Sheet1PROJECT TITLEPROPOSED THREE CLASSROOM SCHOOL BUILDINGLOCATIONBRGY. RIZAL, PONTEVEDRA, CAPIZOWNERSUBJECTBILL OF MATERIALS AND COST ESTIMATESUNITTOTALQNTY.UNITDESCRIPTION OF MATERIALSCOSTCOST(in Pesos)(in Pesos)I. EXCAVATION/BACKFILLING WORKSA. EXCAVATION20cu.m.Excavated Materials200.004,000.00Sub-Total4,000.00B. BACKFILLING & COMPACTION100cu.m.Compacted Materials200.0020,000.00Sub-Total20,000.002. CONCRETE WORKSA. FOOTING40bagsPortland cement255.0010,200.005cu.m.Washed gravel950.004,750.003cu.m.Washed sand650.001,950.0040pcs.10 mm RSB x 6.00 m.130.005,200.000cu.m.Boulders980.000.05kls.No. 18 Tie wire60.00300.00Sub-Total22,400.00B. WALL FOOTING45bagsPortland cement255.0011,475.006cu.m.Washed gravel950.005,700.003cu.m.Washed sand650.001,950.0050pcs.10 mm RSB x 6.00 m.130.006,500.000cu.m.Boulders980.000.05kls.No. 18 Tie wire60.00300.00Sub-Total25,925.00C. COLUMN40bagsPortland cement255.0010,200.005cu.m.Washed gravel950.004,750.003cu.m.Washed sand650.001,950.0090pcs.10 mm RSB x 6.00 m.130.0011,700.0062pcs.16 mm RSB x 6.00 m.322.0019,964.0010kls.No. 18 Tie wire60.00600.00Sub-Total49,164.00UNITTOTALQNTY.UNITDESCRIPTION OF MATERIALSCOSTCOST(in Pesos)(in Pesos)D. SLAB ON GRADE185bagsPortland cement255.0047,175.0022cu.m.Washed gravel950.0020,900.0011cu.m.Washed sand650.007,150.00170pcs.9 mm RSB x 6.00 m.86.0014,620.0010kls.No. 18 Tie wire60.00600.00Sub-Total90,445.00E. ROOF BEAMS & TIE BEAMS90bagsPortland cement255.0022,950.0012cu.m.Washed gravel950.0011,400.006cu.m.Washed sand650.003,900.00130pcs.12 mm RSB x 6.00 m.178.0023,140.00140pcs.10 mm RSB x 6.00 m.130.0018,200.0010kls.No. 18 Tie wire60.00600.00Sub-Total80,190.003. MASONRY WORKSA. CONCRETE HOLLOW BLOCKS WALL310bagsPortland cement255.0079,050.0030cu.m.Washed sand650.0019,500.003800pcs.4" Concrete Hollow Blocks13.0049,400.00210pcs.10 mm RSB x 6.00 m.130.0027,300.0010kls.No. 18 Tie wire60.00600.00Sub-Total175,850.004. CARPENTRY WORKSA. FORMWORKS, SCAFFOLDINGS & STAGINGS120pcs.2"x2"x10' Coco Lumber50.006,000.0080cu.m.2"x3"x10' Coco Lumber75.006,000.0020pcs.1/4"x4'x8' Marine Plywood380.007,600.0020kls.4" C.W. Nails60.001,200.0020kls.2 1/2" C.W. Nails50.001,000.0010kls.1 1/2" C.W. Nails50.00500.00Sub-Total22,300.00UNITTOTALQNTY.UNITDESCRIPTION OF MATERIALSCOSTCOST(in Pesos)(in Pesos)B. DOORS3Sets2.10m x 1.00m Flush Type Door2,200.006,600.003Sets2.10m x 1.00m Door Jamb1,200.003,600.003SetsQuickset Door Knob680.002,040.0012pcs.Loose Pin Hinges60.00720.0012kls.4" C.W. Nails60.00720.00Sub-Total13,680.00C. WINDOWS12setsJaluosie Window4,000.0048,000.00Sub-Total48,000.00D. CEILING350pcs.2"x2"x10' Good Lumber87.0030,450.0070pcs.1/4"x4'x8' Marine Plywood380.0026,600.0012kls.4" C.W. Nails60.00720.0020kls.2 1/2" C.W. Nails50.001,000.004kls.1 1/2" C.W. Nails50.00200.00Sub-Total58,970.005. STEELWORKSA. STEEL TRUSS45pcs.2" x 2" x 4.5mm Angle Bar836.0037,620.0032pcs.1 1/2" x 1 1/2" x 4.5mm Angle Bar450.0014,400.0084pcs.2" x 3" x 1.2mm C-Purlins410.0034,440.0024pcs.1" x 1" x 3.5mm Angle Bar320.007,680.0020klsWelding Rod120.002,400.002pcs.14" Cutting Disk320.00640.004pcs.4" Grinding Disk48.00192.006GalRed Oxide Metal Primer410.002,460.006pcs.Paint Brush60.00360.0022pcs.1/2" x 8' x 12" Hardi Senepa345.007,590.00Sub-Total107,782.006. TINSMITHRY WORKS250Mts.0.4mm x 1.00mts x L.M. DN Hi-Rib376.0094,000.0011pcs.0.4mm thk. Pre-Fabricated Ridge Roll379.004,169.008pcs.0.4mm thk. Pre-Fabricated Wall Flashing379.003,032.001650pcs.2 1/2" Tekscrew2.003,300.00660pcs.5/32 x 1/2 Blind Rivets0.50330.004pcs.5/32 Drill Bit120.00480.004PacksVulcaseal120.00480.00Sub-Total105,791.00UNITTOTALQNTY.UNITDESCRIPTION OF MATERIALSCOSTCOST(in Pesos)(in Pesos)7. PAINTING WORKS16SackBostik Ultra Fino568.009,088.006PailBoysen Acritex Primer2,843.0017,058.009PailBoysen Semi-Gloss Latex2,300.0020,700.0012GalBoysen Flat Wall Enamel550.006,600.0024GalBoysen Quick Dry Enamel610.0014,640.008Pcs3" Paint Brush58.00464.008PcsBaby Roller48.00384.006Pcs4" Paint Brush60.00360.001SackPatching Compound400.00400.00Sub-Total69,694.00BREAKDOWN OF ESTIMTED EXPENDITURES:ITEM NO.DESCRIPTIONMATERIAL COSTLABOURTOTAL1EXCAVATION/BACKFILLING24,000.0014,400.0038,400.002CONCRETE WORKS268,124.00126,018.28394,142.283MASONRY WORKS175,850.0082,649.50258,499.504CARPENTRY WORKS142,950.0067,186.50210,136.505STEEL WORKS107,782.0050,657.54158,439.546TINSMITHRY WORKS105,791.0049,721.77155,512.777PAINTING WORKS69,694.0041,816.40111,510.408ENGR'NG SUPERVISIONS50,000.0050,000.009CONTRACTOR'S PROFIT0.010CONTENGENCIES0.011PRICE ESCALATIONS0.0894,191.00482,449.99GRAND TOTAL1,376,640.99

Sheet2

Sheet3