PROJECT: GROUND FLOOR COMMERCIAL BUILDING

LOCATION: Bo. BULACNIN CITY OF LIPA

OWNER: Mr. ENGELBERT M. MONEDA
SUBJECT: BILL OF MATERIALS/COST ESTIMATE
MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

I MOBILIZATION AND DEMOBILIZATION - Lumpsum - 10,000.00

II SOIL-POISONING 140.00 sq.m. 100.00 14,000.00
III EXCAVATION 140.00 cu.m. 350.00 49,000.00
IV BACKFILL SOIL 140.00 cu.m. 250.00 35,000.00
V CONCRETE WORKS
Cement 483.00 bags 220.00 106,260.00
3/4 Aggregates 53.00 cu.m. 735.00 38,955.00
White Sand 27.00 cu.m. 600.00 16,200.00
10 mm Rebars 630.00 pcs. 67.00 42,210.00
12 mm Rebars 1,455.00 pcs. 135.00 196,425.00
16 mm Rebars 83.00 pcs. 250.00 20,750.00
Tie Wire #16 160.00 kls. 65.00 10,400.00
SUB-TOTAL 431,200.00
VI MASONRY WORKS
Cement 350.00 bags 220.00 77,000.00
White Sand 18.00 cu.m. 600.00 10,800.00
5" CHB 1,594.00 pcs. 10.50 16,737.00
4" CHB 650.00 pcs. 9.50 6,175.00
Tie Wire #16 65.00 kls. 65.00 4,225.00
SUB-TOTAL 114,937.00
VII FORMWORKS
1/2" Ord. Plywood 15.00 pcs. 650.00 9,750.00
2X3 Cocolumber 350.00 bdft 20.00 7,000.00
CWN #4 10.00 kls. 50.00 500.00
CWN #3 10.00 kls. 55.00 550.00
CWN #2 10.00 kls. 60.00 600.00
SUB-TOTAL 18,400.00
VIII CARPENTRY WORKS
3/4" Ord. Plywood 3.00 pcs. 1,200.00 3,600.00
1/2X1 Good lumber 47.00 bdft 35.00 1,645.00
CWN #3 2.00 kls. 55.00 110.00
CWN #2 5.00 kls. 70.00 350.00
CWN #1 3.00 kls. 70.00 210.00
5,915.00
IX CEILING WORKS
Acoustic Ceiling Board (9mm x 2' x 2') 420.00 pcs. 150.00 63,000.00
3/16" HARDIFLEX Board 2.00 pcs. 450.00 900.00
Metal Furring 5.00 pcs. 96.00 480.00
Wall angle 20.00 pcs. 95.00 1,900.00
T-Runner 80.00 pcs. 95.00 7,600.00
Croos Tee 2' 397.00 pcs. 95.00 37,715.00
Wire Hanger 150.00 pcs. 25.00 3,750.00
Blind Rivets 3,000.00 pcs. 1.00 3,000.00
Metal Screw 150.00 pcs. 1.00 150.00
SUB-TOTAL 118,495.00
X DOORS, DOOR JAMBS, PVC DOOR, SLIDDING DOORS & WINDOWS
0.80M X 2.10M Solid Door Jamb (2 x 5) 1.00 unit 1,700.00 1,700.00
0.80M X 2.10M Solid Panel Door 1.00 unit 3,200.00 3,200.00
0.70M X 2.10M PVC Door 1.00 set/s 1,750.00 1,750.00
Aluminum Slidding Window 14.00 sq.ft. 350.00 4,900.00
11,550.00
XIV TEMPERED GLASS PARTITION & SWING DOORS
 PROJECT: GROUND FLOOR COMMERCIAL BUILDING
LOCATION: Bo. BULACNIN CITY OF LIPA
OWNER: Mr. ENGELBERT M. MONEDA
Glass Partition & Glass Door 1.00 sets 250,000.00 250,000.00
XII ROLL UP DOOR
Roll up Door 1.00 sets 55,000.00 55,000.00
Welding Rod 5.00 kls. 150.00 750.00
Cutting Disk 5.00 pcs. 105.00 525.00
