Scribd
Upload
239 views6 pages

Column Footing Wall Footing Slab Column Beams Tie Beams: RIB Type Roofing (1.05mx3m)

The document provides a bill of materials and cost estimates for a proposed construction project using Alternative 1 of concrete walls and columns. It includes 9 items with details of materials, quantities, unit prices, and total costs for site works, formworks and scaffolding, reinforced concrete works, masonry works, structural steel works, roofing works, ceiling works, installation of doors and windows, and tile works. The total estimated cost for all materials, labor, and equipment for the entire project is ₱5,106,631.44.

Uploaded by

パトリック ソロ サトレ
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
239 views6 pages

Column Footing Wall Footing Slab Column Beams Tie Beams: RIB Type Roofing (1.05mx3m)

The document provides a bill of materials and cost estimates for a proposed construction project using Alternative 1 of concrete walls and columns. It includes 9 items with details of materials, quantities, unit prices, and total costs for site works, formworks and scaffolding, reinforced concrete works, masonry works, structural steel works, roofing works, ceiling works, installation of doors and windows, and tile works. The total estimated cost for all materials, labor, and equipment for the entire project is ₱5,106,631.44.

Uploaded by

パトリック ソロ サトレ
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 6

BILL OF MATERIAL AND COST ESTIMATES

Alternative: 1 (Concrete Walls and Columns)


MATERIAL COST
LABOR & EQUIPMENT
ITEM NO. ITEM OF WORK UNIT TOTAL COST
QTY. UNIT UNIT COST COST
PRICE
I SITE WORKS 1 lot 109,534.00

i.i Clearing of site 369 sq.m 20,000.00


i.ii Layout 15,000.00
#60 Layout String 4 rolls 120.00 480.00
2" x 2" x 12' Coco Lumber 500 bd.ft. 20.00 10,000.00
Assorted CW Nails 10 kgs. 70.00 700.00
i.iii Earthworks
Excavation 180 cu.m. 60,000.00
Embankment 125 cu.m.
Gravel beding 40 cu.m. 400.00 16000.00

Sub Total = 11,180.00 98,354.00 109,534.00


II FORMWORKS AND SCAFFOLDINGS 20,410.00
Materials
4'x8'x1/4 Ordinary Plywood 25 sheets 310.00 7,750.00
2''x3''x12' coco lumber" 250 bd.ft. 15.00 3,750.00
2" x 2" x 12' Coco Lumber 210 bd.ft. 15.00 3,150.00
Assorted CW Nails 15 kgs. 70.00 1,050.00
Sub Total = 15,700.00 4,710.00 20,410.00
III REINFORCED CONCRETE WORKS 1,289,891.72

Column Footing 25.48 cu.m.


Wall Footing 10.78 cu.m.
Slab 34.00 cu.m.
Column 20.50 cu.m.
Beams 25.50 cu.m.
Tie Beams 12.1 cu.m.
To 128.36 cu.m.
Materials
Portland Cement 1155 bags 260.00 300,362.40
Washed Gravel(includes gravel fill) 128 cu.m. 550.00 70,598.00
Washed Sand 64 cu.m. 550.00 35,299.00
16mmØx6m def bars (Grade 40)" 560 pcs. 220.00 123,200.00
12mmØx6m def bars (Grade 40)" 860 pcs. 180.00 154,800.00
10mmØx6m def bars (Grade 40)" 1450 pcs. 160.00 232,000.00
9mmØx6m def bars (Grade 40)" 550 pcs. 130.00 71,500.00
#16 G.I Tie Wire 47 kgs. 95.00 4,465.00

Sub Total = 992,224.40 297,667.32 1,289,891.72


IV MASONRY WORKS 1,033,253.00

Wall Area 2500 sq.m.

