BILL QUANTITIES AND DETAILED ESTIMATES

ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

I Earth Works
1 Structural Excavation 30.00 cu. m 230.00 6, 900.00
2 Backfilling and Compaction 20.00 cu. m 280.00 5, 600.00
3 Gravel Bedding 10.00 cu. m 1,200.00 12,000.00
4 Embankment 60.00 cu. m 280.00 16,800.00

Material Cost: 41, 300.00

Labor Cost (30%): 12, 390.00
Sub- total: 53,690.00

II Concrete Works
1 Footing, Column, Beam, Wall Footing
& Slab
Cement 260.00 bags 250.00 65,000.00
Sand 15.00 cu. m 280.00 4,200.00
Gravel 29.00 cu. m 1,200.00 34,800.00

2 Septic Vault, Catch Basin & Drainage

Cement 68.00 bags 250.00 17,000.00
Sand 6.00 cu. m 280.00 1,680.00
Gravel 4.00 cu. m 1,200.00 4,800.00
3 Plastering
Cement 90.00 bags 250.00 22,500.00
Sand 8.00 cu. m 280.00 2,240.00

Material Cost: 152,220.00

Labor Cost (35%): 53, 277.00
Sub- total: 205,497.00

III Masonry Works

 1 Masonry Walls
4” CHB 2,263.00 pcs 8.50 19,235.50
Cement 80.00 Bags 230.00 23,000.00
Sand 10.00 cu. m 280.00 2,800.00
2 Septic Vault, CB & Drainage
4” CHB 1040.00 pcs 8.50 8,840.00

Material Cost: 53,875.50

Labor Cost (35%): 18, 856.43
Sub- total: 72, 731.93

IV Tiles Works
0.40 x 0.40 Unglaze tiles 655.00 pcs 90.00 58,950.00
White Cement 53.00 kg 30.00 1,590.00
Cement 10.00 bags 250.00 2,500.00
Sand 4.00 cu. m 280.00 1,120.00

Material Cost: 64,160.00

Labor Cost (40%): 25,664.00
Sub- total: 89,824.00

V Carpentry Works
Plywood 50.00 pcs 290.00 14,500.00
2”x 2” (Bd. ft) 1,800.00 Bd. ft 20.00 36,000.00
2” x 3” (Bd. ft) 1,600.00 Bd. ft 20.00 32,000.00

Material Cost: 82,500.00

Labor Cost (35%): 28,875.00
Sub- total: 111,375.00

VI Steel Works
 1 Footing, Beam, Column, Wall footing
16mmø x 6m long (std) 184.00 pcs 370.00 68, 080.00
10mmø x 6m long (std) 370.00 pcs 160.00 59, 200.00
# 16 G.I TIE WIRE 33.00 kg 80.00 2, 640.00

2 Masonry Walls
10mmø x 6m long (std) 180.00 pcs 160.00 28, 800.00
# 16 G.I TIE WIRE 6.00 kg 80.00 480.00

3 Septic Vault, CB, Drainage

10mmø x 6m long (std) 93.00 pcs 160.00 14,880.00
# 16 G.I TIE WIRE 6.00 kg 80.00 480.00

4 Truss
2”x2”x1/4” angle bar 127.00 pcs 1,300.00 165, 100.00
2”x3” x 1.2mm CEE Purlins 38.00 pcs 500.00 19, 000.00
Sagrod (10mm plain bar) 12.00 pcs 250.00 3,000.00
Cross Bracing (10mm plain bar) 15.00 pcs 250.00 3,750.00
Anchor Bolts 58.00 pcs 200.00 11,600.00
Welding Rod MT 12 20.00 kgs 80.00 1,600.00

Material Cost: 359, 610.00

Labor Cost (35%): 125, 863.50
Sub- total: 485, 473.50

VII Roofing Works

Hardiflex x 4.5mm thick 54.00 pcs 450.00 24, 300.00
Pre-Painted Longspan roofing, GA 26 200.00 Sq. m 350.00 70,000.00
Pre-Painted Gutter (0.701mmx2.44) 21.00 pcs 355.00 7,455.00
Metal furring 6m long 90.00 pcs 90.00 8,100.00
Blind Rivets 1700.00 pcs 1.00 1,700.00
Ridge Roll GA 24(0.701mmx2.44) 22.00 pcs 255.00 5,610.00
TEK screw 1100.00 pcs 1.50 1,650.00

Material Cost: 118, 815.00

Labor Cost (35%): 41, 585.25
 Sub- total: 160, 400.00

VIII DOOR & WINDOW w/ complete accessories

1 DOOR
Door 1 (Wooden Panel) 1.00 sets 8,000.00 8,000.00
Door 2 (Wooden Panel) 1.00 sets 4,000.00 4,000.00
Door 3 (Wooden Panel) 2.00 sets 3,500.00 7,000.00
Door 4 (PVC Door) 1.00 sets 2,500.00 2.500.00

