BICOL STATE COLLEGE OF APPLIED SCIENCES AND TECHNOLOGY

A/Y 2020-2021
COLLEGE OF ENGINEERING AND ARCHITECTURE

BILL OF MATERIALS AND

COST ESTIMATES

LEANILLO, MHENARD S.
BSA-3A

AR. ERNESTO B. BERMIDO, UAP

INSTRUCTOR
BILL OF MATERIALS AND COST ESTIMATES
Project Title: One Storey Residential Building
Project Owner:
Location:

Qty. Unit Description of Unit Cost Total Amount

Material

I. EARTHWORKS

36.02 Cu.m Excavation 180 6,483.6

25.87 Cu.m Backfill 120 3104.4
1 lot Other 5,000 5,000.00
Consumables
Material Cost 14,588.00
12% VAT 1,750.56
TOTAL MATERIAL COST 16,338.56
Labor Cost (35%) 5,718.50
Direct Cost 22,057.06
7% Profit 1,544
3% OCM 661.71
SUB-TOTAL 24,262.77

II. CONCRETE WORKS (Footings, Columns, Beams and Roof Slab)

222 bags 40 kg. Portland 245.00 54,390

Cement
23.3 cu. m Crushed Gravel 2500.00 58,250
12 Cu.m Washed Sand 1,500.00 18,000
150 Pcs. 12 mm by 6 m 187.00 28,050
RSB
170 Pcs. 10 mm by 6 m 135.00 22,950
RSB
50 Kg. Tie Wire 82.83 4,141.5
Material Cost 185,781.5
12% VAT 22,293.78
TOTAL MATERIAL COST 208,075.28
Labor Cost (35%) 72,826.348
Direct Cost 280,901.63
7% Profit 19,663.11
3% OCM 8,427.05
SUB-TOTAL 308, 991.79

III. MASONRY

850 Pcs. 4” thk. CHB 15.00 12,750

1250 Pcs. 6” thk. CHB 21.00 26,250
120 Bags Portland Cement 245.00 29,400
25 Cu.m Sand 1,500.00 37,500
170 Pcs. 10 mm by 6 m 135.00 22,950
RSB
25 Kg. Tie Wire (#16) 82.83 2070.75
Material Cost 130,920.75
12% VAT 15,710.49
TOTAL MATERIAL COST 146,631.24
Labor Cost (35%) 51,320.93
Direct Cost 197,952.17
7% Profit 13,856.65
3% OCM 5,938.57
SUB-TOTAL 217,746.74

IV. FORMWORKS AND SCAFFFOLDINGS

150 Pcs. 2” x 3” x 12’ 130.00 19,500

Coco Lumber
200 Pcs. 2”x 2” x 12’ 145.00 29,000
Coco Lumber
30 Pcs. ¼“ thick 480.00 14,400
Plywood
120 Kg. CW Assorted 80.00 9600
Nails
Material Cost 72,500.00
12% VAT 8700.00
TOTAL MATERIAL COST 81,200.00
Labor Cost (35%) 28,420.00
Direct Cost 109,620
7% Profit 7,673.4
3% OCM 3,288.6
SUB-TOTAL 120,582.00

V. DOORS AND WINDOWS

5 Sets W-1 1.0 m X 1.2 4500.00 22,500.00

m Analok
Sliding Window
(with jamb and
hardwares)
1 Set W-2 0.8 m X 1.2 3500.00 3,500.00
m Analok
Sliding Window
(with jamb and
hardwares)
1 Set W-3 2.0 m X 1.2 5500.00 5500.00
m Analok
Sliding Window
(with jamb and
hardwares)
1 Set W-4 1.0 X 0.5 3,000.00 3,000.00
Analok Sliding
 Window
(with jamb and
hardwares)
1 Sets W-5 0.5 X 0.5 2,500.00 2,500.00
Analok Awning
Window
(with jamb and
hardwares)
1 Set D-1 1 X 2.1 6,500.00 6,500.00
Panel Door
(with jamb and
hardwares)
1 Set D-2 0.9 X 2.1 6,000.00 6,000.00
Panel Door
(with jamb and
hardwares)
1 Set D-3 0.6 X 2.1 2,500.00 2,500.00
PVC Door
3 Set D-4 0.8 X 2.1 5,500.00 16,500
Flush Door
(with jamb and
hardwares)
Material Cost 68,500.00
12% VAT 8220.00
TOTAL MATERIAL COST 76720.00
Labor Cost (45%) 34,524.00
Direct Cost 111,244.00
7% Profit 7,787.08
3% OCM 3,337.32
SUB-TOTAL 122,368.4

VI. FINISHES

A. TILE WORKS

220 Pcs 600mm X 600 235 51,700.00

mm Glazed
Ceramic Tiles
37 Pcs 300mm X300 58.00 2,146.00
mm Toilet
Ceramic Floor
Tiles
90 Pcs 300mm X300 84.00 7,560.00
mm Toilet
Ceramic Wall
Tiles
365 Bag Tile Adhesive 235.00 85,775.00
36 Bag Tile Gout 42.41 1,526.76
36 Bag Cement 245.00 8820.00
3 Cu.m Sand 742.00 2,226.00