Materials
100mm thk. CHB 35,938 pcs. 12.00 431,250.00
Portland Cement 1150 bags 260.00 299,000.00
Washed Sand 30 cu.m. 550.00 16,500.00
10mmØx6m def bars (Grade 40) 312 pcs. 150.00 46,800.00
#16 G.I Tie Wire 18 kg 70.00 1,260.00

Sub Total = 794,810.00 238,443.00 1,033,253.00


V STRUCTURAL STEEL WORKS 474,487.00
Materials
Ga.16x50mmx100mmx6m Cee Purlins 180 length 750.00 135,000.00
10mm Dia. Plain Round Bar 35 length 150.00 5,250.00
16mm Dia. Turn Buckle 120 pcs. 105.00 12,600.00
1 1/2 "x1 1/2 "x3/4"thk. Angle Bar 36 pcs. 355.00 12,780.00
2"x2"x3/4"thk. Square Tube 76 pcs. 575.00 43,700.00
2"x2"x3/4"thk. Angle Bar 64 pcs. 565.00 36,160.00
50mm Dia. X 5mm THK GI Pipe 80 length 650.00 52,000.00
10mm THK x 200mm x 200mm Base Plate 30 pcs. 250.00 7,500.00
10mmØ Anchor bolt w/ Nut and Washer 120 pcs. 50.00 6,000.00
Welding Rods 30 boxes 1,800.00 54,000.00

Sub Total = 364,990.00 109,497.00 474,487.00


VI ROOFING WORKS 427,700.00
Materials
RIB type Roofing(1.05mx3m) 350 pcs. 800.00 280,000.00
10pcs. @ 8' Plain GI Sheet for Ridge Roll 20 ln.m. 650.00 13,000.00
Fabricated Gutter, (0.35mm) x 8' 40 ln.m. 650.00 26,000.00
Teckscrew 2,000 pcs. 5.00 10,000.00

Sub Total = 329,000.00 98,700.00 427,700.00


VII CEILING WORKS 499,200.00
Materials
1.2mx2.4mx1mm thk aluminum Plain Sheets 300 sheets 800.00 240,000.00
2cmx5cmx2mm thk Tubular 200 length 680.00 136,000.00
Teckscrew 1600 pcs. 5.00 8,000.00

Sub Total = 384,000.00 115,200.00 499,200.00


VIII INSTALLATION OF DOORS AND WINDOWS 107,802.50
Materials
0.9mX2.10m 75mm THK Single Swing Door, Wood 1 set 4,500.00 4,500.00
0.75mX2.10m 75mm THK Single Swing Door,PVC 1 set 4,500.00 4,500.00
55,500.00
1.5mX2.40m 75mm THK Glass w/ Alum. Frame Door 3 set 18,500.00
22,000.00
1.2mX1.10m Sliding Glass w/ Alum. Frame Window 4 set 5,500.00
Door Knob 1 set 600.00 600.00
2"x4" Door Hinges 5 pair 65.00 325.00

Sub Total = 82,925.00 24,877.50 107,802.50


IX TILE WORKS 121,972.50
Materials
60"x60" Unglazed Tiles 300.00 pcs. 300.00 90,000.00
Cement Mortar 5 bags. 360.00 1,800.00
White Cement 15 bags. 71.00 1,065.00
Adhesive 8 bags. 120.00 960.00

Sub Total = 93,825.00 28,147.50 121,972.50


X ELECTRICAL WORKS 943,750.00

x.i Fixtures & Devices 1 lump sum 130,000.00 130,000.00


x.ii Rough-ins & Raceways 1 lump sum 150,000.00 150,000.00
x.iii Wires & Conductors 1 lump sum 150,000.00 150,000.00
x.iv Panel Board & Disconnect System 1 lump sum 325,000.00 325,000.00

Sub Total = 755,000.00 188,750.00 943,750.00


XI PLUMBING WORKS 208,000.00

xi.i Storm & Sewer Line 1 lump sum 160,000.00 160,000.00

Sub Total = 160,000.00 48,000.00 208,000.00


XII MECHANICAL WORKS 455,000.00

xii.i Fire Protection 1 lump sum 350,000.00 350,000.00

Sub Total = 350,000.00 105,000.00 455,000.00

TOTAL DIRECT COST 5,483,000.72


BILL OF MATERIAL AND COST ESTIMATES
Alternative: 2 (RIB Type Sheet Walls and I-Chanel Column)
MATERIAL COST
LABOR & EQUIPMENT
ITEM NO. ITEM OF WORK UNIT TOTAL COST
QTY. UNIT UNIT COST COST
PRICE
I SITE WORKS 1 lot 109,534.00

i.i Clearing of site 369 sq.m 20,000.00


i.ii Layout 15,000.00
#60 Layout String 4 rolls 120.00 480.00
2" x 2" x 12' Coco Lumber 500 bd.ft. 20.00 10,000.00
Assorted CW Nails 10 kgs. 70.00 700.00
i.iii Earthworks
Excavation 180 cu.m. 60,000.00
Embankment 125 cu.m.
Gravel beding 40 cu.m. 400.00 16000.00

