Bill of Materials
Name of project:
Appropriation:
PROPOSED RESIDENTIAL BUILDING
131,000.00
Location:
FUGU, BALLESTEROS, CAGAYAN
Source of Fund
RUBY U. GERONIMO
Starting Date:
Upon Approval
Area:
Description
20.00 sq. m.
Quantity
Unit
Unit Cost (P)
I. EARTHWORKS:
a) Excavation
II. CONCRETE WORKS:
3.84
cu. m.
7.30
cu.m.
1.15
cu.m.
Portland Cement
9.00
bags
265.00
Fine Aggregates
0.58
cu.m.
400.00
Coarse Aggregates
1.15
cu.m.
400.00
12mm dia. RSB
8.00
pcs.
225.00
#16 Annealed Tie Wire
1.00
kg.
100.00
1.50
cu.m.
12.00
bags
265.00
Fine Aggregates
0.75
cu.m.
400.00
Coarse Aggregates
1.50
cu.m.
400.00
16mm dia. RSB
16.00
pcs.
420.00
10mm dia. RSB
24.00
pcs.
150.00
4.00
kgs.
100.00
1.75
cu. m.
a) Footing. (0.80mx0.80mx0.3m) - 6
Materials:
b) Column (0.25mx0.25mx4m) - 6
Materials:
Portland Cement
#16 Annealed Tie Wire
c) Beam (0.25mx0.25m) - 7
Materials
Portland Cement
14.00
bags
265.00
Fine Aggregates
1.00
cu. m.
400.00
Coarse Aggregates
2.00
cu. m.
400.00
16mm dia. RSB
20.00
pcs.
420.00
10mm dia. RSB
28.00
pcs.
150.00
5.00
kgs.
100.00
0.90
cu.m.
Portland Cement
7.00
bags
265.00
Fine Aggregates
0.45
cu.m.
400.00
Coarse Aggregates
0.90
cu.m.
400.00
12mm dia. RSB
20.00
pcs.
225.00
10mm dia. RSB
25.00
pcs.
150.00
5.00
kgs.
100.00
#16 Annealed Tie Wire
d) Tie Beam (0.2mx0.25mx18m.)
Materials
#16 Annealed Tie Wire
e) Floor Slab (4mx5mx0.10m)
Materials
2.00 cu. m.
Portland Cement
16.00 bags
265.00
Fine Aggregates
1.00 cu. m.
400.00
Coarse Aggregates
2.00 cu. m.
400.00
10mm dia. RSB
#16 Annealed Tie Wire
20.00 pcs.
150.00
2.00 kgs.
100.00
Materials Cost
III. MASONRY WORKS:
40.00
sq. m.
500.00
pcs.
10.00
32.00
bags
265.00
a) CHB Laying
Materials:
4" Concrete Hollow Blocks
Portland Cement
Fine Aggregates
10mm dia. RSB
#16 Annealed Tie Wire
2.00
cu.m.
400.00
29.00
pcs.
150.00
2.00
kgs.
100.00
Material Cost
IV. CARPENTRY WORKS:
Materials:
1. MAIN TRUSS - 1 NO.
a) Top Chord
2"x6"x14' - 2 pcs.
28.00
bd. ft.
33.00
2"x6"x16' - 1 pc. (Splice)
16.00
bd. ft.
33.00
2"x6"x14' - 2 pcs.
28.00
bd. ft.
33.00
2"x6"x16' - 1 pc. (Splice)
16.00
bd. ft.
33.00
20.00
bd. ft.
33.00
b) Bottom Chord
c) Collar Plate
2"x6"x10' - 2 pcs.
2. PURLINS
2"x2"x12' - 25
100.00
bd. ft.
33.00
5.00
kgs.
80.00
3. Common Wire nail
Assorted sizes CWN
Material Cost
V. TINNERY WORKS:
28.13 sq. m.
Materials:
G.I. Corr. Sheets Gauge 50
L=10' - 10 pcs.
100.00 ln. ft.
L=9' - 10 pcs.
90.00 ln. ft.
Standard Gutter
52.00
52.00
10.00 pcs.