Grinding Disk 5.00 pcs. 135.00 675.00
SUB-TOTAL 56,950.00
XIII TILEWORKS
Cement 55.00 bags 230.00 12,650.00
Adhessive Cement 15.00 bags 245.00 3,675.00
White Sand 3.00 cu.m. 600.00 1,800.00
Tiles 60 cm X 60 cm 425.00 pcs. 185.00 78,625.00
Tiles 40 cm X 40 cm 155.00 pcs. 65.00 10,075.00
Groute 3.00 kls. 150.00 450.00
SUB-TOTAL 107,275.00
XIV ELECTRICAL WORKS
Light Fittings (LED ceiling light diffuser type) 31.00 pcs. 850.00 26,350.00
Two-Gang Convenience Outlet 3.00 pcs. 168.00 504.00
One-Gang Switch 1.00 pcs. 112.00 112.00
Two-Gang Switch 1.00 pcs. 168.00 168.00
3.50mm2 THHN or TWN Electrical Wire 150.00 mts. 26.00 3,900.00
5.50mm2 THHN or TWN Electrical Wire 50.00 mts. 58.00 2,900.00
8.0mm2 THHN or TWN Electrical Wire 100.00 mts. 58.00 5,800.00
1/2" dia. PVC Pipe 6.00 pcs. 70.00 420.00
1/2" dia. PVC Long Elbow 6.00 pcs. 10.00 60.00
4" X 4" Junction Box 15.00 pcs. 28.00 420.00
2" X 4" Utility Box 6.00 pcs. 25.00 150.00
Panel Board (6 branches) 1.00 pcs. 850.00 850.00
60 Amperes mcb 1.00 pcs. 1,200.00 1,200.00
20 Amperes mcb 1.00 pcs. 530.00 530.00
30 Amperes mcb 2.00 pcs. 530.00 1,060.00
Clamp 150.00 pcs. 5.00 750.00
Electrical Tape Armak (Big) 2.00 pcs. 25.00 50.00
SUB-TOTAL 45,224.00
XV PLUMBING WORKS
4" dia. PVC Pipe 3.00 pcs. 870.00 2,610.00
3" dia. PVC Pipe 6.00 pcs. 650.00 3,900.00
2" dia. PVC Pipe 2.00 pcs. 305.00 610.00
1/2" dia. PVC Pipe 3.00 pcs. 85.00 255.00
4" dia. PVC Elbow 3.00 pcs. 65.00 195.00
3" dia. PVC Elbow 6.00 pcs. 45.00 270.00
2" dia. PVC Elbow 3.00 pcs. 22.00 66.00
1/2" dia. PVC Elbow 10.00 pcs. 10.00 100.00
 PROJECT: GROUND FLOOR COMMERCIAL BUILDING
LOCATION: Bo. BULACNIN CITY OF LIPA
OWNER: Mr. ENGELBERT M. MONEDA

4" dia. PVC Tee 1.00 pcs. 115.00 115.00

2" dia. PVC Tee 2.00 pcs. 30.00 60.00
4" dia. PVC Clean out 1.00 pcs. 50.00 50.00
3" dia. PVC Clean out 1.00 pcs. 30.00 30.00
Vulca seal 1lit. 1.00 pcs. 250.00 250.00
PVC Cement (Neltex) 100cc 1.00 pcs. 70.00 70.00
SUB-TOTAL 8,581.00
XVI TOILET BOWL
Toilet Bowl w/ Flush/ Set 1.00 pcs. 6,500.00 6,500.00
SUB-TOTAL 6,500.00
XVII PAINTING WORKS lumpsum 65,000.00
TOTAL 1,348,027.00

SUMMARY:
TOTAL MATERIALS …………………...………….……………………….
1,348,027.00
TOTAL LABOR COST………………………….…………………………….
808,816.20
SUB-TOTAL……………………….……………...…..…………………………
2,156,843.20
ENGINEERING SUPERVISION……………..………………………….……
43,136.86
MISCELLANEOUS, CONTINGENCIES, ETC…………….……………..
64,705.30
TOTAL PROJECT COST ……...….……………………...…………...……………….
2,264,685.36