Sub Total = 11,180.00 98,354.00 109,534.00


II FORMWORKS AND SCAFFOLDINGS 20,410.00
Materials
4'x8'x1/4 Ordinary Plywood 25 sheets 310.00 7,750.00
2''x3''x12' coco lumber" 250 bd.ft. 15.00 3,750.00
2" x 2" x 12' Coco Lumber 210 bd.ft. 15.00 3,150.00
Assorted CW Nails 15 kgs. 70.00 1,050.00
Sub Total = 15,700.00 4,710.00 20,410.00
III REINFORCED CONCRETE WORKS 676,574.86

Column Footing 25.48 cu.m.


Slab 34.00 cu.m.
Column 10.10 cu.m.
Tie Beams 12.1 cu.m.
To 81.68 cu.m.
Materials
Portland Cement 735 bags 260.00 191,131.20
Washed Gravel(includes gravel fill) 82 cu.m. 550.00 44,924.00
Washed Sand 41 cu.m. 550.00 22,462.00
16mmØx6m def bars (Grade 40)" 260 pcs. 220.00 57,200.00
12mmØx6m def bars (Grade 40)" 460 pcs. 180.00 82,800.00
10mmØx6m def bars (Grade 40)" 550 pcs. 160.00 88,000.00
9mmØx6m def bars (Grade 40)" 250 pcs. 130.00 32,500.00
#16 G.I Tie Wire 15 kgs. 95.00 1,425.00

Sub Total = 520,442.20 156,132.66 676,574.86


IV MASONRY WORKS 201,903.00

Wall Area 300 sq.m.

Materials
100mm thk. CHB 4,313 pcs. 12.00 51,750.00
Portland Cement 150 bags 260.00 39,000.00
Washed Sand 30 cu.m. 550.00 16,500.00
10mmØx6m def bars (Grade 40) 312 pcs. 150.00 46,800.00
#16 G.I Tie Wire 18 kg 70.00 1,260.00

Sub Total = 155,310.00 46,593.00 201,903.00


V STRUCTURAL STEEL WORKS 534,079.00
Materials
Ga.16x50mmx100mmx6m Cee Purlins 180 length 750.00 135,000.00
10cmx10cmx5mm thck. I-Beam 12 length 3,820.00 45,840.00
10mm Dia. Plain Round Bar 35 length 150.00 5,250.00
16mm Dia. Turn Buckle 120 pcs. 105.00 12,600.00
1 1/2 "x1 1/2 "x3/4"thk. Angle Bar 36 pcs. 355.00 12,780.00
2"x2"x3/4"thk. Square Tube 76 pcs. 575.00 43,700.00
2"x2"x3/4"thk. Angle Bar 64 pcs. 565.00 36,160.00
50mm Dia. X 5mm THK GI Pipe 80 length 650.00 52,000.00
10mm THK x 200mm x 200mm Base Plate 30 pcs. 250.00 7,500.00
10mmØ Anchor bolt w/ Nut and Washer 120 pcs. 50.00 6,000.00
Welding Rods 30 boxes 1,800.00 54,000.00

Sub Total = 410,830.00 123,249.00 534,079.00


VI ROOFING WORKS 2,091,700.00
Materials
RIB type Roofing(1.05mx3m) 1,950 pcs. 800.00 1,560,000.00
10pcs. @ 8' Plain GI Sheet for Ridge Roll 20 ln.m. 650.00 13,000.00
Fabricated Gutter, (0.35mm) x 8' 40 ln.m. 650.00 26,000.00
Teckscrew 2,000 pcs. 5.00 10,000.00

Sub Total = 1,609,000.00 482,700.00 2,091,700.00


VII CEILING WORKS 499,200.00
Materials
1.2mx2.4mx1mm thk aluminum Plain Sheets 300 sheets 800.00 240,000.00
2cmx5cmx2mm thk Tubular 200 length 680.00 136,000.00
Teckscrew 1600 pcs. 5.00 8,000.00

