) 25,860.86

III. CONCRETE WORKS

MATERIAL COST
3.1 Footing
a.column V = cu.m 2.176 Class A
crushed gravel, 3/4 cu.m 2.176 500 1088
crushed sand cu.m 1.088 500 544
gravel beddings cu.m 1.088 400 435.2
porland cement bags 19.584 165 3231.36

b.wall footing, V = cu.m 3.688125

crushed gravel, 3/4 cu.m 3.688125 500 1844.0625
crushed sand cu.m 1.8440625 500 922.03125
gravel beddings cu.m 2.45875 400 983.5
portland cement bags 33.193125 165 5476.865625

3.2 Column, V = cu.m 5.202

crushed gravel, 3/4 cu.m 5.202 500 2601
crushed sand cu.m 2.601 500 1300.5
portland cement bags 46.818 165 7724.97

3.3 Beam, V = cu.m 7.761

crushed gravel 3/4 cu.m 7.761 500 3880.5
crushed sand cu.m 3.8805 500 1940.25
portland cement bags 69.849 165 11525.085

3.4 Floor slab on-fill, V = cu.m 18

crushed gravel, 3/4 cu.m 18 500 9000
crushed sand cu.m 9 500 4500
gravel beddings cu.m 10 450 4500
portland cement bags 162 165 26730

TOTAL MATERIAL COST 88,227.32

LABOR COST 30%of matl. Cost 26,468.20
EQUIPMENT 5% of matl. Cost 4,411.37

SUB-TOTAL ( CONCRETE WORKS) 119,106.89

IV. REBARS
4.1 Column footing
12 mm dia. deformed bars (10.5m length) pcs 14 125 1,752.62
Ga 16 GI Tie wire kg 2.5 32 80.00
 4.2 Wall footing
10 mm deformed bars (13.5m length) pcs 4 140 560.00
10 mm deformed bars (12m length) pcs 12 72 864.00
Ga 16 GI Tie wire kg 1.5 32 48.00

4.3 Column
20 mm deformed main bars (7.5m length) pcs 68 160 10,880.00
10 mm deformed bars (12m length) pcs 18 150 2,700.00
Ga 16 GI Tie wire kg 9 32 288.00

4.4 Beam
16mm deformed main bars (9m length) pcs 48 165 7,920.00
12 mm deformed bars (7.5m length) pcs 41 135 5,535.00
Ga 16 GI Tie wire kg 8.5 32 272.00

4.5 Floor slab on fill

10mm derormed bars (6m length) pcs 258 72 18,576.00
Ga 16 GI Tie wire kg 23 32 736.00

4.6 CHB rebars

10mm deformed main bars (12m length) pcs 77 150 11,550.00
Ga 16 GI Tie wire kg 6 32 192.00

TOTAL MATERIAL COST 61,953.62

LABOR COST 30%of matl. Cost 18,586.09
EQUIPMENT 5% of matl. Cost 3,097.68
SUB-TOTAL (Rebars) 83,637.39

V. MASONRY WORKS
4.1 CHB (exterior wall ) A = sq.m 178.45
6" CHB pcs 2230.625 9 20075.625
screened sand cu.m 15.06118 500 7530.59
portland cement bags 181.6621 165 29974.2465

4.2 partition wall A = sq.m 66.61

4"CHB pcs 832.625 8 6661
screened sand cu.m 2.897535 500 1448.7675
portland cement bags 34.77042 165 5737.1193

4.3 plastering A = sq.m 514.6025 (thickness = 20mm)

fine sand cu.m 10.29205 500 5146.025
portland cement bags 123.5046 165 20378.259
4.4 topping (thickness = 50 mm, A = sq.m 100 5
cement bags 60 165 9900
screened sand cu.m 5 500 2500

TOTAL MATERIAL COST 109,351.63

LABOR COST 30%of matl. Cost 32,805.49
EQUIPMENT 5% of matl. Cost 5,467.58
SUB-TOTAL(MASONRY WORKS) 147,624.70

VI. FINISHING WORKS

5.1 Wall finish,(plain cement finish) 514.6025
portland cement bags 51.46025 165 8490.94125

5.2 Floor finish (plain cement finish) , 100

portland cement bags 10 165 1650

6.3 ceilling finish, 145.61875

5mm marine plywood pcs 51 290 14662.99913

6.4 Painting works

a. Ceiling A=__________sq.m(two coating) 145.61875
Flat wall enamel paint gal 3.2360 300 970.7916667
paint thinner lit 4 30 110.947619
paint roller, 9" pcs 1.0 70 70
paint brush, 3" pcs 1 40 58.2475
Quick drying enamel, c-brown) gal 4 325 1352.174107

b. Masonry wall A=________sq.m (two coating) 514.6025

concrete neutralizer lit 12 75 882.1757143
flat latex paint (first coat) gal 15 300 4410.878571
patching compound kgs 26 18 463.14225
Semi-gloss latex paint gal 15 325 4778.451786
acri-tinting color lit 15 150 2205.439286
paint roller, 9" pcs 1 75 77.190375
paint brush, 4" pcs 5 55 283.031375
 6.5 Tileworks A=__________sq.m
wall 21.9
floor 6.3
28.2
a. Comfort room
20cmx20cm glazed tiles pcs 575 6 3449.25
20cmX 20cm unglazed tiles pcs 165 9 1488.375
white cement kgs 14 21 296.1
Cement paste bags 2 165 400.158
____internal & ext.corner bead pcs 16 4 64
_____end capping pcs 98 9 883.575
____internal bead pcs 138 9 1237.95

