ARCH. RYAN M.

BENAOE, uap
University of Baguio, General Luna Rd, Baguio City 2600
286 Purok 4, Gibraltar, Baguio City
0927-3215-680
arch_ryanboy @yahoo.com

BILL OF MATERIALS
Project: A Proposed 2-storey Residence
Owner: Sps. Jose Virgilio and Jean Burgos
Location: Avida Residences, San Fernando City, Pampanga

PART 1. GENERAL BUILDING CONSTRUCTION

1.1 SITE WORKS.
LAYOUTING, STRUCTURAL EXCAVATION, HAULING, DISPOSING
Quantity: 34.20 cu.m.
Materials:
Labor Cost:
1 Project Engineer/Architect 750.00 /day 8 days 6,000.00
1 Foreman 600.00 /day 8 days 4,800.00
2 Carpenters 500.00 /day 8 days 8,000.00
6 Unskilled laborer 235.00 /day 8 days 11,280.00
30,080.00
Unit Cost 879.53
Sub-Total 30,080.00
1.2 STRUCTURAL FILL
HAULING, STAMPING AND GRADING
Quantity: 44.00 cu.m.
Materials:
44.00 cu.m. Structural Fill 450.00 /cu.m. 19,800.00
Labor Cost:
1 Foreman 550.00 /day 4 days 2,200.00
4 Unskilled laborer 235.00 /day 4 days 3,760.00
5,960.00
Unit Cost 585.45
Sub-Total 25,760.00
1.3 CONCRETING WORKS
CAST IN PLACE CONCRETE 400 psi
Quantity: 72.40 cu.m.
Materials:
11.48 cu.m. Concrete Footing 3,430.00 /cu.m. 39,359.25
11.68 cu.m. Concrete Column 3,430.00 /cu.m. 40,062.40
14.64 cu.m. Slab on Grade 3,430.00 /cu.m. 50,215.20
22.25 cu.m. Concrete beams, roof beams, tie beams3,430.00 /cu.m. 76,317.50
11.00 cu.m. Suspended Slab 3,430.00 /cu.m. 37,730.00
1.35 cu.m. Stair, septic tank, kitchen counter slabs 3,430.00 /cu.m. 4,630.50
248,314.85
Labor Cost: Mixing, Pouring, Screeding and Stamping
50% Material Cost 124,157.43
Equipment Cost:
 1 Concrete Mixer 600.00 /day 32 days 19,200.00
1 Concrete Vibrator 300.00 /day 10 days 3,000.00
22,200.00
Unit Cost 5,451.65
Sub-Total 394,672.28

1.4 REBARWORKS
STRUCTURAL STEEL INTERMEDIATE DEFORMED GRADE 275(ASTM GRADE 40)
Quantity: 12,354.52 kgs.
Materials:
947.00 pcs. 16mm dia. RSB 380.00 /pc. 359,860.00
90.00 pcs. 12mm dia. RSB 215.00 /pc. 19,350.00
788.00 pcs. 10mm dia. RSB 150.00 /pc. 118,200.00
4.00 rolls GI wire #16 (150m-45 kg/roll) 3,500.00 /roll 14,000.00
511,410.00
Labor Cost: Cutting, bending and laying
20% Material Cost 102,282.00
Equipment Cost:
1 Bar Cutter 550.00 /day 12 days 6,600.00
1 Edger 300.00 /day 12 days 3,600.00
10,200.00

Unit Cost 50.50

Sub-Total 623,892.00
1.5 MASONRY WORKS
CHB, MORTAR AND REINFORCING BARS
Quantity: 520.00 sq.m.
Materials:

6" CHB Non Load Bearing (400 psi)

1,050.00 pcs. 11.50 /pc. 12,075.00
3,164.00 pcs. 5" CHB Non Load Bearing (400 psi) 8.50 /pc. 26,894.00
2,316.00 pcs. 4" CHB Non Load Bearing (400 psi) 6.50 /pc. 15,054.00
339.00 pcs. 10mm dia. RSB 150.00 /pc. 50,850.00
40.00 cu.m. Washed Sand 650.00 /cu.m. 26,000.00
208.00 bags Portland cement 230.00 /bag 47,840.00
15.00 kgs. #16 Tie Wire 65.00 /kg. 975.00
179,688.00
Labor Cost: Block laying, including reinforcement and dowels
45% Material Cost 80,859.60