Sub Total = 384,000.00 115,200.00 499,200.00


VIII INSTALLATION OF DOORS AND WINDOWS 107,802.50
Materials
0.9mX2.10m 75mm THK Single Swing Door, Wood 1 set 4,500.00 4,500.00
0.75mX2.10m 75mm THK Single Swing Door,PVC 1 set 4,500.00 4,500.00
55,500.00
1.5mX2.40m 75mm THK Glass w/ Alum. Frame Door 3 set 18,500.00
22,000.00
1.2mX1.10m Sliding Glass w/ Alum. Frame Window 4 set 5,500.00
Door Knob 1 set 600.00 600.00
2"x4" Door Hinges 5 pair 65.00 325.00

Sub Total = 82,925.00 24,877.50 107,802.50


IX TILE WORKS 121,972.50
Materials
60"x60" Unglazed Tiles 300.00 pcs. 300.00 90,000.00
Cement Mortar 5 bags. 360.00 1,800.00
White Cement 15 bags. 71.00 1,065.00
Adhesive 8 bags. 120.00 960.00

Sub Total = 93,825.00 28,147.50 121,972.50


X ELECTRICAL WORKS 943,750.00

x.i Fixtures & Devices 1 lump sum 130,000.00 130,000.00


x.ii Rough-ins & Raceways 1 lump sum 150,000.00 150,000.00
x.iii Wires & Conductors 1 lump sum 150,000.00 150,000.00
x.iv Panel Board & Disconnect System 1 lump sum 325,000.00 325,000.00

Sub Total = 755,000.00 188,750.00 943,750.00


XI PLUMBING WORKS 208,000.00

xi.i Storm & Sewer Line 1 lump sum 160,000.00 160,000.00

Sub Total = 160,000.00 48,000.00 208,000.00


XII MECHANICAL WORKS 455,000.00

xii.i Fire Protection 1 lump sum 350,000.00 350,000.00

Sub Total = 350,000.00 105,000.00 455,000.00

TOTAL DIRECT COST 5,761,925.86


BILL OF MATERIAL AND COST ESTIMATES
Alternative: 3 (Combination of Alternative 1 and 2)
MATERIAL COST
LABOR & EQUIPMENT
ITEM NO. ITEM OF WORK UNIT TOTAL COST
QTY. UNIT UNIT COST COST
PRICE
I SITE WORKS 1 lot 109,534.00

i.i Clearing of site 369 sq.m 20,000.00


i.ii Layout 15,000.00
#60 Layout String 4 rolls 120.00 480.00
2" x 2" x 12' Coco Lumber 500 bd.ft. 20.00 10,000.00
Assorted CW Nails 10 kgs. 70.00 700.00
i.iii Earthworks
Excavation 180 cu.m. 60,000.00
Embankment 125 cu.m.
Gravel beding 40 cu.m. 400.00 16000.00

Sub Total = 11,180.00 98,354.00 109,534.00


II FORMWORKS AND SCAFFOLDINGS 20,410.00
Materials
4'x8'x1/4 Ordinary Plywood 25 sheets 310.00 7,750.00
2''x3''x12' coco lumber" 250 bd.ft. 15.00 3,750.00
2" x 2" x 12' Coco Lumber 210 bd.ft. 15.00 3,150.00
Assorted CW Nails 15 kgs. 70.00 1,050.00
Sub Total = 15,700.00 4,710.00 20,410.00
III REINFORCED CONCRETE WORKS 1,197,191.97

Column Footing 25.48 cu.m.


Wall Footing 10.78 cu.m.
Slab 34.00 cu.m.
Column 10.50 cu.m.
Tie Beams 12.1 cu.m.
To 92.86 cu.m.
Materials
Portland Cement 836 bags 260.00 217,292.40
Washed Gravel(includes gravel fill) 93 cu.m. 550.00 51,073.00
Washed Sand 46 cu.m. 550.00 25,536.50
16mmØx6m def bars (Grade 40)" 765 pcs. 220.00 168,300.00
12mmØx6m def bars (Grade 40)" 980 pcs. 180.00 176,400.00
10mmØx6m def bars (Grade 40)" 1320 pcs. 160.00 211,200.00
9mmØx6m def bars (Grade 40)" 520 pcs. 130.00 67,600.00
#16 G.I Tie Wire 37 kgs. 95.00 3,515.00

Sub Total = 920,916.90 276,275.07 1,197,191.97


IV MASONRY WORKS 201,903.00

Wall Area 300 sq.m.

