Design, Engineering 

and Construction
Renovations/Improvement, Property Management
November 19, 2022
I. Title of the Project / Work
2 Storey Residential
Cagayan Valley

II. Work to be accomplished
A. Tarpaulin
B. Mobilization and Temporary Structures
C. Earth Works
D. Reinforced Concrete
E. Trusses and Roofings
F. Doors and Windows
G. Painting Works
H. Plumbing Works
I. Electrical Works
J. Tile Works
K. Staging and Scaffolding
L. Formworks
M. Clearing & Demobilization
N. PPE

III. Bill of Materials

UNIT COST TOTAL COST TOTAL

DESCRIPTION UNIT QTY. MATERIAL LABOR MATERIAL LABOR COST
A. Tarpaulin
Lumpsum lot 1        1,500.00              1,500.00                      ‐                1,500.00
Sub Total             1,500.00                      ‐                1,500.00
B. Mobilization and Temporary Structures
b.1. Construction of Temporary shelter
Lumpsum lot 1      25,000.00           25,000.00                      ‐              25,000.00
Sub Total           25,000.00                      ‐             25,000.00
C. Earth Works
excavation /fill
cu. M 175           450.00       180.00           78,750.00          31,500.00           110,250.00
D. Reinforced Concrete Sub Total           78,750.00          31,500.00           110,250.00
d.1. Column Footing
40 kgs. Portland cement bags 235           290.00       116.00           68,150.00          27,260.00              95,410.00
 fine sand  cu.m. 22           950.00       380.00           20,900.00            8,360.00              29,260.00
gravel 3/4" cu.m. 38        1,350.00       540.00           51,300.00          20,520.00              71,820.00
16 mm dia. RSB pcs 135           380.00       152.00           51,300.00          20,520.00              71,820.00
10 mm dia. RSB pcs 118           150.00         60.00           17,700.00            7,080.00              24,780.00
 # 16 tie wires kgs. 10             65.00         26.00                 650.00               260.00                   910.00
Sub Total         210,000.00          84,000.00           294,000.00
d.2. Tie Beam and Wall Footing
40 kgs. Portland cement bags 65           290.00       116.00           18,850.00            7,540.00              26,390.00
 fine sand  cu.m. 4           950.00       380.00              3,800.00            1,520.00                5,320.00
gravel 3/4" cu.m. 3        1,350.00       540.00              4,050.00            1,620.00                5,670.00
16 mm dia. RSB pcs 48           380.00       152.00           18,240.00            7,296.00              25,536.00
12 mm dia. RSB pcs 64           215.00         86.00           13,760.00            5,504.00              19,264.00
10 mm dia. RSB pcs 75           150.00         60.00           11,250.00            4,500.00              15,750.00
# 16 tie wires kgs. 8             65.00         26.00                 520.00               208.00                   728.00
Sub Total           70,470.00          28,188.00             98,658.00

d.3. Concrete Slab and Slab on Fill
40 kgs. Portland cement bags 265           290.00       116.00           76,850.00          30,740.00           107,590.00
 fine sand  cu.m. 23           950.00       380.00           21,850.00            8,740.00              30,590.00
gravel 3/4" cu.m. 39        1,350.00       540.00           52,650.00          21,060.00              73,710.00
12 mm dia. RSB pcs 479           215.00         86.00         102,985.00          41,194.00           144,179.00
# 16 tie wires kgs. 29             65.00         26.00              1,885.00               754.00                2,639.00
Sub Total         256,220.00       102,488.00           358,708.00
d.4. Girders, Beams, Roof and Cantilever Beams
40 kgs. Portland cement bags 167           290.00       116.00           48,430.00          19,372.00              67,802.00
 fine sand  cu.m. 12           950.00       380.00           11,400.00            4,560.00              15,960.00
gravel 3/4" cu.m. 13        1,350.00       540.00           17,550.00            7,020.00              24,570.00
16 mm dia. RSB pcs 193           380.00       152.00           73,340.00          29,336.00           102,676.00
10 mm dia. RSB pcs 188           150.00         60.00           28,200.00          11,280.00              39,480.00
# 16 tie wires kgs. 35             65.00         26.00              2,275.00               910.00                3,185.00
Sub Total         181,195.00          72,478.00           253,673.00
d.5. Concrete Gutter, Canopy and Stair
40 kgs. Portland cement bags 94           290.00       116.00           27,260.00          10,904.00              38,164.00
 fine sand  cu.m. 3           950.00       380.00              2,850.00            1,140.00                3,990.00
gravel 3/4" cu.m. 9        1,350.00       540.00           12,150.00            4,860.00              17,010.00
12 mm dia. RSB pcs 162           210.00         84.00           34,020.00          13,608.00              47,628.00
10 mm dia. RSB pcs 54           150.00         60.00              8,100.00            3,240.00              11,340.00
# 16 tie wires kgs. 15             65.00         26.00                 975.00               390.00                1,365.00
d.6. Masonry works with Plastering Sub Total           85,355.00          34,142.00           119,497.00