Unit Cost 501.05

Sub-Total 260,547.60
1.6 SASHWORKS
ROOF TRUSSES, PURLINS AND OTHER ROOF FRAMING
Quantity: 134.85 sq.m.
Materials:
31.00 pcs. 3/16"x2"x2" Angle bar 520.00 /pc. 16,120.00
33.00 pcs. 3/16"x1 1/2" x 1 1/2" Angle bars 375.00 /pc. 12,375.00
 10.00 pcs. 10mm dia plain Sag rod 160.00 /pc. 1,600.00
40.00 pcs. 1mm x 2" x 6" Channel Purlins 675.00 /pc. 27,000.00
18.00 pcs. 1/2" x 10" x 8' Hardi-Senepa 560.00 /pc. 10,080.00
6.00 gal. Red Oxide Primer 370.00 /gal. 2,220.00
5.00 pcs. 4" Cutting Disc 130.00 /pc. 650.00
5.00 pcs. 4" Grinding Disc 120.00 /pc. 600.00
5.00 pcs. Paint brush 40.00 /pc. 200.00
35.00 kgs. Welding Rod 90.00 /kg 3,150.00
1.00 gal. Vulca seal 1,400.00 /gal 1,400.00
75,395.00
Labor Cost: fabrication and Installation of Steel roof framing
40% Material Cost 30,158.00
Equipment Cost:
1 Bar Cutter 550.00 /day 14 days 7,700.00
1 Welding machine 550.00 /day 14 days 7,700.00
15,400.00

Unit Cost 896.94

Sub-Total 120,953.00
1.7 ROOFING WORKS
ROOF UNDERLAYMENT, ROOF SHINGLES AND INSULATION
Quantity: 134.85 sq.m.
Materials:
3,000.00 pcs. .30X.30 Asphalt shingles 35.00 /pc. 105,000.00
50.00 pcs. 3/4" x 4' x 8' Marine Plywood 1,030.00 /pc. 51,500.00
1,500.00 pcs. 1" Self-tapping tek screw 1.50 /pc. 2,250.00
1.00 box 1/8" x 1/2" Blind Rivet 374.00 /pc. 374.00
10.00 rolls Alluminum insulation foil 700.00 /roll 7,000.00
8.00 liters Bituminous compound 380.00 /liter 3,040.00
1.00 quart Vulca Seal 407.00 /quart 407.00
18.00 pcs. 10'GI Prepainted Spanish Gutter 354.00 /pc. 6,372.00
3.00 kgs. 1/2" Flat head shingle nails 70.00 /kg 210.00
176,153.00
Labor Cost: Asphalt shingles installation, including frame assembly and insulation
30% Material Cost 52,845.90

Unit Cost 1,698.18

Sub-Total 228,998.90
1.8 ROUGH CARPENTRY
FORMWORKS, SCAFFOLDING AND STAGING
Quantity: 134.85 sq.m.
Materials:
Rough Lumber (2" x 2", 2" x 3", 2"
2,800.00 bd.ft. x 4") 28.00 /bd. Ft. 78,400.00
58.00 pcs. 1/2" Ordinary Plywood 325.00 /pc. 18,850.00
20.00 kgs. 4" CWN 60.00 /kg. 1,200.00
14.00 kgs. 3" CWN 60.00 /kg. 840.00
10.00 kgs. 1" CWN 60.00 /kg. 600.00
6.00 gals. Used oil 60.00 /gal. 360.00
100,250.00
Labor Cost: Assembly, installation and dismantling
 40% Material Cost 40,100.00

