Project Tile CONSTRUCTION OF ONEWAY OUTREACH CHURCH

Location PUROK 15, POBLACION, NABUNTURAN

Physical Target 89.70 sq. m
Total Sub-Project Cost Php 705,000.00

Sub-Project Duration 90 Calendar Days

PROJECT DESCRIPTION : 6.5m x 13.8m Floor Area Equipment/ Tools Needed
Technical Personnel
Item
Scope of Work ( Direct Cost ) % Wt. Quantity Unit Unit Cost Total Cost
no.
I SITE WORKS 2.90% 1.00 cu.m. 20,000.00 20,000.00
II CONCRETE WORKS 31.95% 24.69 cu.m. 8,915.18 220,118.75
III MASONRY WORKS 20.71% 191.24 sq.m. 745.96 142,658.75
IV CEILING WORKS 12.02% 135.37 sq.m. 611.52 82,781.25
V DOORS AND WINDOWS FABRICATION 10.93% 1.00 lot 75,300.00 75,300.00
VI ROOFING WORKS 13.52% 157.44 sq.m. 591.47 93,121.25
VII PLUMBING WORKS 2.18% 1.00 lot 15,000.00 15,000.00
VIII ELECTRICAL WORKS 2.90% 1.00 lot 20,000.00 20,000.00
IX PAINTING WORKS 2.90% 1.00 sq.m. 20,000.00 20,000.00
Total Direct Cost 100.00% 688,980.00

Breakdown of Estimated Project Cost % of Total Unit Amount in Pesos Total Cost
A. Direct Cost
1. Materials 82.45% 581,244.00 581,244.00
2. Labor Cost 15.28% 107,736.00 107,736.00
Sub-Total ( A ) 97.73% 688,980.00 688,980.00
B. Indirect Cost
Permit and Fees 2.27% 16,020.00 16,020.00
Sub-Total ( B ) 2.27% 16,020.00 16,020.00
GRAND TOTAL 100.00% 705,000.00

Prepared by:

Ben Carlo P. Aquino

Civil Engineer
 CONSTRUCTION OF ONEWAY OUTREACH CHURCH

BILL OF QUANTITIES and DETAILED COST ESTIMATES

A. DIRECT COST

I. SITE WORKS 1.00 lot

DESCRIPTION QTY UNIT UNIT COST AMOUNT
A. Materials and Labor 1.00 lot 20,000.00 20,000.00
Total Php 20,000.00
Unit Cost 20,000.00
II. CONCRETE WORKS 24.69 cu.m
WBS and PARTICULARS QTY UNIT UNIT COST AMOUNT
Footing 2.80 cu.m
Wall Footing 4.88 cu.m
Column 5.92 cu.m
Roof Beam 1.22 cu.m
Floor Slab 9.02 cu.m
Septic Tank 0.84 cu.m
24.69 cu.m
A. Materials
Concreting
Portland Cement 40kg 223.00 bags 200.00 44,600.00
Washed Gravel 25.00 cu.m. 450.00 11,250.00
Washed Sand 13.00 cu.m. 450.00 5,850.00
Formworks
2''X3''X10' coco lumber 840.00 bd.ft 20.00 16,800.00
1/2 thk x 4"x 8" ordinary plywood 14.00 shts. 550.00 7,700.00
#4 CW Nail 10.00 kgs. 60.00 600.00
#3 Cw Nail 20.00 kgs. 60.00 1,200.00
#2 ½ CW Nail 20.00 kgs. 60.00 1,200.00
#2 CW Nail 10.00 kgs. 60.00 600.00
#1 CW Nail 10.00 kgs. 60.00 600.00
Steelworks
12mmØx6m RSB 124.00 length 250.00 31,000.00
10mmØx6m RSB 281.00 length 135.00 37,935.00
Hacksaw blade 10.00 pcs. 70.00 700.00
# 1 1/2" Stainless Steel Railings for PWD (Ramp) 82.00 ft. 180.00 14,760.00
#16 Tie Wire 20.00 kgs. 65.00 1,300.00
Sub-total Php 176,095.00
B. Labor 1.00 lot 44,023.75 44,023.75
Total Php 220,118.75
Unit Cost 8,915.18
III. MASONRY WORKS 191.24 sq.m
WBS and PARTICULARS QTY UNIT UNIT COST AMOUNT
A. Materials
CHB Laying (including septic tank & perimeter wall )
4'' x 8''x 16'' CHB 2,391.00 pcs. 12.00 28,692.00
Masonry Cement 40kg 223.00 bags 200.00 44,600.00
10mmØx6m RSB 151.00 lengths 135.00 20,385.00
#16 Tie Wire 20.00 kgs 65.00 1,300.00
1/8" WELDED Screen 10.00 m 420.00 4,200.00
Washed Sand 23.00 cu.m 650.00 14,950.00
Sub-total Php 114,127.00
B. Labor 1.00 lot 28,531.75 28,531.75
Total Php 142,658.75
Unit Cost 745.96
IV. CEILING WORKS 135.37 sq.m
WBS and PARTICULARS QTY UNIT UNIT COST AMOUNT
A.Materials
Double Furring 100.00 length 120.00 12,000.00
Carrying Channel 100.00 length 130.00 13,000.00
Double Furring Clip 200.00 pcs. 8.00 1,600.00
Wall Angle 10.00 length 75.00 750.00
Suspension Clip 75.00 pcs. 15.00 1,125.00
Suspension Rod 15.00 length 120.00 1,800.00
4' x 8" x 5mm Hardiflex 51.00 sheets 650.00 33,150.00
# 1 1/4" Blind Rivet 2.00 box 400.00 800.00
#12"x36" Wooden Airvent ST-Type 2.00 pcs. 700.00 1,400.00
# Screw for Moulding 100.00 pcs. 6.00 600.00
#1"x2" Wooden Moulding (DC-35) - length 350.00 -
Sub-total Php 66,225.00
B. Labor 1.00 lot 16,556.25 16,556.25
Total Php 82,781.25
Unit Cost 611.52
V. DOORS & WINDOWS FABRICATION
WBS and PARTICULARS QTY UNIT UNIT COST AMOUNT
A. Materials
Windows w/ Fabrication & Installation
1 unit - 13 Blades, Smoke Glass Jalousie, 4.5mm - 5.0mm thk. w/ std.
Aluminum frame, Double control 22.00 sets 1,200.00 26,400.00
Doors w/ Fabrication & Installation
D1 2-Frameless Double-Swing 10mm THK. Clear Glass Door on Open Back
Analok Aluminum Door jambs 2.00 sets 15,000.00 30,000.00
D2 #0.9m x 2.1m Lauan-an Slidig Door Auto-Paint Finish with 5mm THK.
Clear Glass Pane Door Jamb and complete accessories (including door
knob & hinges) 1.00 sets 7,500.00 7,500.00
D5 #0.7m x 2.1m PVC Door w/ Louvers, Door Jamb and complete
accessories (including door knob & hinges) 1.00 sets 3,800.00 3,800.00
D7 #0.9m x 2.1m Door Grill (10mm square bar w/ 38mm Ø BI Pipe S-40
Door Frame, Handle and Hinges 2.00 set 3,800.00 7,600.00
Total Php 75,300.00
Unit Cost 75,300.00
VI. ROOFING WORKS 157.44 sq.m
WBS and PARTICULARS QTY UNIT UNIT COST AMOUNT
A. Materials
Roofing
GA#24 0.40mmx1220mmxSp. Cut Color Roof, Long Span 157.44 ln.m. 300.00 47,232.00
Pre Painted #GA. 24 Ridge Roll 40.00 ln.m. 280.00 11,200.00
#GA. 24 x 8' Fabricated End Flashing (pre- painted) 5.00 ln.m. 550.00 2,750.00
#GA. 24 x 8' Fabricated Spanish Valley Gutter (pre- painted) 5.00 ln.m. 550.00 2,750.00
Plain G.I. Sheet 2.00 sheets 450.00 900.00
#2" Tekscrew 250.00 pcs 3.00 750.00
Blind Rivets 250.00 pcs. 1.50 375.00
Vulca seal 3.00 qrts. 80.00 240.00
Roof Framing(Including Roof Trusses)
#2" x 6" x 10' Wooden Hard Wood 200.00 bd.ft 20.00 4,000.00
#2" x 4" x 10' Wooden Hard Wood 200.00 bd.ft 20.00 4,000.00
#4" CWN 5.0 kls. 60.00 300.00
Sub-total Php 74,497.00
B. Labor 1.00 lot 18,624.25 18,624.25
Total Php 93,121.25
Unit Cost 591.47
VII. PLUMBING WORKS 1.00 LOT
WBS and PARTICULARS QTY UNIT UNIT COST AMOUNT
A.Materials and Labor 1.00 lot 15,000.00 15,000.00

Total Php 15,000.00

Unit Cost 15,000.00

VIII. ELECTRICAL WORKS 1.00 Lot Unit Cost 15,000.00

WBS and PARTICULARS QTY UNIT UNIT COST AMOUNT
A. Materials and Labor 1.00 lot 20,000.00 20,000.00
Total Php 20,000.00
Unit Cost 20,000.00
IX. PAINTING WORKS 1.00 lot
WBS and PARTICULARS QTY UNIT UNIT COST AMOUNT
A. Materials and Labor 1.00 lot 20,000.00 20,000.00
Total Php 20,000.00
Unit Cost 20,000.00
TOTAL PROJECT DIRECT COST 688,980.00