40 kgs. Portland cement bags 673           290.00       116.00         195,170.00          78,068.00           273,238.00

4" Concrete Hollow Blocks pcs 11354             13.00            5.20         147,602.00          59,040.80           206,642.80
 fine sand  cu.m. 21           950.00       380.00           19,950.00            7,980.00              27,930.00
10 mm dia. RSB pcs 469           150.00         60.00           70,350.00          28,140.00              98,490.00
# 16 tie wires kgs. 15             65.00         26.00                 975.00               390.00                1,365.00
E. Railings and Ceilings Sub Total         434,047.00       173,618.80           607,665.80
e.1. Railings
2" Ø G.i. Pipe (s40) pcs 5        2,500.00    1,000.00           12,500.00            5,000.00              17,500.00
10 mm square bar pcs 20           150.00         60.00              3,000.00            1,200.00                4,200.00
welding rod kgs 10           110.00         44.00              1,100.00               440.00                1,540.00
e.2. Ceiling with paintings Sub Total           16,600.00            6,640.00             23,240.00
 flatwall enamel gal 13           737.00       294.80              9,581.00            3,832.40              13,413.40
semi‐gloss enamel gal 15           737.00       294.80           11,055.00            4,422.00              15,477.00
6" Ø paint roller pcs 10             80.00         32.00                 800.00               320.00                1,120.00
2" paint brush pcs 10             50.00         20.00                 500.00               200.00                   700.00
paint thinner gal 8           350.00       140.00              2,800.00            1,120.00                3,920.00
patching compound kgs 10             90.00         36.00                 900.00               360.00                1,260.00
F. Doors and Windows Sub Total           25,636.00          10,254.40             35,890.40

Fixed and sliding window sq. m 54        1,265.00       506.00           68,310.00          27,324.00              95,634.00