Unit Cost 1,040.79

Sub-Total 140,350.00
GENERAL BUILDING CONSTRUCTION TOTAL 1,825,253.78
PART 2. PLUMBING WORKS
2.1 COLD WATER LINE
TAPPING FROM MAIN WATER LINE TO FIXTURES
Quantity: 1.00 lot
Materials:
1.00 set 10 drums Capacity Steel tank 20,000.00 /set 20,000.00
1.00 set 3/4HP Pressure tank assembly 9,000.00 /set 9,000.00
10.00 pcs. 1/2" dia x 10ft. PVC pipe 90.00 /pc. 900.00
1.00 pc. 1/2" Gate valve 235.00 /pc. 235.00
1.00 pc. 1/2" Check valve 250.00 /pc. 250.00
27.00 pcs. 1/2" PVC Elbow 12.00 /pc. 324.00
10.00 pcs. 1/2" PVC Tee 12.00 /pc. 120.00
20.00 pcs. 1/2" PVC Coupling 12.00 /pc. 240.00
15.00 pcs. 1/2" PVC Adapter 14.00 /pc 210.00
8.00 pcs. 1/2" PVC Union 16.00 /pc. 128.00
5.00 pcs. Teflon tape 15.00 /pc. 75.00
4.00 pcs. Hacksaw blade 35.00 /pc. 140.00
2.00 500cc PVC Solvent 110.00 /500cc 220.00
31,842.00
Labor Cost: Roughing-in, and installation
1 Plumber 400.00 /day 12 days 4,800.00
2 unskilled helpers 235.00 /day 12 days 5,640.00
10,440.00
Unit Cost 42,282.00
Sub-Total 42,282.00
2.2 SANITARY LINE
SANITARY LINE ROUGHING IN INCL. SEPTIC TANK FITTINGS
Quantity: 1.00 lot
Materials:
7.00 pcs. 4"dia. PVC Pipes series 100 690.00 /pc. 4,830.00
6.00 pcs. 3" dia PVC Pipe series 100 510.00 /pc. 3,060.00
2.00 pcs. 4" Longsweep elbow 110.00 /pc. 220.00
2.00 pcs. 4" x 4" Sanitary tee wye 110.00 /pc. 220.00
12.00 pcs. 4" x 3" Sanitary tee wye 116.00 /pc. 1,392.00
5.00 pcs. 4" Cleanout Cap 147.00 /pc. 735.00
7.00 pcs. 3" P-trap 125.00 /pc 875.00
17.00 pcs. 3" Elbow 85.00 /pc. 1,445.00
5.00 pcs. 4" Coupling 70.00 /pc. 350.00
5.00 pcs. 3" x 3" Stainless floor drain 180.00 /pc. 900.00
4.00 pcs. Hacksaw blade 35.00 /pc. 140.00
1.00 quart Vulca Seal 407.00 /quart 407.00
6.00 500cc PVC Solvent 110.00 /500cc 660.00
15,234.00
Labor Cost: Roughing-in and installation
1 Plumber 400.00 /day 12 days 4,800.00
2 unskilled helpers 235.00 /day 12 days 5,640.00
10,440.00
Unit Cost 25,674.00
 Sub-Total 25,674.00
2.3 PLUMBING FIXTURES
PLUMBING FIXTURES AND FITTINGS
Quantity: 1.00 lot
Materials:

Toilet and bath Assembly(WC,

LAV/ and , accessories)
3.00 sets 12,000.00 /set 36,000.00
2.00 sets Stainless Kitchen sink double tray 1,850.00 /set 3,700.00
2.00 sets Bath tub 8,000.00 /set 16,000.00
3.00 pcs. Shower head telephone type 560.00 /pc. 1,680.00
9.00 pcs. 1/2" Designer faucet stainless 380.00 /pc. 3,420.00
1.00 quart Vulca Seal 407.00 /quart 407.00
2.00 500cc PVC Solvent 110.00 /500cc 220.00
61,427.00
Labor Cost: Finishing and installation
1 Plumber 400.00 /day 10 days 4,000.00
2 unskilled helpers 235.00 /day 10 days 4,700.00
8,700.00
Unit Cost 70,127.00
Sub-Total 70,127.00
PLUMBING WORKS TOTAL 138,083.00
PART 3. ELECTRICAL WORKS
3.1 POWER AND LIGHTING WIRING
ROUGHING-IN AND COMMON WIRING
Quantity: 1.00 lot
Materials:

Panel Board HD Copper 12 holes

1.00 set 2,300.00 /set 2,300.00
5.00 pcs. Plug in Circuit Breaker 20amp 265.00 /pc. 1,325.00
5.00 pcs. Plug in Circuit Breaker 15 amp 265.00 /pc. 1,325.00
1.00 pc. Plug-in Circuit breaker 100 amp 320.00 /pc. 320.00
25.00 meters THHN 8/7 8.0mm² 76.00 /meter 1,900.00
200.00 meters THHN 12/7 3.5mm² 29.00 /meter 5,800.00
200.00 meters THHN 14/7 2.0mm² 20.00 /meter 4,000.00
30.00 pcs. Utility Box orange 22.00 /pc. 660.00
50.00 pcs. Junction Box w/ cover 30.00 /pc 1,500.00
25.00 pcs. 1/2" dia. PVC pipe 75.00 /pc. 1,875.00
40.00 pcs. Various Couplings 10.00 /pc. 400.00
20.00 pcs. Electrical tape 40.00 /pc. 800.00
3.00 rolls 3/4" Flexible Hose 1,300.00 /roll 3,900.00
26,105.00
Labor Cost: Roughing-in
1 Electrical Engineer/Master electrician 700.00 /day 14 days 9,800.00
2 Electricians 400.00 /day 14 days 11,200.00
2 unskilled helpers 235.00 /day 14 days 6,580.00
17,780.00
Unit Cost 43,885.00
Sub-Total 43,885.00
3.2 POWER AND LIGHTING FIXTURES
ELECTRICAL FIXTURES
 Quantity: 1.00 lot
Materials:
44.00 pcs. Ceiling Outlets 45.00 /set 1,980.00
21.00 sets 40 watts CFL flush mounted 420.00 /set 8,820.00
2.00 sets Double tube 40watts Ceiling Luminaire 1,450.00 /set 2,900.00
21.00 sets 15 watts Pinlight 360.00 /set 7,560.00
4.00 sets Bracket lamp 40 watts 440.00 /set 1,760.00
20.00 sets Duplex Convenience outlet 225.00 /set 4,500.00
2.00 sets Weather proof Duplex Conv. Outlet 285.00 /set 570.00
10.00 sets 1 gang 1 way Switch 120.00 /set 1,200.00
10.00 sets 2 gang 1 way Switch 210.00 /set 2,100.00
18.00 pcs. Electrical tape 40.00 /pc. 720.00
32,110.00
Labor Cost: Installation of electrical fixtures
2 Electricians 400.00 /day 12 days 9,600.00
2 unskilled helpers 235.00 /day 12 days 5,640.00
15,240.00
Unit Cost 47,350.00
Sub-Total 47,350.00
ELECTRICAL WORKS TOTAL 91,235.00
PART 4. ARCHITECTURAL FINISHING
4.1 CONCRETE PLASTERING
Quantity: 430.00 sq.m.
SMOOTH PLASTERING
Materials:
102.00 bags Portland cement 230.00 /bag 23,460.00
22.00 cu.m. Washed Sand 650.00 /cu.m. 14,300.00
37,760.00
Labor Cost: Plastering works including groovelines
3 Finishing mason 450.00 /day 22 days 29,700.00
2 Unskilled helpers 235.00 /day 22 days 10,340.00
40,040.00
CONCRETE MOULDING
Materials:
12.00 bags Portland cement 230.00 /bag 2,760.00
2.00 cu.m. Washed Sand 650.00 /cu.m. 1,300.00
4,060.00
Labor Cost: Plastering works on exterior and interior concrete mouldings
3 Finishing mason 450.00 /day 12 days 16,200.00
2 Unskilled helpers 235.00 /day 12 days 5,640.00
21,840.00
Unit Cost 241.16
Sub-Total 103,700.00
4.2 DOORS AND WINDOWS
Quantity: 1.00 lot
DOORS AND DOOR JAMBS INCL. HARDWARES
Materials:
7.00 units .80m x 2.00 Panel Door hollow Core 3,750.00 /unit 26,250.00
1.00 units .90mx 2.10 Panel Door Solid 8,500.00 /unit 8,500.00
3.00 units .70x2.00m Vinyl Door w/ Louvers 2,100.00 /unit 6,300.00
 1.00 unit 28 sq.ft. Alluminum sliding door complete
11,600.00 /unit 11,600.00
10.00 pcs. 2"x 10" Commercial Door jamb 480.00 /pc. 4,800.00
57,450.00
Labor Cost: Door installation
1 Carpenter 550.00 /day 10 days 5,500.00
2 Skilled Helpers 300.00 /day 10 days 6,000.00
11,500.00
WINDOWS AND HARDWARES
Materials:
Combined Fixed glass and awning
Aluminum, complete with insect
screen, reflective glass and
locksets
126.00 sq.ft. 420.00 /sq.ft. 52,920.00
Steel casement window w/
207.00 sq.ft. ordinary glass 210.00 /sq.ft. 43,470.00
Steel awning window w/ ordinary
74.00 sq.ft. 210.00 /sq.ft. 15,540.00
glass
Alluminum fixed reflective glass
27.00 sq.ft. 345.00 /sq.ft. 9,315.00
121,245.00
Labor Cost: Window installation
2 Installers 400.00 /day 10 days 8,000.00
2 Skilled helpers 300.00 /day 10 days 6,000.00
14,000.00
Unit Cost 204,195.00
Sub-Total 204,195.00

