Project: PROPOSED FOUR STOREY SCHOOL BUILDING (8 CLASSROOMS)

Location: FUENTES DRIVE, ROXAS, CITY

Owner: CAPIZ STATE UNIVERSITY
Subject: BILL OF MATERIALS AND ESTIMATES

I. Earthworks
Qty Unit Item Description Unit Price Amount
378 cu. m. Excavation 385.00 145,530.00
227 cu. m. Backfill 330.00 74,910.00
79 cu. m. Buga 330.00 26,070.00
Total = 246,510.00

II. Concrete Works

A. Column
Qty Unit Item Description Unit Price Amount
849 bags Portland Cement 240.00 203,760.00
41 cu. m. Wash Sand 660.00 27,060.00
77 cu. m. Wash Gravel 1,000.00 77,000.00
354 pcs. 25 mm dia. x 9.0 m RSB 1400.00 495,600.00
132 pcs. 20 mm dia. x 9.0 m RSB 616.00 81,312.00
243 pcs. 12 mm dia. x 9.0 m RSB 406.00 98,658.00
426 pcs. 12 mm dia. x 6.0 m RSB 290.00 123,540.00
99 kls. # 16 G.I. Wire 70.00 6,930.00
Total = 1,113,860.00

B. Footing
Qty Unit Item Description Unit Price Amount
1816 bags Portland Cement 240.00 435,840.00
76 cu. m. Wash Sand 660.00 50,160.00
152 cu. m. Wash Gravel 1,000.00 152,000.00
552 pcs. 20 mm dia. x 9.0 m RSB 616.00 340,032.00
552 pcs. 16 mm dia. x 9.0 m RSB 532.00 293,664.00
387 kls. # 16 G.I. Wire 70.00 27,090.00
Total = 1,298,786.00

C. Wall Footing
Qty Unit Item Description Unit Price Amount
80 bags Portland Cement 240.00 19,200.00
7 cu. m. Wash Sand 660.00 4,620.00
9 cu. m. Wash Gravel 1,000.00 9,000.00
30 pcs. 12 mm dia. x 9.0 m RSB 406.00 12,180.00
24 pcs. 12 mm dia. x 6.0 m RSB 290.00 6,960.00
1 kls. # 16 G.I. Wire 70.00 70.00
Total = 52,030.00

D. Tie Beams
 Qty Unit Item Description Unit Price Amount
338 bags Portland Cement 240.00 81,120.00
15 cu. m. Wash Sand 660.00 9,900.00
30 cu. m. Wash Gravel 1,000.00 30,000.00
216 pcs. 25 mm dia. x 9.0 m RSB 1400.00 302,400.00
24 pcs. 25 mm dia. x 6.0 m RSB 1000.00 24,000.00
680 pcs. 12 mm dia. x 9.0 m RSB 406.00 276,080.00
1 kls. # 16 G.I. Wire 70.00 70.00
Total = 723,570.00
E. Beams
Qty Unit Item Description Unit Price Amount
942 bags Portland Cement 240.00 226,080.00
50 cu. m. Wash Sand 660.00 33,000.00
90 cu. m. Wash Gravel 1,000.00 90,000.00
64 pcs. 25 mm dia. x 9.0 m RSB 1400.00 89,600.00
184 pcs. 20 mm dia. x 9.0 m RSB 616.00 113,344.00
63 pcs. 20 mm dia. x 6.0 m RSB 440.00 27,720.00
93 pcs. 16 mm dia. x 9.0 m RSB 532.00 49,476.00
27 pcs. 16 mm dia. x 6.0 m RSB 380.00 10,260.00
499 pcs. 10 mm dia. x 9.0 m RSB 175.00 87,325.00
501 pcs. 10 mm dia. x 6.0 m RSB 125.00 62,625.00
159 kls. # 16 G.I. Wire 70.00 11,130.00
Total = 800,560.00

F. Slab
Qty Unit Item Description Unit Price Amount
1036 bags Portland Cement 240.00 248,640.00
44 cu. m. Wash Sand 660.00 29,040.00
87 cu. m. Wash Gravel 1,000.00 87,000.00
714 pcs. 10 mm dia. x 9.0 m RSB 175.00 124,950.00
1872 pcs. 10 mm dia. x 6.0 m RSB 125.00 234,000.00
589 kls. # 16 G.I. Wire 70.00 41,230.00
Total = 764,860.00