2 WINDOW
Window 1 1.00 sets 20,300.00 20,300.00
Window 2 4.00 sets 4,500.00 18,000.00
Window 3 1.00 sets 1,200.00 1,200.00
Window 4 1.00 sets 2,300.00 2,300.00
Window 5 4.00 sets 5,700.00 22,800,00
Window 6 1.00 sets 4,500.00 4,500.00

Material Cost w/ 90,600.00

installation:
Sub- total: 90,600.00

IX Plumbing Works
1 Water Supply & Plumbing Fittings
Water closet 1.00 pcs 3,500.00 3,500.00
Clean out 1.00 pcs 100.00 100.00
Floor drain 1.00 pcs 10.00 10.00
Gate valve 1.00 set 75.00 75.00
Teflon tape 3.00 pcs 20.00 60.00
3” diam. PVC Elbow 4.00 pcs 85.00 340.00
3” diam. PVC pipe 4.00 pcs 250.00 1,000.00
3” diam. PVC P-trap 1.00 pcs 85.00 85.00
3” diam. PVC Wye 4.00 pcs 85.00 340.00
1” Elbow 4.00 pcs 85.00 340.00
1” P-trap 4.00 pcs 85.00 340.00
1” Wye 3.00 pcs 85.00 255.00
1” pvc tee 4.00 pcs 85.00 340.00
 4” diam. PVC pipe 5.00 pcs 320.00 1,600.00
4” diam. PVC Elbow 4.00 pcs 85.00 340.00
4” diam. PVC tee 5.00 pcs 85.00 425.00
4” diam. PVC P-trap 5.00 pcs 85.00 425.00
4” diam. PVC Wye 4.00 pcs 85.00 340.00

2 Catch Basin, Down Spout

3” diam. PVC Elbow 12.00 pcs 85.00 1,020.00
3” diam. PVC pipe 12.00 pcs 250.00 3,000.00
½” diam. PE Pipe 7.00 pcs 85.00 595.00

Material Cost: 14, 530.00

Labor Cost (35%): 5,086.00
Sub- total: 19,616.00

X Electrical Works
15 watts INDUSTRIAL PIN LIGHT 15.00 sets 150.00 2,250.00
38 watts INDUSTRIAL PIN LIGHT 6.00 sets 200.00 1,200.00
RECEPTCLE(4X4) 20.00 pcs 45.00 900.00
2 GANG CONVENIENCE OUTLET 10.00 sets 150.00 1,500.00
1 GANG SWITCH 5.00 sets 130.00 650.00
AIR CONDITION UNIT 2.00 unit 25,000.00 50,000.00
#12 THW WIRE 2.00 box 3,600.00 7,200.00
#14 THW WIRE 2.00 box 2,800.00 5,600.00
#8 THW WIRE 15.00 m 200.00 3,000.00
ELECTRICAL TAPE 6.00 pcs 40.00 240.00

Circuit Breakers:
15A 2.00 sets 400.00 800.00
20A 1.00 sets 400.00 400.00
30A 2.00 sets 400.00 800.00

Material Cost: 74,540.00

Labor Cost (35%): 26,089.00
Sub- total: 100,629.00
XI Painting Works
1 Wood
Neutralizer 3.00 gal. 280.00 840.00
Wood Primer 6.00 gal. 450.00 2,700.00
Topcoat 6.00 gal. 500.00 3,000.00

2 Concrete and Metal

Neutralizer 8.00 gal. 280.00 2,240.00
Primer 20.00 gal. 520.00 10,400.00
Metal Primer 10.00 gal. 420.00 4,200.00
Topcoat 20.00 gal. 610.00 12,200.00
3 Hand tools
Paint Brush 6.00 pcs 40.00 240.00
Roller Brush/pan 6.00 pcs 150.00 900.00

Material Cost: 36,720.00

Labor Cost (35%): 12,852.00
Sub- total: 49,572.00

XII Furnishing/Fixture
Beds 4.00 sets 15,000.00 60,000.00
Sofa 2.00 sets 5,000.00 10,000.00
Dining table w/chairs 1.00 set 20,000.00 20,000.00
TV 1.00 set 20,000.00 20,000.00
 Material Cost: 110,000.00
Labor Cost (10%) for delivery: 11,000.00
Sub- total: 121,000.00

A. Material and Labor Cost: 1, 560 ,408.43

B. Contractors Profit (10% of A): 156, 040.84
C. Tax (12% of A+B): 205, 973.91
Grand Total: 1, 922, 423.18