PROJECT: AS BUILT ONE(1) STOREY RESIDENTIAL BUILDING

OWNER: MR. JUSTFER JUNE GALLEGO BANGUIRAN

LOCATION: PUROK 1, LINCONAN, BONIFACIO, MISAMIS OCCIDENTAL
FLOOR AREA: 62 SQ.M

BILL OF MATERIALS AND COST ESTIMATES

I. Earthworks
DESCRIPTION QTY. UNIT UNIT COST AMOUNT
Excavation 36.62 cu.m 300.00 10986.00
Backfill and Compaction 24.7 cu.m 300.00 7410.00
Gravel Bedding Compaction 20 cu.m 100.00 2000.00
Grading and Compaction 117 sq.m 150.00 17550.00
SUB - TOTAL: 37946.00
II. Concrete works
Footing 3,000 psi on 28days G-1 2.75 cu.m 3275.00 9006.25
Wall Footing 2,500 psi on 28days G-1 4.88 cu.m 2960.00 14444.80
Column 3,000 psi on 28days 3/4 ordinary mix 2.57 cu.m 3590.00 9226.30
Beam 3,000 psi on 28days 3/4 ordinary mix 2.8 cu.m 3590.00 10052.00
Stiffeners col. & beam 2,500psi 28days 3/4 o.m 0.55 cu.m 3170.00 1743.50
Slab on grade 2,500psi on 28days G-1 (0.10thk) 7 cu.m 2960.00 20720.00
SUB - TOTAL: 65192.85
III. Formworks
Plywood (4'x 8' x 1/2") 20 pcs 600.00 12000.00
Form Lumber 2x 2x 8ft 24 pcs 80.00 1920.00
Form Lumber 2x 3x 10ft 130 pcs 150.00 19500.00
Assorted Nails 30 kgs 90.00 2700.00
SUB - TOTAL: 36120.00
IV. Structural Works, Roofing and Walls
10mm dia. X 6.00 m DSB 180 length 185.00 33300.00
12mm dia. X 6.00 m DSB 115 length 312.00 35880.00
16mm dia. X 6.00 m DSB 60 length 475.00 28500.00
4" Concrete Hollow Block 2250 pcs 15.00 33750.00
Hardieflex Ceiling Board 4.5mmthk 30 shts 550.00 16500.00
3 in 1 metal furring 40 length 115.00 4600.00
16"x 16" Floor tiles 387 pcs 280.00 108360.00
Tile adhesive 14 bags 360.00 5040.00
Tile grout 9 kls. 142.00 1278.00
Tile trim 37 length 187.00 6919.00
C-Purlins 22 length 580.00 12760.00
2x 1/4 Angle Bar 48 length 850.00 40800.00
1 1/2 x 1/8 Angle Bar 22 length 380.00 8360.00
1" x 12" x 10' Fascia Board 18 pcs 4800.00
1" x 12" x 12' Fascia Board 11 pcs 3840.00
Welding Electrodes 45 kgs 140.00 6300.00
GA 26 G.I Corrugated 50 sheets 300.00 15000.00
GA 26 G.I Plain 4 sheets 300.00 1200.00
G.I Roofing Nails 8 kls. 30.00 240.00
SUB - TOTAL: 367427.00
V. Doors and Windows
D1 - 0.80m x 2.10m Panel Door 4 unit 5000.00 20000.00
D2 - 0.70m x 2.10m PVC Door w/ door knob 1 unit 3200.00 3200.00
Locksets / Door knob 4 sets 600.00 2400.00
W1 - Sliding window (1.20m x 1.30m) 5 unit 5000.00 25000.00
W2 - Sliding window (1.60m x 0.60m) 2 unit 4000.00 8000.00
W3 & W4 - Fixed window 2 unit 4500.00 9000.00
W5 - Sliding window 1 unit 2000.00 2000.00
Blind Rivers 3/16 x 1/2 3 box 450 1350.00
SUB - TOTAL: 70950.00
VI. Toilet
Water Closet 1 sets 2,000.00 2,000.00
Kitchen Sink 1 sets 1350.00 1,350.00
Tissue Holder 1 sets 50.00 50.00
Soap Holder 1 sets 50.00 50.00
Towel Bar 1 sets 100.00 100.00
Faucet (1/2") 2 sets 50.00 100.00
Plumbing Pipes and Fittings 8000.00
SUB - TOTAL: 11,650.00
VII. Electrical
100 watts ceiling lamp with receptacle 11 pcs 520 5720
Convenience outlet 8 pcs 230 1840
Panel Board 1 set 2875 2875
1 Gang Switch 1 pcs 172.5 172.5
2 Gang Switch 5 pcs 220 1100
15 mm dia. X 2.4m Grounding Electrode 1 length 1150 1150
15 mm dia. X 2.4m Grounding clamp 1 pcs 23 23
Electrical Tape 2 rolls 45 90
PVC Cement 1 can 265 265
G.I wire gauge 18 1 kgs 76.75 76.75
G.I wire gauge 16 1 kgs 76.75 76.75
20mm dia. PVC conduit 45 length 82 3690
20mm dia. IMC 4 length 261 1044
Service Entrance Cap 1 pcs 39 39
20mm dia. PVC Male adaptor 55 pcs 5.41 297.55
20mm dia. PVC coupling 1 pcs 3.57 3.57
PVC junction box with cover 8 pcs 28 224
PVC Utility Box 10 pcs 23 230
2.0 sq.mm THHN Wire 1 roll 2300 2300
3.5 sq.mm THHN Wire 2 roll 3450 6900
8.00 sq.mm THHN Wire 40 meter 40 1600
SUB - TOTAL: 29,717.12
VIII. Paints
SUB - TOTAL: 30,000.00

SUMMARY
Total Cost of Materials: 649002.97
Cost of Labor: 76,890.00
Grand Total Cost: 725892.97

Prepared by: Conforme:

Civil Engineer Mr. Justfer June Gallego Banguiran

Lic. No. Owner
PTR. No.