BILL OF MATERIALS AND ESTIMATE

PROJECT TITLE: PROPOSED WAREHOUSE OFFICE

LOCATION :TUGUEGARAO CTY, CAGAYAN
OWNER :
,

ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

1 MOBILIZATION
Demolition 1 sq. m

2 EARTH WORKS
Excavation 21.6 sq.m ₱ 400.00 ₱ 8,640.00
Back Fill cu.m ₱ 400.00 ₱ -
Soil Poisoning lot
MATERIAL COST ₱ -
LABOR COST ₱ 8,640.00

3 CONCRETE WORKS
GROUND
Column Footing
Portland Cement 32.00 bags ₱ 240.00 ₱ 7,680.00
Fine Aggregates 1.80 cu.m ₱ 550.00 ₱ 990.00
CRS Aggregates 3.50 cu.m ₱ 600.00 ₱ 2,100.00
Column
Portland Cement 31.00 bags ₱ 240.00 ₱ 7,440.00
Fine Aggregates 1.80 cu.m ₱ 550.00 ₱ 990.00
CRS Aggregates 3.50 cu.m ₱ 600.00 ₱ 2,100.00
Tie Beam
Portland Cement 18.00 bags ₱ 240.00 ₱ 4,320.00
Fine Aggregates 1.20 cu.m ₱ 550.00 ₱ 660.00
CRS Aggregates 1.80 cu.m ₱ 600.00 ₱ 1,080.00
Stair
Portland Cement 23.00 bags ₱ 240.00 ₱ 5,520.00
Fine Aggregates 1.60 cu.m ₱ 550.00 ₱ 880.00
CRS Aggregates 2.70 cu.m ₱ 600.00 ₱ 1,620.00

SECOND FLOOR
Slab
 Portland Cement 174.00 bags ₱ 240.00 ₱ 41,760.00
Fine Aggregates 9.70 cu.m ₱ 550.00 ₱ 5,335.00
CRS Aggregates 19.30 cu.m ₱ 600.00 ₱ 11,580.00
Roof Beam
Portland Cement 24.00 bags ₱ 240.00 ₱ 5,760.00
Fine Aggregates 1.20 cu.m ₱ 550.00 ₱ 660.00
CRS Aggregates 2.40 cu.m ₱ 600.00 ₱ 1,440.00

MATERIAL COST ₱ 101,915.00

LABOR COST ₱ 61,149.00

4 REINFORCEMENT
GROUND
Column Footing
16mm Ø RSB x 6m 24.00 pcs ₱ 410.00 ₱ 9,840.00
Tie Wire #16 4.60 kgs ₱ 70.00 ₱ 322.00
Column
16mm Ø RSB x 6m 72.00 pcs ₱ 410.00 ₱ 29,520.00
10mm Ø RSB x 6m 124.00 pcs ₱ 142.00 ₱ 17,608.00
Tie Wire #16 21.00 kgs ₱ 70.00 ₱ 1,470.00
Tie Beam
12mm Ø RSB x 6m 24.00 pcs ₱ 410.00 ₱ 9,840.00
10mm Ø RSB x 6m 60.00 pcs ₱ 142.00 ₱ 8,520.00
Tie Wire #16 9.00 kgs ₱ 70.00 ₱ 630.00
Beam
I-Beam 6.00 pcs ₱ 12,000.00 ₱ 72,000.00
Welding Rod 8.00 kgs ₱ 70.00 ₱ 560.00
Stair
12mm Ø RSB x 6m 32.00 pcs ₱ 410.00 ₱ 13,120.00
10mm Ø RSB x 6m 48.00 pcs ₱ 142.00 ₱ 6,816.00
Tie Wire #16 4.00 kgs ₱ 70.00 ₱ 280.00
SECOND FLOOR
Slab
10mm Ø RSB x 6m 224.00 pcs ₱ 142.00 ₱ 31,808.00
Tie Wire #16 64.00 kgs ₱ 70.00 ₱ 4,480.00
Roof Beam
16mm Ø RSB x 6m 24.00 pcs ₱ 410.00 ₱ 9,840.00
12mm Ø RSB x 6m 60.00 pcs ₱ 410.00 ₱ 24,600.00
Tie Wire #16 9.00 kgs ₱ 70.00 ₱ 630.00

