Project……..

Proposed 2-Storey Residence

Location…..
Antipolo city
Owner……..
Mr. Robinzon Cruz
Subject……. BILL OF MATERIALS & COST ESTIMATES

I- SITE CLEARING & LAYOUT :

S/N WORK DESCRIPTION QTY UOM UNIT PRICE AMOUNT
1 Site Clearing Lump Sum 12,000.00
2 Layout & Levelling Lump Sum 6,000.00
Labor Cost 18,000.00

II- EXCAVATION, BACKFILL and COMPACTION:

S/N WORK DESCRIPTION QTY UOM UNIT PRICE AMOUNT
1 Excavation for Col. Ftg. Lump Sum 7,000.00
2 Excavation for Wall Ftg. Lump Sum 18,000.00
3 Excavation for Septic Vault Lump Sum 12,000.00
4 Backfilling & Compaction of Exc. Soil Lump Sum 9,500.00
Labor Cost 46,500.00

III- CONCRETE WORKS:

TOTAL
S/N MATERIAL DESCRIPTION UOM UNIT COST AMOUNT
QUANTITY
A.- COLUMN FOOTINGS:
1 Clean Sand S-1 2.08 cu.m. 1,500.00 3,118.08
2 Crushed Gravel 3/4 2.97 cu.m. 1,500.00 4,454.40
3 Fortune Portland Cement 25.6 bags 240.00 6,144.00
4 RSB 16mmᴓx6.00m (def.) 48 pcs. 345.00 16,560.00
5 G.I. Tie Wire #16 4.30 kls. 100.00 430.08
B.- COLUMNS:
1 Clean Sand S-1 5.00 cu.m. 1,500.00 7,500.00
2 Crushed Gravel 3/4 6.00 cu.m. 1,500.00 9,000.00
3 Fortune Portland Cement 49 bags 240.00 11,760.00
4 RSB 16mmᴓx6.00m (def.) 55 pcs. 345.00 18,975.00
5 RSB 10mmᴓx6.00m (def.) 150 pcs. 135.00 20,250.00
7 G.I. Tie Wire #16 20.00 kl. 100.00 2,000.00
C.- FOOTING TIE BEAMS .:
1 Clean Sand S-1 4.00 cu.m. 1,500.00 6,000.00
2 Crushed Gravel 3/4 1.64 cu.m. 1,500.00 2,457.60
3 Fortune Portland Cement 49 bags 240.00 11,760.00
4 RSB 20mmᴓx6.00m (def.) 18 pcs. 485.00 8,730.00
5 RSB 10mmᴓx6.00m (def.) 21 pcs. 145.00 3,045.00
6 G.I. Tie Wire #16 9.1 kls. 80.00 728.00
D.- SLAB-ON-FILL:
1 Clean Sand S-1 12.00 cu.m. 1,500.00 18,000.00
2 Crushed Gravel 3/4 9.00 cu.m. 1,500.00 13,500.00
 3 Fortune Portland Cement 89 bags 240.00 21,360.00
4 RSB 10mmᴓx6.00m (def.) 82 pcs. 145.00 11,890.00
5 G.I. Tie Wire #16 5.00 kl. 80.00 400.00
6 Select Fill & Compaction 58.00 cu.m 500.00 29,000.00
E.- SUSPENDED SLAB (1F ):
1 Clean Sand S-1 8.00 cu.m. 1,500.00 12,000.00
2 Crushed Gravel 3/4 7.00 cu.m. 1,500.00 10,500.00
3 Fortune Portland Cement 70 bags 240.00 16,800.00
4 RSB 12mmᴓx6.00m (def.) 122 pcs. 205.00 25,010.00
5 RSB 10mmᴓx6.00m (def.) 54 pcs. 145.00 7,830.00
6 G.I. Tie Wire #16 6.00 rl. 1,390.00 8,340.00
F.- WALL FOOTINGS.:
1 Clean Sand S-1 8.50 cu.m. 1,500.00 12,750.00
2 Crushed Gravel 3/4 7.90 cu.m. 1,500.00 11,850.00
3 Fortune Portland Cement 30.72 bags 240.00 7,372.80
4 RSB 12mmᴓx6.00m (def.) 108 pcs. 205.00 22,140.00
5 RSB 10mmᴓx6.00m (def.) 164 pcs. 145.00 23,780.00
6 G.I. Tie Wire #16 9 kls. 80.00 720.00
G.- REINF. CONC. FLOOR BEAMS & GIRDERS:
1 Clean Sand S-1 6.00 cu.m. 1,500.00 9,000.00
2 Crushed Gravel 3/4 5.00 cu.m. 1,500.00 7,500.00
3 Fortune Portland Cement 54 bags 240.00 12,960.00
4 RSB 20mmᴓx6.00m (def.) 45 pcs. 485.00 21,825.00
5 RSB 16mmᴓx6.00m (def.) 18 pcs. 345.00 6,210.00
6 RSB 10mmᴓx6.00m (def.) 32 pcs. 145.00 4,640.00
7 G.I. Tie Wire #16 9 kls. 80.00 720.00
H.- REINF. CONC. ROOF BEAMS :
1 Clean Sand S-1 6.00 cu.m. 1,500.00 9,000.00
2 Crushed Gravel 3/4 5.00 cu.m. 1,500.00 7,500.00
3 Fortune Portland Cement 24.576 bags 240.00 5,898.24
4 RSB 20mmᴓx6.00m (def.) 45 pcs. 485.00 21,825.00
5 RSB 16mmᴓx6.00m (def.) 56 pcs. 345.00 19,320.00
6 RSB 10mmᴓx6.00m (def.) 25 pcs. 145.00 3,625.00
7 G.I. Tie Wire #16 8 kls. 80.00 640.00
I.- LINTEL BEAMS(GF & 2F):
1 Clean Sand S-1 4.00 cu.m. 1,500.00 6,000.00
2 Crushed Gravel 3/4 4.00 cu.m. 1,500.00 6,000.00
3 Fortune Portland Cement 65 bags 240.00 15,600.00
4 RSB 12mmᴓx6.00m (def.) 12 pcs. 135.00 1,620.00
5 G.I. Tie Wire #16 2 kls. 80.00 160.00
J.- CONC. STAIRCASE (GF to 2F)
1 Clean Sand S-1 6.00 cu.m. 1,500.00 9,000.00
2 Crushed Gravel 3/4 5.00 cu.m. 1,500.00 7,500.00
3 Fortune Portland Cement 64 bags 240.00 15,360.00
4 RSB 16mmᴓx6.00m (def.) 25 pcs. 345.00 8,625.00
5 RSB 12mmᴓx6.00m (def.) 20 pcs. 205.00 4,100.00
6 G.I. Tie Wire #16 5 kls. 80.00 400.00
K.- FLOOR SCREEDING(GF &2F):
1 Clean Sand S-1 15.00 cu.m. 1,500.00 22,500.00
2 Fortune Portland Cement 84 bags 240.00 20,160.00
3 Sahara Waterproofing 54 bags 45.00 2,430.00
 TOTAL COST 636,273.20