4.3 FLOOR FINISH

Quantity: 178.00 sq.m.
CERAMIC TILES AND GRANITES
Materials:
60.00 pcs. .40x.40m Ceramic floor tiles 95.00 /pc. 5,700.00
170.00 pcs. .40x.40m Ceramic Glazed Wall tiles 100.00 /pc. 17,000.00
16.00 sq.ft. 3/4"x 2ft width Granite 600.00 /sq.ft. 9,600.00
171.00 sq.ft. 3/4" x 2ft.x 2ft. Granite 600.00 /sq.ft. 102,600.00
230.00 pcs. .30mx.30m Ceramic floor tiles (verandah) 40.00 /pc. 9,200.00
31.00 bags Portland cement 230.00 /bag 7,130.00
12.00 bags Tile Paste 310.00 /bag 3,720.00
5.00 cu.m. Washed Sand 650.00 /cu.m. 3,250.00
16.00 pc. Tile trim 56.00 /pc. 896.00
5.00 pcs. 4" Cutting Disc 130.00 /pc. 650.00
5.00 pcs. 4" Grinding Disc 120.00 /pc. 600.00
25.00 kgs. Tile Grout 90.00 /kg. 2,250.00
35.00 sq.m. Pebble wash finish 145.00 /sq.m. 5,075.00
167,671.00
Labor Cost: Tile Setting
2 Tile setters 450.00 /day 16 days 14,400.00
1 Mason 400.00 /day 16 days 6,400.00
3 Unskilled helpers 235.00 /day 16 days 11,280.00
Equipment Cost: 32,080.00
1 Tile Cutter/Grinder 550.00 /day 16 days 8,800.00
8,800.00
 RESILIENT WOOD FLOORING
Materials:

4" x 1.20m Resilient wood flooring

59.00 sq.m. 1,150.00 /sq.m. 67,850.00
5.00 bags Portland cement 230.00 /bag 1,150.00
1.00 cu.m. Fine sand 700.00 /cu.m. 700.00
3.00 gal. Wood Adhesive 358.00 /gal. 1,074.00
70,774.00
Labor Cost: Installation of resilient wood flooring
2 Installers 450.00 /day 9 days 8,100.00
1 Mason 400.00 /day 9 days 3,600.00
1 Skilled helpers 300.00 /day 9 days 2,700.00
14,400.00
Unit Cost 1,650.14
Sub-Total 293,725.00
4.4 FINISHED CARPENTRY WORKS
ASSEMBLY OF CEILING FRAMING, PANELS, CLOSET, STAIRS AND WOODEN BALLUSTERS
Quantity: 178.00 sq.m.
Materials:
4.00 sets Wooden Closet complete (see specs) 5,600.00 /set 22,400.00
1.00 set Overhead Cabinet 4,500.00 /set 4,500.00
Stairs
120.00 bd.ft. 3" x 12" x 4' Yakal (stair steps) 56.00 /bd.ft. 6,720.00
60.00 bd.ft. 3" x 12" x 10' Good Lumber (stringer) 40.00 /bd.ft. 2,400.00
40.00 pcs. 10mm x 10cm Lag Screw and nut 80.00 /pc. 3,200.00
1.00 liter Wood Glue 264.00 /liter 264.00
1.00 liter Wood Stain 318.00 /liter 318.00
Ceiling and baluster
70.00 pcs. 1/4" X 1.2X2.4M Ordinary plywood 310.00 /pc. 21,700.00
280.00 bd.ft. 2" x 2" x 10ft. Lumber 28.00 /bd.ft. 7,840.00
120.00 bd.ft. Good Lumber(2"x2", 2"x3") 35.00 /bd.ft. 4,200.00
25.00 pcs. 3" x 10ft.Wood Cornice 285.00 /pc. 7,125.00
12.00 pcs. Sand Paper #200 15.00 /pc. 180.00
1.00 gal. Plasolux Glazing Putty 530.00 /gal. 530.00
15.00 kgs. 3" CWN 65.00 /kg. 975.00
8.00 kgs. 1" Finishing nails 75.00 /kg. 600.00
82,952.00
Labor Cost: Carpentry works on ceiling and ballusters only
2 Carpenters 550.00 /day 20 days 22,000.00
2 Skilled helpers 300.00 /day 20 days 12,000.00
34,000.00
Equipment Cost:
1 Electric planer 350.00 /day 4 days 1,400.00
1 Electric Saw 350.00 /day 4 days 1,400.00
1 Electric Drill 350.00 /day 4 days 1,400.00
2,800.00