6.6 Finishing carpentry

Main door set 1 7500 7500
F-door set 6 3000 18000
Windows set 8 3500 28000

TOTAL MATERIAL COST 101,785.82

LABOR COST 30%of matl. Cost 30,535.75
EQUIPMENT 5% of matl. Cost 5,089.29
SUB-TOTAL (FINISHING WORKS) 137,410.86

VII CARPENTRY WORKS

7.1 Scaffolding, & staging
2"x3"x10' ord. Lumber bd-ft 4087 20 81,748.02
assorted nails kg 90 30 2,700.00
-
7.2 forms (column, beam, floor slab, & concrete wall) -
3/8" ord. Plywood pcs 55 250 13,750.00
2"x2"x12' coco-lumber bd-ft 1508 10 15,080.00
assorted nails kg 30 30 900.00
-
7.3 ceiling joist -
2"x2"x10'treated lumber bd-ft 929 25 23,225.00
assorted nails kg 19 30 570.00
-
7.5 Roof frames -
4"x6"x10' treated lumber bd.ft 2232 25 55,800.00
assorted nails kg 45 30 1,350.00

TOTAL MATERIAL COST 195,123.02

LABOR COST 30%of matl. Cost 58,536.91
EQUIPMENT 5% of matl. Cost 9,756.15
SUB-TOTAL ( CARPENTRY WORKS ) 263,416.08

VIII. ROOFING WORKS

Ga 26 Corr. sht 69 400 27,600.00
Ga 26 Plain sht 20.830 290 6,040.64
Area of roof 159.3961 -
GI washer kgs 29 150 4,350.00
lead washer kgs 24 200 4,800.00
cw nails kgs 45 50 2,250.00
rivets kgs 10 250 2,500.00
roofing paint (primer ) gal 5 350 1,593.96
roof paint ( roofmaster) gal 5 400 2,000.00
paint brush, 3" ( area/100) pcs 2 40 80.00
paint thinner( gal 0 .5) lit 5 30 150.00

TOTAL MATERIAL COST 51,364.60

LABOR COST 30%of matl. Cost 15,409.38
EQUIPMENT 5% of matl. Cost 2,568.23
SUB-TOTAL (Roofing works) 69,342.21

IX. PLUMBING & SANITARY WORKS

9.1 Clean water line LS 10,000

9.2 Sewer line LS 10,000

9.3 Sanitary fixtures

Water closet set 2 3500 7000
Lavatory ceramics set 2 1500 3000
4"x4" Floor drain strainer set 2 65 130
stainless sink set 2 1200 2400

TOTAL MATERIAL COST 32,530

LABOR COST 30%of matl. Cost 9759
 EQUIPMENT 5% of matl. Cost 1626.5
SUB-TOTAL ( Sanitary Works ) 43,916 43,915.50

XI. ELECTRICAL WORKS LS 25000 25,000

XII. Demobilization LS 2% of total direct cost 18,306.29

GRAND TOTAL DIRECT COST 951,927

SUMMARY
A. DIRECT COST
Item Description Material cost Labor Cost Equipment Cost Total
I. MOBILIZATION Lump sum 18,306.29
II. EARTHWORKS 16670.85938 8190 1000 25,860.86
IIII. CONCRETE WORKS 88,227.32 26,468.20 4,411.37 119,106.89
IV. REBARS 61,953.62 18,586.09 3,097.68 83,637.39
V. MASONRY WORKS 109,351.63 32,805.49 5,467.58 147,624.70
VI. CARPENTRY WORKS 195,123.02 58,536.91 9,756.15 263,416.08
VII FINISHING WORKS 101,785.82 30,535.75 5,089.29 137,410.86
VIII ROOFING WORKS 51,364.60 15,409.38 2,568.23 69,342.21
IX SANITARY WORKS 32,530 9759 1626.5 43,915.50
X ELECTRICAL WORKS Lump sum 25,000
XIII DEMOBILIZATION Lump sum 18,306.29
GRAND TOTAL PHP 951,927.06

B. INDIRECT COST
1 OCM (OVERHEAD, CONTINGENCIES, MISC. FEES) 13% OF TDC PHP 123,750.52
2 CONTRACTOR'S PROFIT 13% OF TDC PHP 123,750.52
3 VAT 10% OF TDC PHP 95,192.71
TOTAL INDIRECT COST PHP 342,693.74
GRAND TOTAL DIRECT COST 1,859,687

TOTAL PROJ. COST PHP 1,294,620.80

IN WORDS ( ONE MILLION, THREE HUNDRED ELEVEN THOUSAND, SEVEN HUNDRED EIGHTY SIX PESOS )

PREPARED BY:
________________________________
Engineer

PRC Reg. no.:________________________

PTR No.: ________________________
Date Issued: ________________________
Place Issued: ________________________

CLASS CODE CEMENT(50 KGS) CEMENT(40KGS) SAND GRAVEL

AA 1 9.5 12 0.5 1
A 2 7 9 0.5 1
B 3 6 7.5 0.5 1
C 4 5 6 0.5 1