IV- C.H.B. LAYING & PLASTERING WORKS:

TOTAL
S/N MATERIAL DESCRIPTION UOM UNIT COST AMOUNT
QUANTITY
1 Clean Sand S-1 64 cu.m. 1,500.00 96,000.00
2 Fortune Portland Cement 605 bags 225.00 136,125.00
3 RSB 12mmᴓx6.00m (def.) 115 pcs. 205.00 23,575.00
3 RSB 10mmᴓx6.00m (def.) 225 pcs. 185.00 41,625.00
4 GI Tie Wire #16 9 kls. 80.00 720.00
5 C.H.B. #4 1652 kls. 12.00 19,824.00
6 C.H.B. #6 2016 kls. 14.00 28,224.00
Material Cost 232,125.00

V - STEEL TRUSSES & ROOF FRAMING :

S/N MATERIAL DESCRIPTION QUANTITY UOM UNIT COST AMOUNT

1 Angular Bars 1/4"x2"x2" 84 pcs. 1,100.00 92,400.00
2 Angular Bars 1/4"x1-1/2"x1-1/2" 34 pcs. 640.00 21,760.00
3 MS plate 1/4"x4'x8' 2 pc. 3,800.00 7,600.00
4 Cee Purlins 50x100mm (2.0mm-thk) 26 pcs. 850.00 22,100.00
5 Sag Rod 12mm w/ bolts & nuts 24 pcs. 250.00 6,000.00
6 Flat Bars 1/4"x2"x2" 26 pcs. 875.00 22,750.00
7 Welding Rod 9 bxs. 320.00 2,880.00
8 Epoxy Primer 6 gals. 850.00 5,100.00
9 Lacquer Thinner 5 gals. 350.00 1,750.00
Material Cost 182,340.00

VI - ROOFING & TINNERY WORKS:

S/N MATERIAL DESCRIPTION QUANTITY UOM UNIT COST AMOUNT

1 Rib-type Colored Roofing (0.5mm) 87 LM 480.00 41,760.00
2 Stainless Gutters 24"(0.5mm-thk) 8 pcs. 1,500.00 12,000.00
3 PGI Colored Flashings(0.5mm-thk) 6 pcs. 750.00 4,500.00
4 PGI Sheet (0.50mm-thk) 5 pcs. 950.00 4,750.00
5 Texscrews 2-1/2" 1031 pcs. 3.00 3,093.00
6 Blind Rivets 1/8"x1/2" 6 bxs. 800.00 4,800.00
7 PVC Downspout 4"-dia. 9 pcs. 485.00 4,365.00
8 PVC Elbows 4"-dia. 64 pcs. 145.00 9,280.00
9 PVC Solvent (Neltex) 4 lit. 600.00 2,400.00
10 Wire Mesh Strainer 4" 6 pcs. 350.00 2,100.00
Material Cost 89,048.00