Unit Cost 672.76

Sub-Total 119,752.00
4.5 PAINTING WORKS
Quantity: 1,096.00 sq.m.
ON CONCRETE SURFACE
Materials:
80.00 gals. Flat latex primer 480.00 /gal. 38,400.00
70.00 gals. Latex Gloss Finishing Paint 550.00 /gal 38,500.00
12.00 gals. Latex Color paint 585.00 /gal 7,020.00
2.00 gal. Masonry Putty 270.00 /gal. 540.00
60.00 gals. Concrete Neutralizer 396.00 /gal. 23,760.00
6.00 liter Latex Tinting Color 210.00 /liter 1,260.00
5.00 pcs. 7" Roller w/ handle 60.00 /pc. 300.00
10.00 pcs. 7" Rollers 25.00 /pc. 250.00
10.00 pcs. Assorted Paint Brush 40.00 /pc. 400.00
100.00 pcs. Sand paper 100 15.00 /pc. 1,500.00
10.00 pcs. Spatula 12.00 /pc. 120.00
10.00 pairs Palita 16.00 /pc. 160.00
6.00 pcs. Plastic paint pan 35.00 /pc. 210.00
112,420.00
Labor Cost: Painting works including surface preparation
3 Painters 400.00 /day 16 days 19,200.00
1 Mason 400.00 /day 16 days 6,400.00
2 Unskilled helpers 235.00 /day 16 days 7,520.00
33,120.00
ON WOODEN SURFACE
Materials:
12.00 gal. Quick drying Enamel primer 550.00 /gal. 6,600.00
10.00 gal. QDE Gloss 575.00 /gal. 5,750.00
5.00 gal. QDE Color 620.00 /gal. 3,100.00
3.00 liters Enamel Tinting Color 210.00 /liter 630.00
6.00 pcs. 7" Roller w/ handle 60.00 /pc. 360.00
10.00 pcs. 7" Rollers 25.00 /pc. 250.00
15.00 pcs. Assorted Paint Brush 40.00 /pc. 600.00
100.00 pcs. Sand paper 100 15.00 /pc. 1,500.00
6.00 pcs. Spatula 12.00 /pc. 72.00
6.00 pairs Palita 16.00 /pc. 96.00
4.00 pcs. Plastic paint pan 35.00 /pc. 140.00
6.00 liters Plasolux Glazing Putty 145.00 /liter 870.00
19,968.00
Labor Cost: Surface preparation and painting works
2 Painters 400.00 /day 7 days 5,600.00
1 Unskilled helper 235.00 /day 7 days 1,645.00
7,245.00
Unit Cost 157.62
Sub-Total 172,753.00
*****nothing follows

Prepared By:

ARCH. RYAN M. BENAOE, uap

PRC No.: 22336
PTR No.: 7962351
Date Issued: Jan. 03, 2013
Place Issued: Pugo, La Union
**estimate not valid if not signed and sealed
 ARCH. RYAN M. BENAOE, uap
University of Baguio, General Luna Rd, Baguio City 2600
286 Purok 4, Gibraltar, Baguio City
0927-3215-680
arch_ryanboy @yahoo.com

PROJECT COST ESTIMATE

Project: A Proposed 2-storey Residence
Owner: Sps. Jose Virgilio and Jean Burgos
Location: Avida Residences, San Fernando City, Pampanga
COST BREAKDOWN
ITEM DESCRIPTION QUANTITY UNIT COST
MATERIAL LABOR EQUIPMENT
1. GENERAL BUILDING CONSTRUCTION
1.1 SITE WORKS. 34.20 cu.m. 879.53 30,080.00
1.2 STRUCTURAL FILL 44.00 cu.m. 585.45 19,800.00 5,960.00
1.3 CONCRETING WORKS 72.40 cu.m. 5,451.65 248,314.85 124,157.43 22,200.00
1.4 REBARWORKS 12,354.52 kgs. 50.50 511,410.00 102,282.00 10,200.00
6,000.00 1.5 MASONRY WORKS 520.00 sq.m. 501.05 179,688.00 80,859.60
4,800.00 1.6 SASHWORKS 134.85 sq.m. 896.94 75,395.00 30,158.00 15,400.00
8,000.00 1.7 ROOFING WORKS 134.85 sq.m. 1,698.18 176,153.00 52,845.90
11,280.00 1.8 ROUGH CARPENTRY 134.85 sq.m. 1,040.79 100,250.00 40,100.00
30,080.00 SUBTOTAL 1,311,010.85 466,442.93 47,800.00
/cu.m. 2. PLUMBING WORKS
30,080.00 2.1 COLD WATER LINE 1.00 lot 42,282.00 31,842.00 10,440.00
2.2 SANITARY LINE 1.00 lot 25,674.00 15,234.00 10,440.00
2.3 PLUMBING FIXTURES 1.00 lot 70,127.00 61,427.00 10,440.00
SUBTOTAL 108,503.00 31,320.00
3. ELECTRICAL WORKS
19,800.00 3.1 POWER AND LIGHTING WIRING 1.00 lot 43,885.00 26,105.00 17,780.00
3.2 POWER AND LIGHTING FIXTURES 1.00 lot 47,350.00 32,110.00 15,240.00
2,200.00 SUBTOTAL 58,215.00 33,020.00
3,760.00 4. ARCHITECTURAL FINISHING
5,960.00 4.1 CONCRETE PLASTERING 430.00 sq.m. 241.16 41,820.00 61,880.00
/cu.m. 4.2 DOORS AND WINDOWS 1.00 lot 204,195.00 178,695.00 25,500.00
25,760.00 4.3 FLOOR FINISH 178.00 sq.m. 1,650.14 238,445.00 46,480.00 8,800.00
4.4 FINISHED CARPENTRY WORKS 178.00 sq.m. 672.76 82,952.00 34,000.00 2,800.00
4.5 PAINTING WORKS 1,096.00 sq.m. 157.62 132,388.00 40,365.00
SUBTOTAL 674,300.00 208,225.00 11,600.00
MATERIAL LABOR EQUIPMENT
39,359.25 TOTAL PROJECT COST 2,152,028.85 739,007.93 59,400.00
40,062.40 Percentage 72.98% 25.06% 2.01%
50,215.20 PLUS:
76,317.50 Mobilization Cost 10%
37,730.00 Overhead Contingencies & Miscellaneous 10%
4,630.50 Contractor's profit 10%
248,314.85
TOTAL PROJECT CONSTRUCTION COST P 3,833,305.81
124,157.43
Prepared By:
 19,200.00
3,000.00 ARCH. RYAN M. BENAOE,uap
22,200.00 PRC No.: 22336
/cu.m. PTR No.: 7962351
394,672.28 Date Issued: Jan. 3, 2013
Place Issued: Pugo, La Union
**estimate not valid if not signed and sealed