hollow core flush type door sq. m 10        3,000.00    1,200.00           30,000.00          12,000.00              42,000.00
4' x 8' x 1/4"marine plywood pcs 15           420.00       168.00              6,300.00            2,520.00                8,820.00
2" x 2" x 8' good lumber pcs 20             95.00         38.00              1,900.00               760.00                2,660.00
2" x 5" x 8' good lumber pcs 30           240.00         96.00              7,200.00            2,880.00              10,080.00
1" CWN kgs 3             90.00         36.00                 270.00               108.00                   378.00
2" CWN kgs 3             90.00         36.00                 270.00               108.00                   378.00
stikwel lits 3           170.00         68.00                 510.00               204.00                   714.00
2" x 3" butt hinges set 25             95.00         38.00              2,375.00               950.00                3,325.00
Sub Total         117,135.00          46,854.00           163,989.00
G. Painting Works
flatwall latex gal 64           737.00       294.80           47,168.00          18,867.20              66,035.20
semi‐gloss latex  gal 75           737.00       294.80           55,275.00          22,110.00              77,385.00
concrete neutralizer gal 26           135.00         54.00              3,510.00            1,404.00                4,914.00
6" Ø paint roller pcs 23           100.00         40.00              2,300.00               920.00                3,220.00
2" paint brush pcs 15             50.00         20.00                 750.00               300.00                1,050.00
1" paint brush pcs 13             50.00         20.00                 650.00               260.00                   910.00
masonry putty gal 15           400.00       160.00              6,000.00            2,400.00                8,400.00
Sub Total         115,653.00          46,261.20           161,914.20
H. Plumbing Works
h.1. Plumbing accessories
100 mm Ø PVC pipe pcs 8        1,225.00       490.00              9,800.00            3,920.00              13,720.00
100 mm Ø PVC elbow pcs 6           115.00         46.00                 690.00               276.00                   966.00
100 mm Ø PVC 45° elbow pcs 8           115.00         46.00                 920.00               368.00                1,288.00
100 mm Ø PVC x 50mm wye red pcs 5           192.00         76.80                 960.00               384.00                1,344.00
100 mm Ø PVC wye pcs 5           240.00         96.00              1,200.00               480.00                1,680.00
100 mm Ø PVC clean out pcs 5           195.00         78.00                 975.00               390.00                1,365.00
100 mm Ø PVC coupling pcs 8           210.00         84.00              1,680.00               672.00                2,352.00
50 mm Ø PVC pipe pcs 15           450.00       180.00              6,750.00            2,700.00                9,450.00
50 mm Ø PVC coupling pcs 15             50.00         20.00                 750.00               300.00                1,050.00
50 mm Ø PVC elbow pcs 20             50.00         20.00              1,000.00               400.00                1,400.00
50 mm Ø PVC tee pcs 12             50.00         20.00                 600.00               240.00                   840.00
50 mm Ø PVC wye pcs 12             60.00         24.00                 720.00               288.00                1,008.00
1/2" Ø PVC blue pipe pcs 18           120.00         48.00              2,160.00               864.00                3,024.00
1/2" Ø PVC blue elbow pcs 30             50.00         20.00              1,500.00               600.00                2,100.00
1/2" Ø PVC blue tee pcs 15             50.00         20.00                 750.00               300.00                1,050.00
1/2" Ø PVC blue coupling pcs 25             50.00         20.00              1,250.00               500.00                1,750.00
1/2" Ø PVC faucet pcs 10           220.00         88.00              2,200.00               880.00                3,080.00
 lavatory with complete accesso set 2        1,500.00       600.00              3,000.00            1,200.00                4,200.00
4" x 4" floor drain pcs 5           160.00         64.00                 800.00               320.00                1,120.00
toilet bowl with complete  acce set 2        3,500.00    1,400.00              7,000.00            2,800.00                9,800.00
1/2 Ø gate valve pcs 4           625.00       250.00              2,500.00            1,000.00                3,500.00
teflon big pcs 5             20.00            8.00                 100.00                  40.00                   140.00
PVC solvent can 5           230.00         92.00              1,150.00               460.00                1,610.00
Sub Total           48,455.00          19,382.00             67,837.00
h.2. Catch basin and Septic Tank
40 kgs. Portland cement bags 10           290.00       116.00              2,900.00            1,160.00                4,060.00
fine sand  pcs 1           350.00       140.00                 350.00               140.00                   490.00
gravel cu.m. 1           550.00       220.00                 550.00               220.00                   770.00
4" Concrete Hollow Blocks pcs 300             13.00            5.20              3,900.00            1,560.00                5,460.00
10 mm dia. RSB pcs 25           150.00         60.00              3,750.00            1,500.00                5,250.00