G. Stairs
Qty Unit Item Description Unit Price Amount
129 bags Portland Cement 240.00 30,960.00
6 cu. m. Wash Sand 660.00 3,960.00
11 cu. m. Wash Gravel 1,000.00 11,000.00
132 pcs. 16 mm dia. x 9.0 m RSB 532.00 70,224.00
90 pcs. 10 mm dia. x 6.0 m RSB 125.00 11,250.00
28 kls. # 16 G.I. Wire 70.00 1,960.00
Total = 129,354.00

III. Masonry Works

A. Wall
Qty Unit Item Description Unit Price Amount
 703 bags Portland Cement 240.00 168,720.00
9169 pcs. CHB 4" 13.00 119,197.00
63 cu. m. Wash Sand 660.00 41,580.00
580 pcs. 10 mm dia. x 9.0 m RSB 175.00 101,500.00
112 pcs. 10 mm dia. x 6.0 m RSB 125.00 14,000.00
171 kls. # 16 G.I. Wire 70.00 11,970.00
Total = 456,967.00

B. Cement Plaster
Qty Unit Item Description Unit Price Amount
282 bags Portland Cement 240.00 67,680.00
24 cu. m. Wash Sand 660.00 15,840.00
Total = 83,520.00

C. Floor Tiles
Qty Unit Item Description Unit Price Amount
20,155 pcs. .20 x .20 m Unglazed Vitrified Floor Tiles 32.02 645,363.10
70 bags Adhesive Cement 320.00 22,400.00
402 packs Tile Grout 90.00 36,180.00
Total = 703,943.10

IV. Doors and Windows

Qty Unit Item Description Unit Price Amount
16 sets Jalousie .6 x 1.2 x 1/4 thk (W-1) 5,348.00 85,568.00
16 sets Jalousie .7 x 1.2 x 1/4 thk (W-2) 2995.00 47,920.00
12 sets Jalousie .6 x .635 x 1/4 thk (W-1) 680.00 8,160.00
Mahogany Panel Door on 50 x 150 mm.
16 sets 10000.00 160,000.00
thk Mahogany Jamb
Hollow Core Flush Type Swing Door on 2000.00
1 sets 2,000.00
50 x 150 mm Mahogany Jamb
Hollow Core Flush Type Swing Door on 1800.00
8 sets 14,400.00
50 x 50 mm Mahogany Jamb
Swing Door on 50 x 100 mm Mahogany 1500.00
11 sets 16,500.00
Door Jamb
Louver Door on 50 x 100 mm Mahogany 1800.00
1 sets 1,800.00
Door Jamb
Total = 336,348.00

V. Roofing
Qty Unit Item Description Unit Price Amount
31 pcs. Ls - 50 x 50 x 6 960.00 29,760.00
20 pcs. Ls - 50 x 50 x 9 1344.00 26,880.00
 120 pcs. LC - 150 x 50 x 20 1,440.00 172,800.00
160 sheets 32" x 12' Corrugated G.I. Sheets 350.00 56,000.00
18 kg. G.I. Rivets 60.00 1,080.00
49 kg. G.I. Washers 60.00 2,940.00
84 kg. Lead Washers 63.00 5,292.00
10 pcs. Fabricated Ridge Roll 295.00 2,950.00
20 pcs. Fabricated Gutter 325.00 6,500.00
31 pcs. 12 x 300 mm FICEM Fascia Board 370.00 11,470.00
Total = 315,672.00

VI. Painting
Qty Unit Item Description Unit Price Amount
59 gal Flat Latex Primer 500.00 29,500.00
49 gal Semi-Gloss Latex Top Coat 650.00 31,850.00
Total = 61,350.00

VII. Electrical Works Lumpsum = 435,000.00

VIII. Plumbing/Drain Pipes Lumpsum = 150,000.00
IX. Forms and Scaffoldings Lumpsum = 270,000.00
X. Decorative Ceilings Lumpsum = 50,000.00
XI. Move In/Move Out Lumpsum = 100,000.00
XII. Permits and Licenses Lumpsum = 50,000.00

SUMMARY

I. Earthworks 246,510.00
II. Concrete Works
A. Column 1,113,860.00
B. Footing 1,298,786.00
C. Wall Footing 52,030.00
D. Tie Beams 723,570.00
E. Beams 800,560.00
F. Slab 764,860.00
G. Stairs 129,354.00
III. Masonry Works
A. Wall 456,967.00
B. Cement Plaster 83,520.00
C. Floor Tiles 703,943.10
IV. Doors and Windows 336,348.00
V. Roofing 315,672.00
VI. Painting 61,350.00
VII. Electrical Works 435,000.00
VIII. Plumbing/Drain Pipes 150,000.00
IX. Forms and Scaffoldings 270,000.00
X. Decorative Ceilings 50,000.00
XI. Move In/Move Out 100,000.00
Material Cost = 8,092,330.10
40% Labor Cost = 3,236,932.04
Total Labor and Material Cost = 11,329,262.14
Permit and Licenses = 50,000.00
15% Contractor's Profit = 1,699,389.32
15% Supervision Fee = 2,023,082.53
10% Contegency = 1,132,926.21
Grand Total/Probable Project Cost = 16,234,660.20
 6