359,860.00
19,350.00
118,200.00
14,000.00
511,410.00

102,282.00

6,600.00
3,600.00
10,200.00

/kg
623,892.00

12,075.00
26,894.00
15,054.00
50,850.00
26,000.00
47,840.00
975.00
179,688.00

80,859.60

/sq.m.
260,547.60

16,120.00
12,375.00
 1,600.00
27,000.00
10,080.00
2,220.00
650.00
600.00
200.00
3,150.00
1,400.00
75,395.00

30,158.00

7,700.00
7,700.00
15,400.00

/sq.m.
120,953.00

105,000.00
51,500.00
2,250.00
374.00
7,000.00
3,040.00
407.00
6,372.00
210.00
176,153.00

52,845.90

/sq.m.
228,998.90

78,400.00
18,850.00
1,200.00
840.00
600.00
360.00
100,250.00
 40,100.00

/sq.m.
140,350.00
1,825,253.78

20,000.00
9,000.00
900.00
235.00
250.00
324.00
120.00
240.00
210.00
128.00
75.00
140.00
220.00
31,842.00

4,800.00
5,640.00
10,440.00
/lot
42,282.00

4,830.00
3,060.00
220.00
220.00
1,392.00
735.00
875.00
1,445.00
350.00
900.00
140.00
407.00
660.00
15,234.00

4,800.00
5,640.00
10,440.00
/lot
 25,674.00

36,000.00
3,700.00
16,000.00
1,680.00
3,420.00
407.00
220.00
61,427.00

4,000.00
4,700.00
8,700.00
/lot
70,127.00
138,083.00

2,300.00
1,325.00
1,325.00
320.00
1,900.00
5,800.00
4,000.00
660.00
1,500.00
1,875.00
400.00
800.00
3,900.00
26,105.00

9,800.00
11,200.00
6,580.00
17,780.00
/lot
43,885.00
 1,980.00
8,820.00
2,900.00
7,560.00
1,760.00
4,500.00
570.00
1,200.00
2,100.00
720.00
32,110.00

9,600.00
5,640.00
15,240.00
/sq.m.
47,350.00
91,235.00

23,460.00
14,300.00
37,760.00

29,700.00
10,340.00
40,040.00

2,760.00
1,300.00
4,060.00

16,200.00
5,640.00
21,840.00
/sq.m.
103,700.00

26,250.00
8,500.00
6,300.00
 11,600.00
4,800.00
57,450.00

5,500.00
6,000.00
11,500.00

52,920.00

43,470.00
15,540.00

9,315.00
121,245.00

8,000.00
6,000.00
14,000.00
/sq.m.
204,195.00

5,700.00
17,000.00
9,600.00
102,600.00
9,200.00
7,130.00
3,720.00
3,250.00
896.00
650.00
600.00
2,250.00
5,075.00
167,671.00

14,400.00
6,400.00
11,280.00
32,080.00
8,800.00
8,800.00
 67,850.00
1,150.00
700.00
1,074.00
70,774.00

8,100.00
3,600.00
2,700.00
14,400.00
/sq.m.
293,725.00

22,400.00
4,500.00

6,720.00
2,400.00
3,200.00
264.00
318.00

21,700.00
7,840.00
4,200.00
7,125.00
180.00
530.00
975.00
600.00
82,952.00

22,000.00
12,000.00
34,000.00

1,400.00
1,400.00
1,400.00
2,800.00

/sq.m.
119,752.00
 38,400.00
38,500.00
7,020.00
540.00
23,760.00
1,260.00
300.00
250.00
400.00
1,500.00
120.00
160.00
210.00
112,420.00

19,200.00
6,400.00
7,520.00
33,120.00

6,600.00
5,750.00
3,100.00
630.00
360.00
250.00
600.00
1,500.00
72.00
96.00
140.00
870.00
19,968.00

5,600.00
1,645.00
7,245.00
/sq.m.
172,753.00
 AMOUNT

30,080.00
25,760.00
394,672.28
623,892.00
260,547.60
120,953.00
228,998.90
140,350.00
1,825,253.78

42,282.00
25,674.00
70,127.00
138,083.00

43,885.00
47,350.00
91,235.00

103,700.00
204,195.00
293,725.00
119,752.00
172,753.00
894,125.00

2,948,696.78
100%

294,869.68
294,869.68
294,869.68

3,833,305.81