BILL OF MATERIALS

PROJECT: PROPOSED SEMI-COMMERICAL SINGLE STOREY COMBERTABLE TO TWO STOREY BUILDING

LOCATION: BRGY. BAGONG SIKAT, MUNOZ, NUEVA ECIJA

DESCRIPTION OF MATERIAL QUANTITY UNIT UNIT COST MATERIAL COST LABOR COST TOTAL COST
I. EARTHWORKS
Excavation 130.2700 cu.m. 300.00 39,081.00
Backfilling and Compaction 76.9700 cu.m. 300.00 23,091.00
Grading and Compaction 176.2000 sq.m 150.00 26,430.00
Gravel Bedding 22.9100 cu.m. 750.00 17,182.50 17,182.50
Soil Poisoning 142.0000 sq.m 60.00 8,520.00 8,520.00
TOTAL 810.00 25,702.50 750.00 114,304.50
II. CONCRETE WORKS
Portland Cement
Brand 1: NPC 284 bag 220.00 62,480.00 24,992.00 87,472.00
Brand 2: Advance 0 bag 205.00 0.00 0.00 0.00
Sand 21.4334 cu.m. 500.00 10,716.69 4,286.68 15,003.36
Gravel or Crushed Stones 42.8668 cu.m. 2,500.00 107,166.88 42,866.75 150,033.63
III. REBAR WORKS
Deformed Bar 10mm 250 pc. 132.00 33,000.00 13,200.00 46,200.00
Deformed Bar 12mm 865 pc. 190.00 164,350.00 65,740.00 230,090.00
Deformed Bar 16mm 77 pc. 337.00 25,949.00 10,379.60 36,328.60
GI Wire No. 16 31 kg 65.00 2,015.00 806.00 2,821.00
IV. FORMWORKS
Coco Lumber 2" x 3" 1,498 bd. ft. 50.00 74,900.00 29,960.00 104,860.00
Marine Plywood 1/4 32 pc. 480.00 15,360.00 6,144.00 21,504.00
V. SCAFFOLDING WORKS
Coco Lumber 2" x 3" 3,368 bd. ft. 40.00 134,725.20 53,890.08 188,615.28
VI. MASONRY WORKS
CHB 4" 1,166 pc. 11.00 12,829.78 5,131.91 17,961.69
CHB 6" 1,750 pc. 15.00 26,250.47 10,500.19 36,750.66
Portland Cement
Brand 1: NPC 201 bag 218.00 43,821.63 17,528.65 61,350.28
Brand 2: Advance 0 bag 210.00 0.00 0.00 0.00
Sand 16.5829 cu.m. 500.00 8,291.46 3,316.58 11,608.04
SUBTOTAL 127,670.67
VII. ROOFING WORKS
Angle Bar 1/4" x 2" 0 pc. 590.00 0.00 0.00 0.00
Angle Bar 3/16" x 1 1/2" 0 pc. 350.00 0.00 0.00 0.00
C - Purlins 2" x 3" ( 1.0 ) 0 pc. 290.00 0.00 0.00 0.00
Hardiflex Fascia Board 0 pc. 480.00 0.00 0.00 0.00
Tilespan GI Longspan 4.1 0 l. m. 290.00 0.00 0.00 0.00
Gutter ( Spanish Type ) 13 pc. 250.00 3,250.00 1,300.00 4,550.00
Plain GI Ridge Roll ( Ga. 0.4 mm ) 3 pc. 180.00 540.00 216.00 756.00
GI Sheet 4' x 8' ( Ga. 0.4 mm ) 0 pc. 500.00 0.00 0.00 0.00
VIII. PLUMBING WORKS
Water Closet 2 pc. 3,800.00 7,600.00 3,040.00 10,640.00
Lavatory 4 pc. 1,500.00 6,000.00 2,400.00 8,400.00
Kitchen Sink 3 pc. 650.00 1,950.00 780.00 2,730.00
Floor Drain 4" X 4" 4 pc. 85.00 340.00 136.00 476.00
GI Pipe 1/2" S. 40 11 pc. 310.00 3,410.00 1,364.00 4,774.00
GI Elbow 1/2" HD 12 pc. 30.00 360.00 144.00 504.00
Water Meter 2 pc. 450.00 900.00 360.00 1,260.00
Gate Valve 1/2" 2 pc. 280.00 560.00 224.00 784.00
Check Valve 1/2" 2 pc. 250.00 500.00 200.00 700.00
Hose Bibb 3 pc. 170.00 510.00 204.00 714.00
PVC Pipe 4" ( Orange ) 12 pc. 485.00 5,820.00 2,328.00 8,148.00
PVC Elbow 4" ( Orange ) 4 pc. 120.00 480.00 192.00 672.00