# 16 tie wires kgs. 1             65.00         26.00                   65.00                  26.00                     91.00
Sub Total           11,515.00            4,606.00             16,121.00
I. Electrical Works
3‐gang convenience outlet pcs 25           170.00         68.00              4,250.00            1,700.00                5,950.00
4" x 4" reciptacle pcs 25             34.00         13.60                 850.00               340.00                1,190.00
single‐gang switch pcs 15             96.00         38.40              1,440.00               576.00                2,016.00
2‐gang switch pcs 12           132.00         52.80              1,584.00               633.60                2,217.60
3‐gang switch pcs 10           132.00         52.80              1,320.00               528.00                1,848.00
ACU convenience outlet pcs 5           265.00       106.00              1,325.00               530.00                1,855.00
15 A circuit breaker (Bolt‐on) pcs 8           315.00       126.00              2,520.00            1,008.00                3,528.00
20 A circuit breaker (Bolt‐on) pcs 8           315.00       126.00              2,520.00            1,008.00                3,528.00
60 A circuit breaker (Bolt‐on) pcs 2           487.00       194.80                 974.00               389.60                1,363.60
20 mm Ø uPVC pipe pcs 15             90.00         36.00              1,350.00               540.00                1,890.00
20 mm Ø uPVC elbow pcs 18             60.00         24.00              1,080.00               432.00                1,512.00
32 mm Ø uPVC pipe pcs 2           105.00         42.00                 210.00                  84.00                   294.00
32 mm Ø uPVC elbow pcs 8             68.00         27.20                 544.00               217.60                   761.60
3.5 mm² THHN Cu wire m 300             45.00         18.00           13,500.00            5,400.00              18,900.00
8.0 mm² THHN Cu wire m 80             95.00         38.00              7,600.00            3,040.00              10,640.00
14 mm² THHN Cu wire m 50           125.00         50.00              6,250.00            2,500.00                8,750.00
elecrical tape pcs 20             30.00         12.00                 600.00               240.00                   840.00
4" x 4" junction box pcs 15             45.00         18.00                 675.00               270.00                   945.00
4" x 2" utility box pcs 15             25.00         10.00                 375.00               150.00                   525.00
J. Tile Works Sub Total           48,967.00          19,586.80             68,553.80
j.1. Floor tiles
40 kgs. Portland cement bags 15           290.00       116.00              4,350.00            1,740.00                6,090.00
 fine sand  cu. M. 2           950.00       380.00              1,900.00               760.00                2,660.00
0.60 m x 0.60 m granite tiles pcs 450           105.00         42.00           47,250.00          18,900.00              66,150.00
tile adhesive pcs 28           210.00         84.00              5,880.00            2,352.00                8,232.00
tile grout @ 2 kgs per pack pack 116           130.00         52.00           15,080.00            6,032.00              21,112.00
Sub Total           74,460.00          29,784.00           104,244.00
j.2. T&B tiles
40 kgs. Portland cement bags 8           290.00       116.00              2,320.00               928.00                3,248.00
 fine sand  cu. M. 1           950.00       380.00                 950.00               380.00                1,330.00
0.40 m x 0.40 m unglazed tiles pcs 145             65.00         26.00              9,425.00            3,770.00              13,195.00
 0.20 m x 0.20 m glazed tiles pcs 1450             35.00         14.00           50,750.00          20,300.00              71,050.00
tile adhesive kgs 8           210.00         84.00              1,680.00               672.00                2,352.00
tile grout @ 2 kgs per pack pack 32           130.00         52.00              4,160.00            1,664.00                5,824.00
Sub Total           69,285.00          27,714.00             96,999.00
K. Staging and Scaffoldings
Lumpsum lot 1 54000 54000 54000
Sub Total           54,000.00             54,000.00
L. Formworks
Lumpsum lot 1 48000 48000 48000
Sub Total           48,000.00             48,000.00
M. Clearing and Demobilization
Lumpsum lot 1      30,000.00           30,000.00              30,000.00
Sub Total           30,000.00             30,000.00
N. PPE
Lumpsum lot 1   273,974.00         273,974.00           273,974.00
LAST INPUT: 10% OF TOTAL DIRECT COST TO PPE Sub Total         273,974.00           273,974.00
EMPTY PPE VALUE TO DETERMINE TOTAL DIRECT COST
TOTAL DIRECT COST‐‐‐‐>>>      2,276,217.00       737,497.20        3,013,714.20

I. DIRECT COST
a.) MATERIALS                                                      2,276,217.00
b.) LABOR                                                         737,497.20
                                                     3,013,714.20
II INDIRECT COST (OCM)                                                         210,959.99
III PROFIT                                                         301,371.42
IV TOTAL CONSTRUCTION COST (I+II+III)                                                      3,526,045.61

Prepared by: 

NAME OR ARCHITECT/ENGR
Architect/engineer/contractor

Approved:

NAME OF OWNER
Owner