6 9
10 125 10 175
12 290 12 406
16 380 16 532
20 440 20 616
25 1000 25 1400
 Cost of Activities

1. Clearing/Grabbing/Move-in 50,000.00
40% Labor Cost 20,000.00
Total 70,000.00

2. Excavation/Backfilling 246,510.00
40% Labor Cost 98,604.00
Total 345,114.00

3. Fabrication and Installation of Steel Bars for Footings, Tie-Beams and Columns-1
Footings 660,786.00
Tie-Beams 602,550.00
Columns-1 201,510.00
40% Labor Cost 585,938.40
Total 2,050,784.40

4. Pouring of Concrete for Footings 638,000.00

40% Labor Cost 255,200.00
Total 893,200.00

5. Fabrication and Installation of Forms for Tie-Beams and Columns-1

Tie-Beams (5%) 13,500.00
Columns-1 (20%) 13,500.00
40% Labor Cost 10,800.00
Total 37,800.00

6. Pouring of Concrete for Tie-Beams and Column-1

Tie-Beams 121,020.00
Columns-1 76,955.00
40% Labor Cost 79,190.00
Total 277,165.00

7. Fabrication and Installation of Steel Bars for Wall Footings 19,210.00

40% Labor Cost 7,684.00
Total 26,894.00

8. Fabrication and Installation of Forms for Wall Footings

Wall Footing (10%) 27,000.00
40% Labor Cost 10,800.00
Total 37,800.00

9. Pouring of Concrete for Wall Footings 32,820.00

40% Labor Cost 13,128.00
Total 45,948.00

10. Electrical, Plumbing, and Water Pipe Connection (1st floor)

 Electrical 108,750.00
Plumbing and Water Pipes 37,500.00
40% Labor Cost 58,500.00
Total 204,750.00

11. Fabrication and Installation of Forms and Steel Bars for Slab-1
Forms (40%) 27,000.00
Steel Bars 100,045.00
40% Labor Cost 50,818.00
Total 177,863.00

12. Pouring of Concrete for Slabs-1 91,170.00

40% Labor Cost 36,468.00
Total 127,638.00

13. Fabrication and Installation of Steel Bars for Beams-1 112,870.00

40% Labor Cost 45,148.00
Total 158,018.00

14. Fabrication and Installation of Forms for Beams - 1

Beams-1 (25%) 16,875.00
40% Labor Cost 6,750.00
Total 23,625.00

15. Pouring of Concrete for Beams-1 87,270.00

40% Labor Cost 34,908.00
Total 122,178.00

16. Fabrication and Installation of Forms and Steel Bars for Slab-2
Forms (40%) 27,000.00
Steel Bars 100,045.00
40% Labor Cost 50,818.00
Total 177,863.00

17. Electrical, Plumbing, and Water Pipe Connection (2nd floor)

Electrical 108,750.00
Plumbing and Water Pipes 37,500.00
40% Labor Cost 58,500.00
Total 204,750.00

18. Pouring of Concrete for Slabs-2 91,170.00

40% Labor Cost 36,468.00
Total 127,638.00
19. Fabrication and Installation of Steel Bars for Columns-2 201,510.00
40% Labor Cost 80,604.00
Total 282,114.00

20. Fabrication and Installation of Forms Columns-2

Columns-2 (20%) 13,500.00
40% Labor Cost 5,400.00
Total 18,900.00

21. Pouring of Concrete for Column-2 76,955.00

40% Labor Cost 30,782.00
Total 107,737.00

22. Fabrication and Installation of Steel Bars for Beams-2 112,870.00

40% Labor Cost 45,148.00
Total 158,018.00

23. Fabrication and Installation of Forms for Beams - 2

Beams-2 (25%) 16,875.00
40% Labor Cost 6,750.00
Total 23,625.00

24. Pouring of Concrete for Beams-2 87,270.00

40% Labor Cost 34,908.00
Total 122,178.00

25. Fabrication and Installation of Forms and Steel Bars for Slab-3
Forms (40%) 27,000.00
Steel Bars 100,045.00
40% Labor Cost 50,818.00
Total 177,863.00

