PROJECT TITLE

LOCATION
OWNER
SUBJECT
QNTY.

PROPOSED THREE CLASSROOM SCHOOL BUILDING

BRGY. RIZAL, PONTEVEDRA, CAPIZ
BILL OF MATERIALS AND COST ESTIMATES
UNIT

DESCRIPTION OF MATERIALS

I. EXCAVATION/BACKFILLING WORKS
A. EXCAVATION
20
cu.m.
Excavated Materials

UNIT
COST
(in Pesos)

200.00
Sub-Total

B. BACKFILLING & COMPACTION

100
cu.m.
Compacted Materials

200.00
Sub-Total

2. CONCRETE WORKS
A. FOOTING
40
bags
5
cu.m.
3
cu.m.
40
pcs.
0
cu.m.
5
kls.

Portland cement
Washed gravel
Washed sand
10 mm RSB x 6.00 m.
Boulders
No. 18 Tie wire

255.00
950.00
650.00
130.00
980.00
60.00
Sub-Total

B. WALL FOOTING
45
bags
6
cu.m.
3
cu.m.
50
pcs.
0
cu.m.
5
kls.

Portland cement
Washed gravel
Washed sand
10 mm RSB x 6.00 m.
Boulders
No. 18 Tie wire

255.00
950.00
650.00
130.00
980.00
60.00
Sub-Total

C. COLUMN
40
5
3
90
62
10

bags
cu.m.
cu.m.
pcs.
pcs.
kls.

Portland cement
Washed gravel
Washed sand
10 mm RSB x 6.00 m.
16 mm RSB x 6.00 m.
No. 18 Tie wire

255.00
950.00
650.00
130.00
322.00
60.00
Sub-Total

QNTY.

UNIT

D. SLAB ON GRADE
185
bags
22
cu.m.
11
cu.m.
170
pcs.
10
kls.

DESCRIPTION OF MATERIALS

Portland cement
Washed gravel
Washed sand
9 mm RSB x 6.00 m.
No. 18 Tie wire

UNIT
COST
(in Pesos)
255.00
950.00
650.00
86.00
60.00

Sub-Total
E. ROOF BEAMS & TIE BEAMS
90
bags
Portland cement
12
cu.m.
Washed gravel
6
cu.m.
Washed sand
130
pcs.
12 mm RSB x 6.00 m.
140
pcs.
10 mm RSB x 6.00 m.
10
kls.
No. 18 Tie wire

255.00
950.00
650.00
178.00
130.00
60.00
Sub-Total

3. MASONRY WORKS
A. CONCRETE HOLLOW BLOCKS WALL
310
bags
Portland cement
30
cu.m.
Washed sand
3800
pcs.
4" Concrete Hollow Blocks
210
pcs.
10 mm RSB x 6.00 m.
10
kls.
No. 18 Tie wire

255.00
650.00
13.00
130.00
60.00
Sub-Total

4. CARPENTRY WORKS
A. FORMWORKS, SCAFFOLDINGS & STAGINGS
120
pcs.
2"x2"x10' Coco Lumber
80
cu.m.
2"x3"x10' Coco Lumber
20
pcs.
1/4"x4'x8' Marine Plywood
20
kls.
4" C.W. Nails
20
kls.
2 1/2" C.W. Nails
10
kls.
1 1/2" C.W. Nails

50.00
75.00
380.00
60.00
50.00
50.00
Sub-Total

QNTY.

UNIT

DESCRIPTION OF MATERIALS

UNIT
COST
(in Pesos)

B. DOORS

3
3
3
12
12

Sets
Sets
Sets
pcs.
kls.

2,200.00
1,200.00
680.00
60.00
60.00

2.10m x 1.00m Flush Type Door

2.10m x 1.00m Door Jamb
Quickset Door Knob

Loose Pin Hinges

4" C.W. Nails
Sub-Total

C. WINDOWS

12

sets

Jaluosie Window

4,000.00
Sub-Total

D. CEILING
350
70
12
20
4

pcs.
pcs.
kls.
kls.
kls.