B. OUTDOOR FINISHES

37 Pcs Concrete Pre- 58.00 2,146.00

cast Moulding
90 Pcs Concrete 84.00 7,560.00
Mouldings

C. PAINTING WORKS

14 Gal Concrete 462.00 6,468.00

Neutralizer
14 Gal Primer and 545.00 7,630.00
Sealer
12 Gal Latex Putty 345.00 4,140.00
12 Gal Semi-Gloss 620.00 7,440.00
Latex
5 Bags Skim Coat 425.00 2,125.00
1 Lot Consumables 7000.00 7000.00
(Brushes, Sand
Paper, Roller
etc)
Material Cost 204,262.00
12% VAT 24,511.00
TOTAL MATERIAL COST 228,773.00
Labor Cost (45%) 102,947.85
Direct Cost 331,720.85
7% Profit 23,220.50
3% OCM 9,951.63
SUB-TOTAL 364,892.98

VII. PLUMBING WORKS

A. PLUMBING FIXTURES

1 set Water Closet 7,500.00 7,500.00

with Bidet
1 set Lavatory 3,500.00 3,500.00
1 set Kitchen Sink 4,000.00 4,000.00
1 set Tissue Holder 600.00 600.00
1 set Lavatory Faucet 850.00 850.00
1 set Shower Head 750.00 750.00
1 set Tower Holder 650.00 650.00
1 pc Mirror 450.00 450.00
2 set Hose Bib 350.00 700.00
1 set Kitchen Faucet 850.00 850.00
1 set Shower Valve 750.00 750.00

B. WATER LINE

1 set Gate Valve 517.00 517.00

1 Roll ½ PPR Pipe 132.00 132.00
(4m/roll)
5 Roll (4m/roll) ¾ PPR Pipe 160.00 800.00
1 set Water Meter 590.00 590.00
1 lot Consumables 4,500.00 4,500.00
(Accessories/
Fittings)

C. SEWER LINE

3 Pc/Lengths 2” Ø PVC Pipe 269.00 807.00

(3M/Length/Pc)
5 Pc/Lengths 3” Ø PVC Pipe 269.00 1,345.00
(3M/Length/Pc)
1 set Floor Drain 350.00 350.00
1 lot Consumables 4,500.00 4,500.00
(Accessories/
Fittings)

D. SEPTIC TANK

22 bags Portland Cement 245 5390.00

3.3 Cu.m Gravel 2500.00 8,250.00
1.9 Cu.m Sand 1,500.00 2,850.00
26 Pcs 12 mm RSB 187.00 4,862.00
1 pc 3” Ø PVC Pipe 269.00 269.00
(3M/Length/Pc)
250 pc 4” Thick CHB 15.00 3,750.00
1 lot Consumables 1,500 1,500.00
(Accessories/
Fittings)
Material Cost 61,012.00
12% VAT 7,321.44
TOTAL MATERIAL COST 68,333.44
Labor Cost (45%) 30,750.05
Direct Cost 99,083.49
7% Profit 6,935.84
3% OCM 2,972.50
SUB-TOTAL 108,991.83

VIII. ELECTRICALWORKS

A. Wires

2 Rolls 2.0 mm THHN 2000 4000.00

 Stranded Wire (150M/Roll)
2 Rolls 3.50 mm THHN 3000 6000.00
Stranded Wire (150M/Roll)

B. Wiring Devices

6 Pcs Duplex 240 1,440

Convenience
Outlet
1 Pcs GFCI 400 400
Convenience
Outlet
3 Pcs 1 Gang Switch 65 195
2 Pcs 2 Gang Switch 116 348
1 pcs 3 Gang Switch 134 134

C. Conduit And Fittings

50 pc ½” Ø PVC 85 4,250.00
Conduit (3m/length)
25 pc ¾” Ø PVC 123 3,075.00
Conduit (3m/length)
1 Roll 20 mm Ø PVC 800 800.00
Flexible Conduit (50m/roll)
30 Pcs 20 mm Ø Male 4.70 141.00
Adaptor
25 Pcs 20 mm Ø PVC 3.10 77.50
Coupling
15 Pcs PVC Utility Box 45 675.00
15 Pcs PVC Junction 135 2,025.00
Box with Cover
1 Lot Other Fittings 3000 3000.00

D. Light And Fixtures

6 Pcs. LED Ceiling 169 1,014.00

Panel Down
Light (SIV Led
Warm white)
8 Pcs. LED Bulbs 235 1,880.00
(Philips 12W)
1 Pc Pendant Lamp 1,500 1,500.00

E. Consumables

5 Rolls Electrical Tape 38 190.00

3 Can PVC Cement 230 690.00

F. Others
1 Set Panel Board 3,000 3,000.00
1 Set KWH Meter 2,500 2,500.00
(General
Electric)
1 Lot Consumables 5,500 5,500.00
and other
accessories
Material Cost 38,611.50
12% VAT 4,633.38
TOTAL MATERIAL COST 43,383.88
Labor Cost (45%) 19.522.75
Direct Cost 62,905.75
7% Profit 4,403.40
3% OCM 1,887.17
SUB-TOTAL 69,196.32

IX. OTHERS

1 lot Waterproofing 20,000.00 20,0000

TOTAL MATERIAL COST 20,000
Labor Cost (35%) 7,000
Direct Cost 27,000.00
7% Profit 1890.00
3% OCM 810.00
SUB-TOTAL 29,700.00
SUMMARY OF ESTIMATES
24,262.77
I. EARTHWORKS

308, 991.79
II. CONCRETE WORKS

217,746.74
III. MASONRY WORKS

120,582.00
IV. FORMS AND SCAFFOLDINGS

122,368.4
V. DOORS AND WINDOWS

364,892.98
VI. FINISHES

108,991.83
VII. PLUMBING WORKS

69,196.32
VIII. ELECTRICAL WORKS
 29,700.00
IX. OTHERS

TOTAL PROJECT COST 1,366,732.83

Prepared by:
LEANILLO, MHENARD S.

APPROVED BY:

OWNER