265.00
Ridge Roll
3.00 pcs.
265.00
Roofing Nails
3.00 kgs.
120.00
Material Cost
VI. FORM WORKS:
Materials:
a) Good Lumber
2"x2"x12'-13
52.00
bd. ft.
33.00
4'x8'x1/4"thk.
5.00
pcs.
380.00
6.00
kgs.
b) Plywood
c) Common Wire Nail
Assorted C.W.N.
80.00
Material Cost
TOTAL MATERIAL COST (VAT INCLUDED)
TOTAL LABOR COST (30% of T.M.C.)
TOTAL ESTIMATED COST
Prepared By:
ENGR. JERICK U. QUINES
Civil Engineer
PRC No. 0140871
PTR No. 6128316
Date: 01 - 14 - 16
Issued at: BALLESTEROS, CAGAYAN
Approved By:
RUBY U. GERONIMO
Owner
Amount (P)
Labor Only
2,385.00
232.00
460.00
1,800.00
100.00
3,180.00
300.00
600.00
6,720.00
3,600.00
400.00
3,710.00
400.00
800.00
8,400.00
4,200.00
500.00
1,855.00
180.00
360.00
4,500.00
3,750.00
500.00
4,240.00
400.00
800.00
3,000.00
200.00
57,572.00
5,000.00
8,480.00
800.00
4,350.00
200.00
18,830.00
924.00
528.00
924.00
528.00
660.00
3,300.00
400.00
7,264.00
5,200.00
4,680.00
2,650.00
795.00
360.00
13,685.00
1,716.00
1,900.00
480.00
4,096.00
101,447.00
29,553.00
131,000.00
RUBY U. GERONIMO
Owner
Republic of the Philippines
Province of Cagayan
Municipality of Ballesteros
OFFICE OF THE MUNICIPAL ENGINEER
PROGRAM OF WORK BUDGET/COST FOR PUBLIC WORK
USING EQUIPT/LABOR TECHNOLOGY
Name of Project:
IMPROVEMENT/REHABILITATION OF MARKET STALLS AT PUBLIC MARKET
Location:
CENTRO EAST, Ballesteros, Cagayan
Appropriation:
131,000.00
Type of Project:
Construction
Source of Fund:
RUBY U. GERONIMO
Starting Date:
Upon Approval
Description of Work
% of
To be Done
Total
Laborer/Equipment Needed
Description
I. EARTHWORKS:
1- Constn Foreman
II. CONCRETE WORKS:
4-Mason
III. MASONRY WORKS:
4-Carpenters
IV. CARPENTRY WORKS:
10-Laborers
Err:509
Item
Description
Quantity
Unit
Estimated
No.
Cost
I. EARTHWORKS:
3.84
cu. m.
II. CONCRETE WORKS:
7.30
cu. m.
III. MASONRY WORKS:
40.00
cu. m.
IV. CARPENTRY WORKS:
Err:509
Err:509
sq. m.
Cost
% of
(P)
Total
Err:509
TOTAL
Breakdown of Estimated
Expenditures
Labor Skilled (m-d)
29,553.00
Direct & Indirect Cost:
Err:509 Construction Eng'g of 3.5%
Unskilled (m-d)
Materials
Err:509
Err:509 Quality control of 075%
Mobilization
VAT
Budgetary Reserved of 10%
Equipment Rentals
Mark-up
TOTAL ESTIMATED COST:
Err:509
Prepared by:
Err:509
Checked and verified by:
RENANTE C. CARMEN
ALFREDO U. QUINES, JR.
Draftsman I
Municipal Engineer
Approved by:
VIOLETA V. UNITE
Municipal Mayor
SEPTEMBR 14, 2015
Date
ORK
TALLS AT PUBLIC MARKET
Available
Cost of
Work
Labor Only
57,572.00
18,830.00
7,264.00
Err:509
Err:509
Err:509
ct & Indirect Cost:
truction Eng'g of 3.5%
ity control of 075%
getary Reserved of 10%
AL ESTIMATED COST:
REDO U. QUINES, JR.
unicipal Engineer
Err:509
