I.

Title of the Project / Work

COMPLETION OF CARPENTRY WORKSHOP

II. Work to be accomplished

A. End flashing Installation
B. Plastering
C. Ceiling with Paintings
D. Windows
E. Painting Works
F. Tile Works
G. Scaffoldings
H. Clearing & Demobilization
I. PPE

III. Bill of Materials

UNIT COST TOTAL COST TOTAL

DESCRIPTION UNIT QTY. MATERIAL LABOR MATERIAL LABOR COST
A. End Flashing Installation
End Flashing pcs 12 340.00 119.00 4,080.00 1,428.00 5,508.00
Blind Rivets 1/8" x 1/2" boxes 2 450.00 157.50 900.00 315.00 1,215.00
Drillbit 1/8" pcs 3 45.00 15.75 135.00 47.25 182.25
Aviation Snip (steel shear) pcs 1 460.00 161.00 460.00 161.00 621.00
Hand Riveter pcs 1 340.00 119.00 340.00 119.00 459.00
Sub Total 5,915.00 2,070.25 7,985.25
B. Plastering
40 kgs. Portland cement bags 20 315.00 126.00 6,300.00 2,520.00 8,820.00
fine sand cu.m. 1 650.00 260.00 650.00 260.00 910.00
Sub Total 6,950.00 2,780.00 9,730.00
C. Ceiling with Paintings
4x8ft 6mm Fiber cement board pcs 30 750.00 262.50 22,500.00 7,875.00 30,375.00
Furring Channel 19mmx50mmx5m pcs 60 178.00 62.30 10,680.00 3,738.00 14,418.00
Carrying channel 12mmx28mmx5m pcs 50 162.00 56.70 8,100.00 2,835.00 10,935.00
Wall angle 25mmx25mmx3m pcs 20 98.00 34.30 1,960.00 686.00 2,646.00
W-Clip pcs 570 15.00 5.25 8,550.00 2,992.50 11,542.50
flatwall enamel gal 3.6 625.00 218.75 2,250.00 787.50 3,037.50
semi-gloss enamel gal 3.6 625.00 218.75 2,250.00 787.50 3,037.50
6" Ø paint roller pcs 3 80.00 28.00 240.00 84.00 324.00
2" paint brush pcs 4 50.00 17.50 200.00 70.00 270.00
Blind Rivets 1/8" x 1/2" boxes 10 450.00 157.50 4,500.00 1,575.00 6,075.00
Drillbit 1/8" pcs 3 45.00 15.75 135.00 47.25 182.25
Hand Riveter pcs 2 340.00 119.00 680.00 238.00 918.00
paint thinner gal 3 350.00 122.50 1,050.00 367.50 1,417.50
patching compound kgs 5 90.00 31.50 450.00 157.50 607.50
Sub Total 63,545.00 22,240.75 85,785.75
D. Windows
glass jalousie window sq. m 18.48 950.00 332.50 17,556.00 6,144.60 23,700.60
12mm Round Bar Grills pcs 30 296.00 103.60 8,880.00 3,108.00 11,988.00
Sub Total 26,436.00 9,252.60 35,688.60
E. Painting Works
 flatwall latex gal 3 678.00 237.30 2,034.00 711.90 2,745.90
semi-gloss latex gal 4 752.00 263.20 3,008.00 1,052.80 4,060.80
concrete neutralizer gal 2 325.00 113.75 650.00 227.50 877.50
6" Ø paint roller pcs 7 100.00 35.00 700.00 245.00 945.00
acreex power floor paint gal 4 1,436.00 502.60 5,744.00 2,010.40 7,754.40
2" paint brush pcs 3 50.00 17.50 150.00 52.50 202.50
masonry putty gal 5 489.00 171.15 2,445.00 855.75 3,300.75
Sub Total 14,731.00 5,155.85 19,886.85
F. Tile works
Floor tiles
Contact Cement Adhesive gal 12 728.00 218.40 8,736.00 2,620.80 11,356.80
Cutter pcs 5 150.00 45.00 750.00 225.00 975.00
Cutter blade 1" pack 5 95.00 28.50 475.00 142.50 617.50
Vinyl tiles 4"x36" pack 38 2,400.00 720.00 91,200.00 27,360.00 118,560.00
Sub Total 101,161.00 30,348.30 131,509.30
G. Scaffoldings
2" x 2" x 8' good lumber pcs 40 85 29.75 3400 1190 4590
H-frames set 20 1500 525 30000 10500 40500
Sub Total 33,400.00 11,690.00 45,090.00
H. Clearing and Demobilization
Lumpsum lot 1 15,000.00 15,000.00 15,000.00
Sub Total 15,000.00 15,000.00
I. PPE
Lumpsum lot 1 36,972.00 36,972.00 36,972.00
Sub Total 36,972.00 36,972.00

TOTAL DIRECT COST---->>> 304,110.00 83,537.75 387,647.75

I. DIRECT COST
a.) Materials 304,110.00
b.) Labor 83,537.75
387,647.75
II. INDIRECT COST
a.) OCM 58,147.16
b.) PROFIT 38,764.78
III.TOTAL COMPLETION COST (I+II) 484,559.69

Prepared by:

AR. JOHN MICHAEL F. ATIENZA

Recommending Approval: Approved:

JOSE GERRY M. HALLARES ASHARY A. BANTO

Provincial TESDA Director - Antique Regional Director TESDA VI