26. Electrical, Plumbing, and Water Pipe Connection (3rd floor)

Electrical 108,750.00
Plumbing and Water Pipes 37,500.00
40% Labor Cost 58,500.00
Total 204,750.00

27. Pouring of Concrete for Slabs-3 91,170.00

40% Labor Cost 36,468.00
Total 127,638.00

28. Fabrication and Installation of Steel Bars for Columns-3 201,510.00

40% Labor Cost 80,604.00
Total 282,114.00
29. Fabrication and Installation of Forms Columns-3
Columns-2 (20%) 13,500.00
40% Labor Cost 5,400.00
Total 18,900.00

30. Pouring of Concrete for Column-3 76,955.00

40% Labor Cost 30,782.00
Total 107,737.00

31. Fabrication and Installation of Steel Bars for Beams-3 112,870.00

40% Labor Cost 45,148.00
Total 158,018.00

32. Fabrication and Installation of Forms for Beams - 3

Beams-2 (25%) 16,875.00
40% Labor Cost 6,750.00
Total 23,625.00

33. Pouring of Concrete for Beams-3 87,270.00

40% Labor Cost 34,908.00
Total 122,178.00

34. Fabrication and Installation of Forms and Steel Bars for Slab-4
Forms (40%) 27,000.00
Steel Bars 100,045.00
40% Labor Cost 50,818.00
Total 177,863.00
35. Electrical, Plumbing, and Water Pipe Connection (4th floor)
Electrical 108,750.00
Plumbing and Water Pipes 37,500.00
40% Labor Cost 58,500.00
Total 204,750.00

36. Pouring of Concrete for Slabs-4 91,170.00

40% Labor Cost 36,468.00
Total 127,638.00

37. Fabrication and Installation of Steel Bars for Columns-4 201,510.00

40% Labor Cost 80,604.00
Total 282,114.00

38. Fabrication and Installation of Forms for Columns-4

Columns-2 (20%) 13,500.00
40% Labor Cost 5,400.00
Total 18,900.00

39. Pouring of Concrete for Column-4 76,955.00

 40% Labor Cost 30,782.00
Total 107,737.00

40. Fabrication and Installation of Steel Bars for Beams-4 112,870.00

40% Labor Cost 45,148.00
Total 158,018.00

41. Fabrication and Installation of Forms for Beams - 4

Beams-2 (25%) 16,875.00
40% Labor Cost 6,750.00
Total 23,625.00

42. Pouring of Concrete for Beams-4 87,270.00

40% Labor Cost 34,908.00
Total 122,178.00

43. Fabrication and Installation of Steel Bars for CHB Wall 127,470.00
40% Labor Cost 50,988.00
Total 178,458.00

44. CHB Laying 329,497.00

40% Labor Cost 131,798.80
Total 461,295.80

45. Fabrication and Installation of Steel Bars for Stairs 83,434.00

40% Labor Cost 33,373.60
Total 116,807.60

46. Pouring of Concrete for Stairs 45,920.00

40% Labor Cost 18,368.00
Total 64,288.00

47. Installation of Doors 194,700.00

40% Labor Cost 77,880.00
Total 272,580.00

48. Cement Plastering Finish 83,520.00

40% Labor Cost 33,408.00
Total 116,928.00

49. Installation of Windows 141,648.00

40% Labor Cost 56,659.20
Total 198,307.20

50. Roofing 315,762.00

40% Labor Cost 126,304.80
Total 442,066.80
51. Installation of Decorative Interior Design 753,853.10
40% Labor Cost 301,541.24
Total 1,055,394.34

52. Painting Works 61,350.00

40% Labor Cost 24,540.00
Total 85,890.00

53. Demobilization 50,000.00

40% Labor Cost 20,000.00
Total 70,000.00

Total Labor Cost 3,236,932.04

Total Material Cost 8,092,330.10
 Total Labor Duration Labor Cost Foreman
Code Activity Cost per Day (500)