V - WELDING WORKS: Lump Sum 50,000.00

VI - FORMS FABRICATION & INSTALLATION:

S/N MATERIAL DESCRIPTION QUANTITY UOM UNIT COST AMOUNT

1 Phenolic Board"-thk 84 pcs. 1,100.00 92,400.00
2 Coco Lumber 2"x3"x12' 364 pcs. 168.00 61,152.00
3 Coco Lumber 2"x2"x12' 265 pcs. 112.00 29,680.00
4 C.W. Nail 4" 1 keg 1,500.00 1,500.00
5 C.W. Nail 3" 1 kegs 1,400.00 1,400.00
6 C.W. Nail 2" 1 kegs 1,200.00 1,200.00
7 Conc. Nail (Asstd.) 8 kls. 100.00 800.00
Material Cost 188,132.00

VII - DOOR FRAMES & DOORS :

S/N MATERIAL DESCRIPTION QUANTITY UOM UNIT COST AMOUNT
1 Narra Panel Door (1.00m x 2.30m) 1 set 45,000.00 45,000.00
2 Panel Door (0.70m x 2.10m) 3 sets 8,600.00 25,800.00
3 Panel Door (0.60x2.10) 6 sets 10,300.00 61,800.00
4 Narra Panel Door (0.80m x 2.10m) 1 set 1,500.00 1,500.00
5 Alum. Sliding Door 2.00X2.10 2 set 12,000.00 24,000.00
6 Steel Gate(0.90x1.35) 2 set 6,000.00 12,000.00
7 Steel Gate(0.90x1.65) 3 set 12,000.00 36,000.00
8 Yakal Door Frames Asstd.) 6 sets 4,500.00 27,000.00
Material Cost 206,100.00

VIII - WINDOWS :(TEMPERED GLASS) Lump Sum 345,000.00

IX- TILE WORKS:

S/N MATERIAL DESCRIPTION QUANTITY UOM UNIT COST AMOUNT
1 Granite Tiles 80x80cm 429 pcs. 325.00 139,425.00
2 Wall Tiles 60x60cm (glazed) 254 pcs. 252.00 64,008.00
3 FloorTiles 60x60cm (unglazed) 178 pcs. 252.00 44,856.00
4 Tile Trims (granite) 24 pcs. 226.00 5,424.00
5 ABC Tile Adhesive 34 bags 254.00 8,636.00
6 Fortune Cement 54 bags 240.00 12,960.00
7 Tile Grout 12 bags 125.00 1,500.00
8 Diamond Disc Cutter 4" 8 pcs. 456.00 3,648.00
Material Cost 280,457.00

X - KITCHEN Lump Sum 187,000.00

X I- PLUMBING INSTALLATIONS: Lump Sum 87,000.00

XII- PLUMBING FIXTURES & FITTINGS: Lump Sum 95,000.00

XIII -ELECTRICAL WIRING & INSTALLATIONS:/lights Lump Sum 136,000.00

XIV -ELECTRICAL FIXTURES:strip lights/lampo Lump Sum 54,000.00

XV-CEILING & CABINETRY : Lump Sum 256,000.00

XVI-PAINTING & VARNISHING WORKS: Lump Sum 205,000.00

G.IPIPE 85,000.00
S U M M AR Y

I- SITE CLEARING & LAYOUT : 18,000.00

II- EXCAVATION, BACKFILL and COMPACTION: 46,500.00
III- CONCRETE WORKS: 636,273.20
IV- C.H.B. LAYING & PLASTERING WORKS: 232,125.00
V - WELDING WORKS: 50,000.00
VI - FORMS FABRICATION & INSTALLATION: 188,132.00
VII - DOOR FRAMES & DOORS : 206,100.00
VIII - WINDOWS :(TEMPERED GLASS) 345,000.00
IX- TILE WORKS: 280,457.00
X - KITCHEN 187,000.00
X I- PLUMBING INSTALLATIONS: 45,000.00
XII- PLUMBING FIXTURES & FITTINGS: 50,000.00
XIII -ELECTRICAL WIRING & INSTALLATIONS:/lights 45,000.00
XIV -ELECTRICAL FIXTURES:strip lights/lampo 54,000.00
XV-CEILING & CABINETRY : 256,000.00
XVI-PAINTING & VARNISHING WORKS: 205,000.00
A. TOTAL COST OF MATERIALS 2,780,087.20
B. TOTAL COST OF LABOR (I+II+40% of A) 1,176,534.88
C. CONTINGENCY (5% of A) 139,004.36
D. CONTRACTOR'S PROFIT (7% of A) 194,606.10
E. E-VAT (12% of A) 333,610.46
TOTAL COST OF PROJECT 4,623,843.01
PARKING 250,000
SERVICE AREA 65,000
GARDEN 115,000
FENCE/GATE 284,000
Prepared By: Conforme:

Proponent