Project: CONSTRUCTION OF GARAG AREA

Location: Lidong, Sto. Domingo Albay

Owner:

DETAILED ESTIMATES

1- Excavation
Estimated Quantity 202.50 cu.m.
Labor cost
1.0 Const. Foreman 20.0 days
6.0 Const. Foreman 20.0 days
Equipment Rental
1.00 Backhoe 20.00 days

Direct Cost
Total Cost

2 - Structural Concrete
Estimated Quantity 219.00 cu.m.
C1F1
FTB
FLOOR SLAB
B1/B2
CONC. GUTTER

a Materials
Cement 2,301.00bags
Sand 130.00 cu.m.
Gravel 205.00 cu.m.
Miscellaneous 1.00 lot

b. Labor Cost
1.00 Const. Foreman 60.00 days
15.00 Skilled Laborer 60.00 days
20.00 Common Laborer 60.00 days

c. Equipment
1.00 Concrete mixer 45.00 days

Direct Cost
Total Cost
3- Reinforcing steel bars
Estimated Quantity 12,221.15 kgs
 F1 103.00 pcs 20mm
FTB 165.00 pcs 25mm
200.00 pcs 10mm
C1 140.00 pcs 20mm
265.00 pcs 10mm
FLOORING 805.00 pcs 12mm
CONC. GUTTER 120.00 pcs 12mm

a. Materials
Deformed bars 12,221.15 kgs
#16 tie wire 1,000.00 kgs

Miscellaneous 1.00 lot

b. Labor Cost
1.00 Const. Foreman 40.00 days
7.00 Skilled Laborer 40.00 days

10.00 Common Laborer 40.00 days

Direct Cost
Total Cost
4- Masonry Works
Estimated Quantity 215.00 sq.m.
a. Materials
CHB 2,580.00pcs
Cement 380.00 bags
Sand 60.00 cu.m.
Miscellaneous 1.00 lot

b. Labor Cost
1.00 Const. Foreman 30.00 days
15.00 Skilled Laborer 30.00 days
16.00 Common Laborer 30.00 days

Direct Cost
Total Cost

5- Forms and Scafoldings

Estimated Quantity 860.00 sq.m.
a. Materials
Marine plywood 1/4" 80.00 pcs
Coco lumber 10,000.00 bdft
CWN 300.00 kgs
 Miscellaneous 1.00 lot

a. Labor Cost
1.00 Const. Foreman 30.00 days
6.00 Skilled Laborer 30.00 days
10.00 Common Laborer 30.00 days

Direct Cost
Total Cost
6 -Electrical Works
a. Materials
Panel Surface mounted Nema bolt on 1.00 sets
With ground bus bar
Main 60AT 2P 220V
BRS 4-20AT 2P
THWN# 2.0mm 6.00 boxes
THWN # 3.5mm 6.00 boxes
THWN # 22mm 2.00 boxes
THWN # 50mm 1.00 boxes
Ligthing 15.00 pcs
Convinience outlet 14.00 pcs
Convinience switch 5.00 pcs
Junction box 20.00 pcs
Utility box 50.00 pcs
40mm pvc pipe 3.00 rolls
20mm pvc pipe 5.00 rolls
Miscellaneous 1.00 lot

a. Labor Cost
1.00 Const. Foreman 30.00 days
5.00 Skilled Laborer 30.00 days
7.00 Common Laborer 30.00 days

Direct Cost
Total Cost

7- RCPC 0.30 m dia. 106.00 l.m.

a Materials
RCPC 104.00 pcs
Cement 30.00 bags
Sand 4.00 cu.m.