1 Clearing and Grabbing/ Move In 14,000.00 2 7,000.00 1

2 Excavation 10,000.00 6 1,666.67 1
3 Fabrications of Forms and Steel bar for Footings 14,000.00 2 7,000.00 1
4 Installation of Forms and Steel bar for Footing 12,800.00 2 6,400.00 1
5 Pouring of Concrete for Footings 34,800.00 4 8,700.00 1
6 Removal of Forms for Footings 5,800.00 2 2,900.00 1
7 Fabrications of Forms and Steel bar for Columns 12,800.00 2 6,400.00 1
8 Installation of Forms and Steel bar for Columns 12,800.00 2 6,400.00 1
9 Installation of Electrical and Plumbing 48,000.00 1 48,000.00 1
10 Pouring of Concrete for Columns 20,000.00 4 5,000.00 1
11 Removal of Forms for Columns 3,400.00 2 1,700.00 1
12 Fabrication of Forms and Steel bars for Wall Footings 12,800.00 2 6,400.00 1
13 Installation of Forms and Steel bar for Wall Footings 21,200.00 4 5,300.00 1
14 Pouring of Concrete for Wall Footiings 20,000.00 4 5,000.00 1
15 Removal of Forms for Wall Footings 34,000.00 2 17,000.00 1
16 Fabrication of Forms and Steel Bar for Floorbeams 12,800.00 2 6,400.00 1
17 Installation of Steel bar for floorbeams 21,200.00 4 5,300.00 1
18 Pouring of Concrete for floorbeams 20,000.00 4 5,000.00 1
19 Removal of Forms for Floorbeams 3,400.00 2 1,700.00 1
20 Fabrication of Forms and Steel Bar for Slab 12,800.00 2 6,400.00 1
21 Installation of Formsand Steelbars for Slab 13,100.00 2 6,550.00 1
22 Pouring of Concrete for Slab 29,000.00 5 5,800.00 1
23 Removal of Forms for Slab 5,400.00 3 1,800.00 1
24 Fabrication of forms and Steel bars for Stairs 7,400.00 1 7,400.00 1
25 Installation of Forms and Steelbars for Stairs 7,400.00 1 7,400.00 1
26 Pouring of Concrete for Stairs 8,000.00 2 4,000.00 1
27 Fabrication of Steelbars for CHB 6,400.00 2 3,200.00 1
28 Installation of steel bars for CHB 6,400.00 2 3,200.00 1
29 Laying of CHB Walls 40,000.00 8 5,000.00 1
30 Installation of Doors and Windows 5,000.00 1 5,000.00 1
31 Fabrication of Forms and Scaffoldings 10,000.00 2 5,000.00 1
32 Installation of Forms and Scaffoldings 10,000.00 2 5,000.00 1
33 Fabrication of Forms and Steel Bars for Beams 12,800.00 2 6,400.00 1
34 Installation of Forms and Steel bars for beams 12,800.00 2 6,400.00 1
35 Pouring of Concrete for Beams 26,600.00 6 4,433.33 1
36 Removal of forms for Beams 3,400.00 2 1,700.00 1
37 Fabrication of Forms and Steelbars for Columns 12,800.00 2 6,400.00 1
38 Installation of Forms and Steel bars for Columns 12,800.00 2 6,400.00 1
39 Installation of Electrical Wires 6,000.00 2 3,000.00 1
40 Pouring of Concrete for Columns 22,000.00 4 5,500.00 1
41 Removal of Forms for Columns 3,400.00 2 1,700.00 1
42 Fabrication Forms and Steel Bars for Roof Beams 12,800.00 2 6,400.00 1
43 Installation of Forms and Steel Bar for Roof Beams 12,800.00 2 6,400.00 1
44 Pouring of for Roof Beam 19,000.00 4 4,750.00 1
45 Removal of Forms for Roof Beam 3,400.00 1 3,400.00 1
46 Fabricaton of Steelbars for CHB 6,400.00 2 3,200.00 1
47 Installation of steel bars for CHB 8,800.00 3 2,933.33 1
48 Laying of CHB Walls 40,000.00 8 5,000.00 1
49 Plastering 19,000.00 4 4,750.00 1
50 Installation of Roof 23,800.00 5 4,760.00 1
51 Removal of Forms and Scaffoldings 5,400.00 3 1,800.00 1
52 Painting 36,000.00 8 4,500.00 1
53 Demobilization 5,400.00 3 1,800.00 1
Steelma Mason Carpente Electrician/
Plumber Painter Laborer
n (450) (450) r (450) (400) (300)
(450) 450
4 450
4 450
4 4 8 500 fore
4 4 8
4 8 300 labo
8
4 4 8
4 4 8
5
4 8
8
4 4 8
4 4 4
4 8
4
4 4 8
4 4 4
4 8
4
4 4 8
4 4 8
4 8
4
2 1 6
2 1 6
2 6
2 6
2 6
4 8
6 6
2 2 8
2 2 8
4 4 8
4 4 8
4 8
4
4 2 8
4 2 8
2
4 8
8
4 2 8
4 2 8
4 8
4
4 4
4 2
4 8
4 8
4 8
5
5 4
4