MATERIAL COST ₱ 241,884.00

LABOR COST ₱ 145,130.40

5 MASONRY WORKS
CHB 4" - Second Floor 4266.00 pcs ₱ 13.00 ₱ 55,458.00
Portland Cement(Mortar and 359.00 bags ₱ 240.00 ₱ 86,160.00
Screened Sand (Mortar) 14.30 cu.m ₱ 500.00 ₱ 7,150.00
Fine Sand (Plastering) 10.50 cu.m ₱ 500.00 ₱ 5,250.00
10mm x 6.00m Rsb 233.00 pcs ₱ 142.00 ₱ 33,086.00
Tie Wire 15.30 kgs ₱ 80.00 ₱ 1,224.00
 MATERIAL COST ₱ 188,328.00
LABOR COST ₱ 160,078.80

6 FORMS AND SCAFFOLDINGS

Lumpsum ₱ 75,000.00

MATERIAL COST ₱ 75,000.00

LABOR COST ₱ 41,250.00

7 PLUMBING WORKS
Water Line
PVC Pipes (12.7mm) 6.00 pcs ₱ 76.22 ₱ 457.32
PVC Coupling (12.7mm) 8.00 pcs ₱ 10.00 ₱ 80.00
PVC Tee (12.7mm) 12.00 pcs ₱ 15.00 ₱ 180.00
PVC Elbow (12.7mm) 15.00 pcs ₱ 15.00 ₱ 225.00
Female Adaptor 8.00 pcs ₱ 8.00 ₱ 64.00
Solvent 4.00 can ₱ 184.00 ₱ 70.00
Sanitary Line
100mm Dia. PVC 6.00 pcs ₱ 480.00 ₱ 2,880.00
50mm Dia. PVC 8.00 pcs ₱ 320.00 ₱ 2,560.00
PVC Clean Out 100mm dia. 4.00 pcs ₱ 100.00 ₱ 400.00
PVC Clean Out 50mm dia. 4.00 pcs ₱ 75.00 ₱ 300.00
PVC P-Trap 50mm dia. w/ plug 4.00 pcs ₱ 70.00 ₱ 70.00
PVC Tee 100mm dia. 2.00 pcs ₱ 92.00 ₱ 184.00
PVC Wye 100mm 6.00 pcs ₱ 97.00 ₱ 582.00
PVC Wye 50mm 6.00 pcs ₱ 70.00 ₱ 420.00
PVC Elbow 90 deg. (100mm) 2.00 pcs ₱ 64.00 ₱ 128.00
PVC Elbow 90 deg. (50mm) 7.00 pcs ₱ 64.00 ₱ 448.00
Plumbing Fixtures and Acce.
Bronze Faucets- 1/2" diameter 3.00 pcs ₱ 175.00 ₱ 525.00
Lavatory with Fittings and Acc. 2.00 sets ₱ 6,000.00 ₱ 12,000.00
Kitchen Sink 1.00 pcs ₱ 900.00 ₱ 900.00
4" Floor Drain 3.00 pcs ₱ 250.00 ₱ 750.00
Gate Valve 1" 2.00 pcs ₱ 394.00 ₱ 788.00
GI Nipple 1/2 diameter 5.00 pcs ₱ 23.00 ₱ 115.00
Tefflon Tape 10.00 pcs ₱ 10.00 ₱ 100.00
Elongatedd Water Closet with
2.00 sets ₱ 12,000.00 ₱ 24,000.00
Accessories
Toilet Paper Holder 2.00 pcs ₱ 262.00 ₱ 524.00
Soap Holder 2.00 sets ₱ 750.00 ₱ 1,500.00
Solvent 8.00 can ₱ 184.00 ₱ 1,472.00