Gravel 4.00 cu.m.

b. Labor Cost
 1.00 Const. Foreman 20.00 days
5.00 Skilled Laborer 20.00 days
8.00 Common Laborer 20.00 days

Direct Cost
Total Cost

8 -Trusses and Roofing

Estimated Quantity 860.00 sq.m.
a. Materials
GI Sheets 1,165.00 l.m.
Anglebar 2 1/2x2 1/2 x 6mm 310.00 pcs
Anglebar 2x2x4mm 459.00 pcs
C-Purlins 298.00 pcs
MS plate 3/8x4'x8' 14.00 pcs
MS plate 1/2x4'x8' 3.00 pcs
16mm dia. Round Bar 50.00 pcs
16mm turn buckle 50.00 pcs
12mm dia. Bar 100.00 pcs
Ridgeroll 18.00 pcs
Flat bar 75x75x3.0mmthk 20.00 pcs
12mmTension bolts and nuts 200.00 pcs
Welding rod 30.00 bxs
Metal primer paint 35.00 bxs
Oxygen 30.00 tank
LPG 10.00 tank
Laquer thinner 35.00 bxs
Teckscrews 12,000.00 pcs

b. Labor Cost
1.00 Const. Foreman 90.00 days
10.00 Skilled Laborer 90.00 days
5.00 Common Laborer 90.00 days

Direct Cost
Total Cost
TES

@ 600.0 12,000.0
@ 280.0 33,600.0

@ 6,000.00 120,000.00
165,600.00
165,600.00
165,600.00 165600

8.00 cu.m.
23.00 cu.m.
17.00 cu.m.
166.00 cu.m.
4.30 cu.m.
218.30
say 219.00 cu.m.

@ 260.00 598,260.00
@ 350.00 45,500.00
@ 800.00 164,000.00
@ 20,000.00 20,000.00
827,760.00

@ 600.00 36,000.00
@ 400.00 360,000.00
@ 280.00 336,000.00
732,000.00

@ 1,650.00 74,250.00
74,250.00
1,634,010.00
1,634,010.00 1451010
@ 14.80 1,524.40
@ 16.00 2,640.00
@ 3.70 740.00
@ 14.80 2,072.00
@ 3.70 980.50
@ 5.33 4,290.65
@ 5.33 639.60
12,887.15

@ 50.00 611,057.50
@ 80.00 80,000.00
@ 10,000.00 10,000.00
701,057.50

@ 600.00 24,000.00
@ 400.00 112,000.00

@ 280.00 112,000.00
248,000.00
949,057.50
949,057.50 949057.5

@ 12.00 30,960.00
@ 260.00 98,800.00
@ 400.00 24,000.00
@ 1,500.00 1,500.00
155,260.00

@ 600.00 18,000.00
@ 400.00 180,000.00
@ 280.00 134,400.00
332,400.00
487,660.00
487,660.00 394060

@ 550.00 44,000.00
@ 20.00 200,000.00
@ 150.00 45,000.00
@ 10,000.00 10,000.00
299,000.00

@ 600.00 18,000.00
@ 400.00 72,000.00
@ 280.00 84,000.00
174,000.00
473,000.00
473,000.00 473000

@ 8,000.00 8,000.00

@ 3,500.00 21,000.00
@ 3,500.00 21,000.00
@ 3,500.00 7,000.00
@ 3,500.00 3,500.00
@ 500.00 7,500.00
@ 225.00 3,150.00
@ 225.00 1,125.00
@ 65.00 1,300.00
@ 65.00 3,250.00
@ 550.00 1,650.00
@ 550.00 2,750.00
@ 5,000.00 5,000.00
86,225.00

@ 600.00 18,000.00
@ 400.00 60,000.00
@ 280.00 58,800.00
136,800.00
223,025.00
223,025.00 223025

@ 500.00 52,000.00
@ 260.00 7,800.00
@ 400.00 1,600.00
@ 600.00 2,400.00
63,800.00
 @ 600.00 12,000.00
@ 400.00 40,000.00
@ 280.00 44,800.00
96,800.00