PVC Wye 4" ( Orange ) 2 pc. 160.00 320.00 128.00 448.00
PVC P - Trap 2" 6 pc. 120.00 720.00 288.00 1,008.00
PVC Clean - Out 4" ( Orange ) 2 pc. 75.00 150.00 60.00 210.00
IX. ELECTRICAL WORKS
THHN Wire 2.0 mm2 ( Roxie ) 132.8790 m 17.00 2,258.94 903.58 3,162.52
THHN Wire 3.5 mm2 ( Roxie ) 109.0140 m 25.00 2,725.35 1,090.14 3,815.49
THHN Wire 8.0 mm2 ( Roxie ) 9.6340 m 60.00 578.04 231.22 809.26
Circuit Breaker 15 A ( Koters ) 5 pc. 587.00 2,935.00 1,174.00 4,109.00
Circuit Breaker 20 A ( Koters ) 2 pc. 587.00 1,174.00 469.60 1,643.60
Circuit Breaker 30 A ( Koters ) 12 pc. 587.00 7,044.00 2,817.60 9,861.60
Circuit Breaker 40 A ( Koters ) 1 pc. 587.00 587.00 234.80 821.80
Panel Box 8 holes 2 pc. 650.00 1,300.00 520.00 1,820.00
uPVC Pipe 1/2" 14 pc. 85.00 1,190.00 476.00 1,666.00
uPVC Pipe 3/4" 2 pc. 110.00 220.00 88.00 308.00
uPVC Pipe 1" 12 pc. 180.00 2,160.00 864.00 3,024.00
uPVC Pipe 1 1/4" 18 pc. 220.00 3,960.00 1,584.00 5,544.00
uPVC Pipe 1 1/2" 18 pc. 250.00 4,500.00 1,800.00 6,300.00
uPVC Pipe 2" 8 pc. 350.00 2,800.00 1,120.00 3,920.00
Utility Box ( Plastic ) 12 pc. 25.00 300.00 120.00 420.00
Junction Box ( Plastic ) 24 pc. 35.00 840.00 336.00 1,176.00
Receptacle 4" 12 pc. 35.00 420.00 168.00 588.00
Switch 1 Gang ( Specify Brand ) 6 pc. 80.00 480.00 192.00 672.00
Switch 2 Gang ( Specify Brand ) 10 pc. 120.00 1,200.00 480.00 1,680.00
Switch 3 Gang ( Specify Brand ) 3 pc. 160.00 480.00 192.00 672.00
C. O. 1 Gang ( Specify Brand ) 22 pc. 80.00 1,760.00 704.00 2,464.00
C. O. 2 Gang ( Specify Brand ) 0 pc. 100.00 0.00 0.00 0.00
C. O. 3 Gang ( Specify Brand ) 0 pc. 160.00 0.00 0.00 0.00
ACU Outlet ( Specify Brand ) 4 pc. 180.00 720.00 288.00 1,008.00
X. CEILING WORKS
Plyboard 3/4" 0 pc. 1,100.00 0.00 0.00 0.00
Coco Lumber 2" x 2" 0.0000 bd. ft. 40.00 0.00 0.00 0.00
XI. PAINTING WORKS
Flatwall Latex Paint White ( Boysen ) 54 gal 485.00 26,190.00 10,476.00 36,666.00
Gloss Latex Paint White ( Boysen ) 54 gal 570.00 30,780.00 12,312.00 43,092.00
QDE White ( Boysen ) 3 gal 590.00 1,770.00 708.00 2,478.00
Wood Primer and Sealer 3 gal 540.00 1,620.00 648.00 2,268.00
Paint Thinner 3 gal 230.00 690.00 276.00 966.00
XII. DOORS AND WINDOWS
Panel Door ( 0.8 m ) 5 pc. 4,200.00 21,000.00 8,400.00 29,400.00
( 1.0 m ) 7 pc. 4,500.00 31,500.00 12,600.00 44,100.00
PVC Door ( 0.6 m ) 4 pc. 1,500.00 6,000.00 2,400.00 8,400.00
Door Jamb ( 0.8 m ) 5" 9 pc. 1,500.00 13,500.00 5,400.00 18,900.00
( 1.0 m ) 5" 7 pc. 1,500.00 10,500.00 4,200.00 14,700.00
Windows: 4 pc. 4,200.00 16,800.00 6,720.00 23,520.00
0 pc. 0.00 0.00 0.00
0 pc. 0.00 0.00 0.00
pc. 0.00 0.00 0.00
pc. 0.00 0.00 0.00
pc. 0.00 0.00 0.00

ESTIMATED TOTAL DIRECT COST 1,693,627.5

 Estimated Material Cost 980,950.93
Estimated Cost of Labor (40%) 392,380.37
OCM (5%) 68,666.57
Tax (12%) 173,039.74
Profit 144,199.79

ESTIMATED TOTAL COST 1,615,037.61