ITEM

Qty. Unit Description

306.00 pcs 12mm x 20' DEFORMED STEEL BAR
233 pcs 10mm x 20' DEFORMED STEEL BAR
1050.00 pcs 6" CONCRETE HOLLOW BLOCK
2656 pcs 4" CONCRETE HOLLOW BLOCK
297 bags CEMENT
30 pcs 1/4 x 2" ANGLE BAR
25 pcs 1/4 x 1 1/2 ANGLE BAR
34 pcs 50X100MM C PURLINS
119.245 lm .4MM THK PRE PAINTED COLORED ROOF
25 cu.m 3/4" GRAVEL
13 cu.m SEMI-SCREENED SAND
315 pcs 600X600 FLOOR TILES
pcs TILE ADHESIVE
pcs
can
pcs
kl
pcs
pcs
 Sub Total

ITEM-5 PAINTING WORKS

Qty. Unit Description
24.00 Gal Flat Latex Primer (Boysen)

52.00 Gal Acrylic Semi Gloss Top Coat Paint(Boysen)2 coats

24.00 bags Skim Coat

Mts Sanding Paper
Gal Enamel Paints
Gal Paint Thinner
Gal Wood Putty
kg Rugs
pcs Paint Brush
pcs Paint Roller
pcs Masking Tape 1"
Sub Total
Unit Cost Amount
-
190.00 44,270.00
15.00 15,750.00
12.00 31,872.00
235.00 69,795.00
-
-
-
-
500.00 12,500.00
600.00 7,800.00
0.00
0.00

0.00
0.00
0.00

12.00 0.00
 0.00
0.00
0.00
Sub Total 153,467.00

Unit Cost Amount

-

480.00 11,520.00
130.00 -
750.00 -
405.00 -
350.00 -
30.00 -
60.00 -
75.00 -
35.00 -
Sub Total 11,520.00
 12 MM RE INFORCEMENT BAR

NO. OF FOOTING TOTAL NO. OF CUT BAR TOTAL NO. OF RE INFORCEMENT BAR
F1 18 180 30

L 1
W 1
2
NO. OF CUT BAR 5
TOTAL NO. OF CUT BAR 10 10 MM
NO. OF STIRRUPS
NO. OF COLUMN TOTAL NO. OFREBARS 50
C2 4 16 TOTAL LENGTH OF STIRRUPS @.80
H 5 40
NO. OF REBARS PER COLUMN TOTAL NO. OF REBARS
4 27

NO. OF COLUMN TOTAL NO. REBARS NO. OF STIRRUPS

C1 14 84 50
NO. OF REBARS PER COLUMN TOTAL LENGTH OF STIRRUPS @.80
6 40
TOTAL NO. OF REBARS
94

GTB NO. OF REBARS TOTAL NO. OF REBARS NO. OF STIRRUPS

L 84 16 88 840
TOTAL LENGTH OF STIRRUPS @.80
672
TOTAL NO. OF REBARS
112

RB
NO. OF REBARS TOTAL NO. OF REBARS
L 84 16 88

FOOTING
 volume
w1 w2 height per No. of total
column elements
(cu.m))
F1 1 1 0.2 0.2 18 3.6
0 0
0 0
0 0
TOTAL 3.6
bags of cement 44
cubic meter of sand 1.8
cubic meter of gravel 3.6

COLUMNS
volume
per No. of
w1 w2 height total
column elements
(cu.m))
C1 0.2 0.3 4.8 0.288 14 4.032
C2 0.2 0.2 4.8 0.192 4 0.768
C3 0 0
C4 0 0
TOTAL 4.8
bags of cement 58
cubic meter of sand 2.4
cubic meter of gravel 4.8

GTB
volume
w h length per No. of total
column elements
(cu.m))
GTB 0.15 0.2 84 2.52 1 2.52
0 0
0
0
TOTAL 2.52
bags of cement 31
cubic meter of sand 1.26
cubic meter of gravel 2.52

ROOF BEAMS
 volume
w h length per beam No. of total
elements
(cu.m)

RB1 0.15 0.2 84 2.52 1 2.52

0 0
0 0
0 0
TOTAL 2.52
bags of cement 31
cubic meter of sand 1.26
cubic meter of gravel 2.52
O. OF RE INFORCEMENT BAR 6" CHB
LENGTH HEIGHT AREA LENGTH
4.5 1 4.5 4.5
4.5 1 4.5 4.5
4.5 1 4.5 4.5
4.5 1 4.5 4.5
4.5 1 4.5 4.5
4.5 1 4.5 4.5
4.5 1 4.5 3
4.5 1 4.5 3
NGTH OF STIRRUPS @.80 3 1 3 3
3 1 3 3
O. OF REBARS 3 1 3 3
3 1 3 3
3 1 3 3
3 1 3 3
3 1 3 2.9
NGTH OF STIRRUPS @.80 3 1 3 3.1
3 1 3 3.1
O. OF REBARS 2.5 1 2.5 2.9
2.5 1 2.5 4.5
2 1 2 4.5
2 1 2 3
2.9 1 2.9
2.9 1 2.9
3.1 1 3.1
3.1 1 3.1
TOTAL AREA 84 84
NGTH OF STIRRUPS @.80 1050.00

O. OF REBARS
AREA DEPTH VOLUME
111.1 0.1 11.11
bags of cement 134
cubic meter of sand 5.555
cubic meter of gravel 11.11
 PAINTING