2"x2"x10' Good Lumber

1/4"x4'x8' Marine Plywood
4" C.W. Nails
2 1/2" C.W. Nails
1 1/2" C.W. Nails

87.00
380.00
60.00
50.00
50.00
Sub-Total

5. STEELWORKS
A. STEEL TRUSS
45
pcs.
32
pcs.
84
pcs.
24
pcs.
20
kls
2
pcs.
4
pcs.
6
Gal
6
pcs.
22
pcs.

2" x 2" x 4.5mm Angle Bar

1 1/2" x 1 1/2" x 4.5mm Angle Bar
2" x 3" x 1.2mm C-Purlins
1" x 1" x 3.5mm Angle Bar
Welding Rod
14" Cutting Disk
4" Grinding Disk
Red Oxide Metal Primer
Paint Brush
1/2" x 8' x 12" Hardi Senepa

836.00
450.00
410.00
320.00
120.00
320.00
48.00
410.00
60.00
345.00
Sub-Total

6. TINSMITHRY WORKS
250
Mts.
11
pcs.
8
pcs.
1650
pcs.
660
pcs.
4
pcs.
4
Packs

0.4mm x 1.00mts x L.M. DN Hi-Rib

0.4mm thk. Pre-Fabricated Ridge Roll
0.4mm thk. Pre-Fabricated Wall Flashing
2 1/2" Tekscrew
5/32 x 1/2 Blind Rivets
5/32 Drill Bit
Vulcaseal

376.00
379.00
379.00
2.00
0.50
120.00
120.00
Sub-Total
UNIT

QNTY.

UNIT

DESCRIPTION OF MATERIALS

COST
(in Pesos)

7. PAINTING WORKS

16
6
9
12
24
8
8
6
1

Sack
Pail
Pail
Gal
Gal
Pcs
Pcs
Pcs
Sack

Bostik Ultra Fino

Boysen Acritex Primer
Boysen Semi-Gloss Latex
Boysen Flat Wall Enamel
Boysen Quick Dry Enamel
3" Paint Brush
Baby Roller
4" Paint Brush
Patching Compound

568.00
2,843.00
2,300.00
550.00
610.00
58.00
48.00
60.00
400.00
Sub-Total

BREAKDOWN OF ESTIMTED EXPENDITURES:

ITEM NO.
DESCRIPTION
1
EXCAVATION/BACKFILLING
2
CONCRETE WORKS
3
MASONRY WORKS
4
CARPENTRY WORKS
5
STEEL WORKS
6
TINSMITHRY WORKS
7
PAINTING WORKS
8
ENGR'NG SUPERVISIONS
9
CONTRACTOR'S PROFIT
10
CONTENGENCIES
11
PRICE ESCALATIONS

MATERIAL COST
24,000.00
268,124.00
175,850.00
142,950.00
107,782.00
105,791.00
69,694.00

LABOUR
14,400.00
126,018.28
82,649.50
67,186.50
50,657.54
49,721.77
41,816.40
50,000.00

894,191.00
GRAND TOTAL

482,449.99

TOTAL
COST
(in Pesos)

4,000.00
4,000.00
20,000.00
20,000.00

10,200.00
4,750.00
1,950.00
5,200.00
300.00
22,400.00

11,475.00
5,700.00
1,950.00
6,500.00
300.00
25,925.00

10,200.00
4,750.00
1,950.00
11,700.00
19,964.00
600.00
49,164.00

TOTAL
COST
(in Pesos)
47,175.00
20,900.00
7,150.00
14,620.00
600.00
90,445.00

22,950.00
11,400.00
3,900.00
23,140.00
18,200.00
600.00
80,190.00

79,050.00
19,500.00
49,400.00
27,300.00
600.00
175,850.00

6,000.00
6,000.00
7,600.00
1,200.00
1,000.00
500.00
22,300.00

TOTAL
COST
(in Pesos)
6,600.00
3,600.00
2,040.00
720.00
720.00

13,680.00
48,000.00

48,000.00
30,450.00
26,600.00
720.00
1,000.00
200.00
58,970.00

37,620.00
14,400.00
34,440.00
7,680.00
2,400.00
640.00
192.00
2,460.00
360.00
7,590.00
107,782.00

94,000.00
4,169.00
3,032.00
3,300.00
330.00
480.00
480.00

105,791.00
TOTAL

COST
(in Pesos)
9,088.00
17,058.00
20,700.00
6,600.00
14,640.00
464.00
384.00
360.00
400.00

69,694.00

TOTAL
38,400.00
394,142.28
258,499.50
210,136.50
158,439.54
155,512.77
111,510.40
50,000.00
1,376,640.99