Materials
100mm thk. CHB 4,313 pcs. 12.00 51,750.00
Portland Cement 150 bags 260.00 39,000.00
Washed Sand 30 cu.m. 550.00 16,500.00
10mmØx6m def bars (Grade 40) 312 pcs. 150.00 46,800.00
#16 G.I Tie Wire 18 kg 70.00 1,260.00

Sub Total = 155,310.00 46,593.00 201,903.00


V STRUCTURAL STEEL WORKS 509,249.00
Materials
Ga.16x50mmx100mmx6m Cee Purlins 180 length 750.00 135,000.00
10cmx10cmx5mm thck. I-Beam 7 length 3,820.00 26,740.00
10mm Dia. Plain Round Bar 35 length 150.00 5,250.00
16mm Dia. Turn Buckle 120 pcs. 105.00 12,600.00
1 1/2 "x1 1/2 "x3/4"thk. Angle Bar 36 pcs. 355.00 12,780.00
2"x2"x3/4"thk. Square Tube 76 pcs. 575.00 43,700.00
2"x2"x3/4"thk. Angle Bar 64 pcs. 565.00 36,160.00
50mm Dia. X 5mm THK GI Pipe 80 length 650.00 52,000.00
10mm THK x 200mm x 200mm Base Plate 30 pcs. 250.00 7,500.00
10mmØ Anchor bolt w/ Nut and Washer 120 pcs. 50.00 6,000.00
Welding Rods 30 boxes 1,800.00 54,000.00

Sub Total = 391,730.00 117,519.00 509,249.00


VI ROOFING WORKS 1,051,700.00
Materials
RIB type Roofing(1.05mx3m) 950 pcs. 800.00 760,000.00
10pcs. @ 8' Plain GI Sheet for Ridge Roll 20 ln.m. 650.00 13,000.00
Fabricated Gutter, (0.35mm) x 8' 40 ln.m. 650.00 26,000.00
Teckscrew 2,000 pcs. 5.00 10,000.00

Sub Total = 809,000.00 242,700.00 1,051,700.00


VII CEILING WORKS 499,200.00
Materials
1.2mx2.4mx1mm thk aluminum Plain Sheets 300 sheets 800.00 240,000.00
2cmx5cmx2mm thk Tubular 200 length 680.00 136,000.00
Teckscrew 1600 pcs. 5.00 8,000.00

Sub Total = 384,000.00 115,200.00 499,200.00


VIII INSTALLATION OF DOORS AND WINDOWS 107,802.50
Materials
0.9mX2.10m 75mm THK Single Swing Door, Wood 1 set 4,500.00 4,500.00
0.75mX2.10m 75mm THK Single Swing Door,PVC 1 set 4,500.00 4,500.00
55,500.00
1.5mX2.40m 75mm THK Glass w/ Alum. Frame Door 3 set 18,500.00
22,000.00
1.2mX1.10m Sliding Glass w/ Alum. Frame Window 4 set 5,500.00
Door Knob 1 set 600.00 600.00
2"x4" Door Hinges 5 pair 65.00 325.00

Sub Total = 82,925.00 24,877.50 107,802.50


IX TILE WORKS 121,972.50
Materials
60"x60" Unglazed Tiles 300.00 pcs. 300.00 90,000.00
Cement Mortar 5 bags. 360.00 1,800.00
White Cement 15 bags. 71.00 1,065.00
Adhesive 8 bags. 120.00 960.00

Sub Total = 93,825.00 28,147.50 121,972.50


X ELECTRICAL WORKS 943,750.00

x.i Fixtures & Devices 1 lump sum 130,000.00 130,000.00


x.ii Rough-ins & Raceways 1 lump sum 150,000.00 150,000.00
x.iii Wires & Conductors 1 lump sum 150,000.00 150,000.00
x.iv Panel Board & Disconnect System 1 lump sum 325,000.00 325,000.00

Sub Total = 755,000.00 188,750.00 943,750.00


XI PLUMBING WORKS 208,000.00

xi.i Storm & Sewer Line 1 lump sum 160,000.00 160,000.00

Sub Total = 160,000.00 48,000.00 208,000.00


XII MECHANICAL WORKS 455,000.00

xii.i Fire Protection 1 lump sum 350,000.00 350,000.00

Sub Total = 350,000.00 105,000.00 455,000.00

TOTAL DIRECT COST 5,217,712.97

You might also like