Bill of Materials

Name of project: PROPOSED RESIDENTIAL BUILDING

Appropriation: 135,699.24
Location: FUGU, BALLESTEROS, CAGAYAN
Source of Fund RUBY U. GERONIMO
Starting Date: Upon Approval
Area: 20.00 sq. m.
Description Quantity Unit Unit Cost (P) Amount (P)
I. EARTHWORKS:
a) Excavation 3.84 cu. m. Labor Only

II. CONCRETE WORKS: 7.30 cu.m.

a) Footing. (0.80mx0.80mx0.3m) - 6 1.15 cu.m.

Materials:
Portland Cement 9.00 bags 265.00 2,385.00
Fine Aggregates 0.58 cu.m. 400.00 232.00
Coarse Aggregates 1.15 cu.m. 400.00 460.00
12mm dia. RSB 8.00 pcs. 225.00 1,800.00
#16 Annealed Tie Wire 1.00 kg. 100.00 100.00

b) Column (0.25mx0.25mx4m) - 6 1.50 cu.m.

Materials:
Portland Cement 12.00 bags 265.00 3,180.00
Fine Aggregates 0.75 cu.m. 400.00 300.00
Coarse Aggregates 1.50 cu.m. 400.00 600.00
16mm dia. RSB 24.00 pcs. 420.00 10,080.00
10mm dia. RSB 24.00 pcs. 150.00 3,600.00
#16 Annealed Tie Wire 5.00 kgs. 100.00 500.00

c) Beam (0.25mx0.25m) - 7 1.75 cu. m.

Materials
Portland Cement 14.00 bags 265.00 3,710.00
Fine Aggregates 1.00 cu. m. 400.00 400.00
Coarse Aggregates 2.00 cu. m. 400.00 800.00
16mm dia. RSB 28.00 pcs. 420.00 11,760.00
10mm dia. RSB 28.00 pcs. 150.00 4,200.00
#16 Annealed Tie Wire 6.00 kgs. 100.00 600.00

d) Tie Beam (0.2mx0.25mx18m.) 0.90 cu.m.

Materials
Portland Cement 7.00 bags 265.00 1,855.00
Fine Aggregates 0.45 cu.m. 400.00 180.00
Coarse Aggregates 0.90 cu.m. 400.00 360.00
12mm dia. RSB 28.00 pcs. 225.00 6,300.00
10mm dia. RSB 25.00 pcs. 150.00 3,750.00
#16 Annealed Tie Wire 6.00 kgs. 100.00 600.00

e) Floor Slab (4mx5mx0.10m) 2.00 cu. m.

Materials
Portland Cement 16.00 bags 265.00 4,240.00
Fine Aggregates 1.00 cu. m. 400.00 400.00
Coarse Aggregates 2.00 cu. m. 400.00 800.00
10mm dia. RSB 20.00 pcs. 150.00 3,000.00
#16 Annealed Tie Wire 2.00 kgs. 100.00 200.00
Materials Cost 66,392.00
III. MASONRY WORKS: 40.00 sq. m.
a) CHB Laying
Materials:
4" Concrete Hollow Blocks 500.00 pcs. 10.00 5,000.00
Portland Cement 32.00 bags 265.00 8,480.00
Fine Aggregates 2.00 cu.m. 400.00 800.00
10mm dia. RSB 29.00 pcs. 150.00 4,350.00
#16 Annealed Tie Wire 2.00 kgs. 100.00 200.00
Material Cost 18,830.00
IV. CARPENTRY WORKS:
Materials:
1. MAIN TRUSS - 1 NO.
a) Top Chord
2"x6"x14' - 2 pcs. 28.00 bd. ft. 33.00 924.00
2"x6"x16' - 1 pc. (Splice) 16.00 bd. ft. 33.00 528.00
b) Bottom Chord
2"x6"x14' - 2 pcs. 28.00 bd. ft. 33.00 924.00
2"x6"x16' - 1 pc. (Splice) 16.00 bd. ft. 33.00 528.00
c) Collar Plate
2"x6"x10' - 2 pcs. 20.00 bd. ft. 33.00 660.00
2. PURLINS
2"x2"x12' - 25 100.00 bd. ft. 33.00 3,300.00
3. Common Wire nail
Assorted sizes CWN 5.00 kgs. 80.00 400.00
Material Cost 7,264.00
V. TINNERY WORKS: 28.13 sq. m.
Materials:
G.I. Corr. Sheets Gauge 50
L=10' - 10 pcs. 100.00 ln. ft. 52.00 5,200.00
L=9' - 10 pcs. 90.00 ln. ft. 52.00 4,680.00
Standard Gutter 10.00 pcs. 265.00 2,650.00
Ridge Roll 3.00 pcs. 265.00 795.00
Roofing Nails 3.00 kgs. 120.00 360.00
Material Cost 13,685.00
VI. FORM WORKS:
Materials:
a) Good Lumber
2"x2"x12'-13 52.00 bd. ft. 33.00 1,716.00
b) Plywood
4'x8'x1/4"thk. 5.00 pcs. 380.00 1,900.00
c) Common Wire Nail
Assorted C.W.N. 6.00 kgs. 80.00 480.00
Material Cost 4,096.00

TOTAL MATERIAL COST (VAT INCLUDED) 110,267.00

TOTAL LABOR COST (30% of T.M.C.) 25,432.24
TOTAL ESTIMATED COST 135,699.24

Prepared By: Approvd By:

ENGR. JERICK U. QUINES RUBY U. GERONIMO

Civil Engineer Owner
PRC No. 0140871
PTR No. 6128316
Date: 01 - 14 - 16
Issued at: BALLESTEROS, CAGAYAN
 Republic of the Philippines
Province of Cagayan
Municipality of Ballesteros

SEPTEMBR 14, 2015

Date
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: 135,699.24
Type of Project: Construction
Source of Fund: RUBY U. GERONIMO
Starting Date: Upon Approval
Description of Work % of Laborer/Equipment Needed Available
To be Done Total Description
I. EARTHWORKS: 1- Constn Foreman
II. CONCRETE WORKS: 4-Mason
III. MASONRY WORKS: 4-Carpenters
IV. CARPENTRY WORKS: 10-Laborers
#NAME?
#NAME?

Item Description Quantity Unit Estimated Cost of

No. Cost Work
I. EARTHWORKS: 3.84 cu. m. Labor Only
II. CONCRETE WORKS: 7.30 cu. m. 66,392.00
III. MASONRY WORKS: 40.00 cu. m. 18,830.00
IV. CARPENTRY WORKS: 7,264.00
#NAME? #NAME? sq. m. #NAME?
#NAME? #NAME?

TOTAL #NAME?
Breakdown of Estimated Cost % of Direct & Indirect Cost:
Expenditures (P) Total
Labor Skilled (m-d) 25,432.24 #NAME? Construction Eng'g of 3.5%
Unskilled (m-d)
Materials #NAME? #NAME? Quality control of 075%
Mobilization
VAT Budgetary Reserved of 10%
Equipment Rentals
Mark-up TOTAL ESTIMATED COST:
#NAME? #NAME? P #NAME?

Prepared by: Checked and verified by:

RENANTE C. CARMEN ALFREDO U. QUINES, JR.

Draftsman I Municipal Engineer

Approved by:

VIOLETA V. UNITE
Municipal Mayor