160,600.00
160,600.00 160600

Roofing area

@ 350.00 407,750.00
@ 1,250.00 387,500.00
@ 800.00 367,200.00
@ 850.00 253,300.00
@ 10,520.00 147,280.00
@ 13,600.00 40,800.00
@ 480.00 24,000.00
@ 350.00 17,500.00
@ 320.00 32,000.00
@ 350.00 6,300.00
@ 900.00 18,000.00
@ 65.00 13,000.00
@ 1,600.00 48,000.00
@ 3,500.00 122,500.00
@ 400.00 12,000.00
@ 600.00 6,000.00
@ 2,400.00 84,000.00
@ 1.50 18,000.00
2,005,130.00

@ 700.00 63,000.00
@ 450.00 405,000.00
@ 380.00 171,000.00
639,000.00
2,644,130.00
2,644,130.00 2644130
6,460,482.50
Project: CONSTRUCTION OF GARAGE AREA
Location: Lidong, Sto. Domingo Albay
Owner:

BILL OF MATERIALS
Estimated Quantity
Reinforcing steel bars
103.00 pcs 20mmx6m
465.00 pcs 10mmx6m
1,200.00 pcs 12mmx6m
120.00 pcs 20mmx9m
85.00 pcs 25mmx9m
80.00 pcs 25mmx7.5m
15.00 pcs Hacksaw Blade
6.00 rolls TIE WIRE #16
Masonry Works
Portland Cement 2,681.00 bags
Sand 190.00 cu.m.
Crushed Gravel 3/4" 205.00 cu.m.
4" thk CHB 2,580.00 pcs
Forms & Scaffolding
Marine plywood 1/4" 50.00 pcs
Coco lumber 2x3x12 10,000.00 bdft
CWN (ASSORTED SIZES) 300.00 kgs
4"
3"
2"
1 1/2"
Trusses & Roofing
Colored roofings 0.6mm thk 1,165.00 l.m.
Anglebar 2 1/2x2 1/2 x 6mm 350.00 pcs
Anglebar 2x2x6mm 459.00 pcs
C-Purlins 2"x6"x2mm 298.00 pcs
MS plate 4'x8'x6mm 14.00 pcs
MS plate 1/2x4'x8' 3.00 pcs
16mm dia. Round Bar 50.00 pcs
16mm turn buckle 50.00 pcs
12mm dia. Bar 100.00 pcs
Ridgeroll 24" 18.00 pcs
Flat bar 75x75x3.0mmthk 20.00 pcs
12mmTension bolts and nuts 200.00 pcs
Welding rod 1/8 6013 30.00 bxs
Metal primer paint (Spheno Brand) 35.00 bxs
Oxygen 30.00 tank
 LPG 10.00 tank
Laquer thinner 35.00 bxs
Teckscrews 12,000.00 pcs
RCPC 0.30 m dia.
RCPC 104.00 pcs
Electrical Works
Panel Surface mounted Nema bolt on 1.00 sets
BRS 4-20AT 2P
THWN# 2.0mm 6.00 boxes
THWN # 3.5mm 6.00 boxes
THWN # 22mm 2.00 boxes
THWN # 50mm 1.00 boxes
Ligthing 15.00 pcs
Convinience outlet 14.00 pcs
Convinience switch 5.00 pcs
Junction box 20.00 pcs
Utility box 50.00 pcs
40mm pvc pipe 3.00 rolls
20mm pvc pipe 5.00 rolls

SCOPE OF WORK
1- Excavation P 45,600.00
2 - Structural Concrete P 612,000.00
3- Reinforcing steel bars P 264,000.00
4- Masonry Works P 198,000.00
5- Forms and Scafoldings P 96,000.00
6 -Electrical Works P 58,800.00
7- RCPC 0.30 m dia. P 96,800.00
8 -Trusses and Roofing P 456,000.00
TOTAL LABOR P 1,827,200.00

PREPARED BY :

RAYMUND M. LORIA
[Grade 30]
[Grade 30]
[Grade 30]
[Grade 30]
[Grade 30]
[Grade 30]