MATERIAL COST ₱ 51,722.32

LABOR COST ₱ 36,205.62

8 ELECTRICAL WORKS
Rough-ins
Panel box 1.00 pcs ₱ 6,000.00 ₱ 6,000.00
 GE Circuit Breaker 20A 2P 2.00 pcs ₱ 500.00 ₱ 1,000.00
GE Circuit Breaker 50A 2P 4.00 pcs ₱ 650.00 ₱ 2,600.00
GE Circuit Breaker 100A 2P 1.00 pcs ₱ 950.00 ₱ 950.00
Weather Proof Outlet 6.00 pcs ₱ 798.00 ₱ 4,788.00
Convinience outlet 24.00 pcs ₱ 250.00 ₱ 6,000.00
Stranded Wire #14, THHN 2.0 (Phelp
6.00 boxes ₱ 2,700.00 ₱ 16,200.00
Dodge 150m)
Stranded Wire #14, THHN 3.5 (Phelp
3.00 boxes ₱ 2,700.00 ₱ 8,100.00
Dodge 150m)
Stranded Wire #14, THHN 5.5 (Phelp
3.00 boxes ₱ 2,700.00 ₱ 8,100.00
Dodge 150m)
1 - Gang Switch 2.00 pcs ₱ 120.00 ₱ 240.00
2 - Gang Switch 7.00 pcs ₱ 150.00 ₱ 1,050.00
3 - Gang Switch 5.00 pcs ₱ 190.00 ₱ 950.00
Junction Box 50.00 pcs ₱ 30.00 ₱ 1,500.00
Utility Box 45.00 pcs ₱ 25.00 ₱ 1,125.00
1/2" ELECTRICAL PVC PIPE 50.00 pcs ₱ 75.00 ₱ 3,750.00
3/4" ELECTRICAL PVC PIPE 35.00 pcs ₱ 90.00 ₱ 3,150.00
1/2" PVC LONG ELBOW 30.00 pcs ₱ 30.00 ₱ 900.00
3/4" PVC LONG ELBOW 25.00 pcs ₱ 75.00 ₱ 1,875.00
Electrical tape 8.00 pcs ₱ 65.00 ₱ 520.00
Rubber Tape 6.00 pcs ₱ 80.00 ₱ 480.00
Butane Gas 4.00 pcs ₱ 100.00 ₱ 400.00
Lighting Fixtures
Pinlights 38.00 pcs ₱ 350.00 ₱ 13,300.00
Center Light 10.00 pcs ₱ 1,200.00 ₱ 12,000.00
Wall light 7.00 pcs ₱ 750.00 ₱ 5,250.00
Downlight 10.00 pcs ₱ 500.00 ₱ 5,000.00
Strip Light 50.00 mts ₱ 150.00 ₱ 7,500.00

MATERIAL COST ₱ 114,528.00

LABOR COST ₱ 74,443.20

9 FENESTRATION
note:complete with accessories
DOOR
D-1 (1.00 x 2.50m )- 1 set 1.00 set/s ₱ 15,000.00 ₱ 15,000.00
D-2 (0.90 x 2.10m )- 3 sets 3.00 set/s ₱ 8,000.00 ₱ 24,000.00
D-3 (0.60 x 2.10m )- 1 set 1.00 set/s ₱ 5,500.00 ₱ 5,500.00
D-4 (0.60 x 2.10m)- 2 sets 2.00 set/s ₱ 4,800.00 ₱ 9,600.00
WINDOWS
W-1 (3.70 x 1.80m) - 1 set 6.60 sqm ₱ 3,000.00 ₱ 19,800.00
W-2 (4.80 x 1.20m) - 2 sets 11.52 sqm ₱ 3,000.00 ₱ 34,560.00
W-3 (0.60 x 2.00m) - 4 sets 4.80 sqm ₱ 3,000.00 ₱ 14,400.00
W-4 (2.40 x 1.20m) - 1 set 2.88 sqm ₱ 3,000.00 ₱ 8,640.00
W-5 (1.20 x 0.60m) - 1 set 0.72 sqm ₱ 3,000.00 ₱ 2,160.00
W-6 (0.60 x 0.60m) - 2 sets 0.72 sqm ₱ 3,000.00 ₱ 2,160.00

MATERIAL COST ₱ 135,820.00

LABOR COST ₱ 54,328.00
10 TILEWORKS
.60 x .60 Ceramic Tile 596.00 pcs ₱ 250.00 ₱ 149,000.00
.60 x .60 Non-Skid Tile 198.00 pcs ₱ 250.00 ₱ 49,500.00
.30 x .60 Wall Tiles(Comfort Room) 162.00 pcs ₱ 90.00 ₱ 14,580.00
.30 x .30 Ceramic Tiles 112.00 pcs ₱ 45.00 ₱ 5,040.00
.30 x .60 Accent Wall (Kitchen) 6.00 pcs ₱ 175.00 ₱ 1,050.00
.60 x .60 Ceramic Tile (Kitchen Counter) 6.00 pcs ₱ 200.00 ₱ 1,200.00
Portland Cement 25.00 bags ₱ 240.00 ₱ 6,000.00
Pure Sand 9.50 cu.m ₱ 500.00 ₱ 4,750.00
Tile Adhesive 32.00 bags ₱ 250.00 ₱ 8,000.00
Tile Grout 2kg 64.00 bags ₱ 50.00 ₱ 3,200.00
Diamond Cutter 4.00 pcs ₱ 50.00 ₱ 200.00

MATERIAL COST ₱ 242,520.00

LABOR COST ₱ 121,260.00

11 CEILING WORKS
1/4" thk Hardiflex 78.00 pcs ₱ 420.00 ₱ 32,760.00
Wall Angle (3.0 m L) 84.00 pcs ₱ 55.00 ₱ 4,620.00
Metal Furring 203.00 pcs ₱ 95.00 ₱ 19,285.00
Carrying Channel 163.00 pcs ₱ 110.00 ₱ 17,930.00
W-Clip 600.00 pcs ₱ 7.00 ₱ 4,200.00
1/8" Drill Bit (concrete) 10.00 pcs ₱ 90.00 ₱ 900.00
1/8" Drill Bit (steel) 30.00 pcs ₱ 80.00 ₱ 2,400.00
Blind Rivets 1/8 x 3/4 8.00 box ₱ 320.00 ₱ 2,560.00
Blind Rivets 1/8 x 1/2 6.00 box ₱ 280.00 ₱ 1,680.00

MATERIAL COST ₱ 86,335.00

LABOR COST ₱ 56,117.75

12 PAINTING WORKS
Walls
a. Penetrating Sealer 4.00 pails ₱ 2,100.00 ₱ 8,400.00
b. Primer 6.00 pails ₱ 2,300.00 ₱ 13,800.00
c. SkimCoat 4.00 bags ₱ 320.00 ₱ 1,280.00
d. Wall Putty 12.00 gal ₱ 400.00 ₱ 4,800.00
e. Topcoat (Semi-gloss)-Ready
8.00 pails ₱ 2,800.00 ₱ 22,400.00
Mixed
f. AcryColor 4.00 ltr ₱ 300.00 ₱ 1,200.00
g. Water Proofing 16.00 gal ₱ 650.00 ₱ 10,400.00

OTHERS
Painting Materials 1.00 lumpsum ₱ 15,000.00 ₱ 15,000.00

MATERIAL COST ₱ 77,280.00

LABOR COST ₱ 69,552.00

13 ROOFING WORKS
Roofing Sheet 240.00 lm ₱ 270.00 ₱ 64,800.00
C-Purlins (2"x4"x6m) 79.00 pcs ₱ 415.00 ₱ 32,785.00
 Angle Bar (2''x2''x20') 37.00 pcs ₱ 1,350.00 ₱ 49,950.00
Gutter 12.00 pcs ₱ 750.00 ₱ 9,000.00
Laquer thinner 6.00 gal ₱ 410.00 ₱ 2,460.00
Epoxy Primer 8.00 gal ₱ 715.00 ₱ 5,720.00
Welding Rod 30.00 kgs ₱ 100.00 ₱ 3,000.00
Tekscrew 500.00 pcs ₱ 2.00 ₱ 1,000.00
Sealant 6.00 tubes ₱ 300.00 ₱ 1,800.00
Vulca Seal 6.00 litr ₱ 550.00 ₱ 3,300.00

MATERIAL COST ₱ 173,815.00

LABOR COST ₱ 95,598.25

14 MISCELLANEOUS ITEM
STAIR
2x2 Tubular Bar 16.00 pcs ₱ 600.00 ₱ 9,600.00
2x3 Tubular Bar 4.00 pcs ₱ 750.00 ₱ 3,000.00
Laquer thinner 1.00 gal ₱ 410.00 ₱ 410.00
Epoxy Primer 3.00 gal ₱ 715.00 ₱ 2,145.00
Welding Rod 3.00 box ₱ 450.00 ₱ 1,350.00

MATERIAL COST ₱ 16,505.00

LABOR COST ₱ 11,553.50

15 TOTAL MATERIAL COST ₱ 1,505,652.32

16 TOTAL LABOR COST ₱ 775,227.72
17 SUPERVISION ₱ 45,169.57
CONTINGENCY ₱ 30,113.05
TOTAL PROJECT COST ₱ 2,356,162.66

Prepared by: Approved by:

MARLON C. DUMLAO, UAP

ARCHITECT OWNER