HEIGHT AREA AREA OF DOORS & WINDOW LENGTH HEIGHT AREA

2.7 12.15 1.89 2.16 8.1 4.5 3 13.5
2.7 12.15 2.16 9.99 4.5 3 13.5
2.7 12.15 2.16 9.99 4.5 3 13.5
2.7 12.15 1.89 10.26 4.5 3 13.5
2.7 12.15 1.92 10.23 4.5 3 13.5
2.7 12.15 1.47 10.68 4.5 3 13.5
2.7 8.1 4.62 3.48 3 3 9
2.7 8.1 3.15 4.95 3 3 9
2.7 8.1 1.47 6.63 3 3 9
2.7 8.1 0.6 7.5 3 3 9
2.7 8.1 1.92 6.18 3 3 9
2.7 8.1 1.89 6.21 3 3 9
2.7 8.1 1.92 6.18 3 3 9
2.7 8.1 0.4 7.7 3 3 9
2.7 7.83 0.6 7.23 2.9 3 8.7
2.7 8.37 1.92 6.45 3.1 3 9.3
2.7 8.37 1.89 6.48 3.1 3 9.3
2.7 7.83 7.83 2.9 3 8.7
2.7 12.15 12.15 4.5 3 13.5
2.7 12.15 12.15 4.5 3 13.5
2.7 8.1 8.1 3 3 9
TOTAL AREA 168.47
TOTAL CHB 4" 2105.875

parapet wall
L h area
33.7 1.3 44 PLASTER
total 4"chb 550 TOTAL AREA 2 SIDE
382
TOTAL CEMENT AREA/2.5 IS
bags of cement 153
 AREA OF DOORS & WINDOW
1.89 2.16 9.45
2.16 11.34
2.16 11.34
1.89 11.61
1.92 11.58
1.47 12.03
4.62 4.38
3.15 5.85
1.47 7.53
0.6 8.4
1.92 7.08
1.89 7.11
1.92 7.08
0.4 8.6
0.6 8.1
1.92 7.38
1.89 7.41
8.7
13.5
13.5
9
TOTAL AREA WALL 191

TOTAL AREA 2 SIDE

TOTAL CEMENT AREA/2.5 IS EQUAL TO 1 BAG OF CEMENT

Date: 6-May-21
Project: 1-Storey Residential Building
Location: Bugasongan, Lezo, Aklan
Subject: BILL OF MATERIALS AND COST ESTIMATE

ITEM-1 Formworks and Scaffolding

Qty. Unit Description Unit Cost
25.00 bdft. 2x3x10' Coco Lumber 27.00
3.00 Box #4 Common Nail 1,800.00
2.00 Box #3 common Nail 1,600.00
5.00 kg #2 Common Nail 60.00
5.00 kg # 11/2 Common Nail 60.00
5.00 kg Plastic Rattan 160.00
Sub Total

ITEM-2 Conrete and Steel Works

Qty. Unit Description Unit Cost
306.00 pc 12mmx20' Deformed Steel Bar 270.00
233.00 pcs 10mmx20' Deformed Steel Bar 190.00
300.00 bags Portland Cement 230.00
50.00 Pcs 1/2"x4'x8' Marine Plywood 780.00
40.00 Cu.m. 3/4 " Gravel & Sand 500.00
4.00 rolls #18 G.I. Tie Wire 2,200.00
Sub Total

ITEM-3 Masonry ,Plastering and Tile Works

Qty. Unit Description Unit Cost
25.00 bags Tile Adhesive 420.00
25.00 cu.m. Fine Sand 450.00
1,050.00 pcs 6" Concrete Hollow Block 15.00
2,850.00 pcs 4" Concrete Hollow Block 12.00
 Portland Cement for blockworks and
153.00 Bags 225.00
plastering
240.00 pcs 10mmx20'Def.Bar 190.00
15.00 sq.m. Wall Tile (Toilet Wall and Kitchen 600.00
111.10 sq.m. 600x600mm Floor Tiles 600.00
Sub Total

ITEM-4 Carpentry and Ceiling WORKS

37.00 Pcs 3.5mm x4'x8' Hardiflex 460.00
35.00 Pcs 25mm Wall Angle 35.00
110.00 pcs Metal Furring 145.00
25.00 Pcs Carrying Channel 145.00
150.00 pcs W-Clip 5.00
3.00 kg Assorted Finishing Nails 75.00
15.00 Ltr Wood Glue 389.00
4.00 Box Blind Revit 1/8 x 3/4 320.00
15.00 pcs 1/8 Drill Bit 65.00
25.00 Pcs Lattice Molding 1/4x2"x8' 115.00
3/4" Thk. Marine Plywood (For Kitchen
8.00 Pcs 1,850.00
Cabinet)
1.00 Lot Hardwares /Handles/Lockset 10,000.00
Sub Total

ITEM-5 PAINTING WORKS

Qty. Unit Description Unit Cost
5.00 Pail Flat Latex Primer (Boysen) 1,900.00
Acrylic Semi Gloss Top Coat
10.00 PAil 2,500.00
Paint(Boysen)2 coats
24.00 bags Skim Coat 480.00
15.00 Mts Sanding Paper 130.00
5.00 Gal Enamel Paints 750.00
3.00 Gal Paint Thinner 405.00
2.00 Gal Wood Putty 350.00
5.00 kg Rugs 30.00
4.00 pcs Paint Brush 60.00
4.00 pcs Paint Roller 75.00
10.00 pcs Masking Tape 1" 35.00
Sub Total

ITEM-6 ELECTRICAL WORKS

 1.00 Set Panel Board (With Circuit Breakers) 4,500.00

6.00 Box #3.5mm2 THHN copper Wire 3,400.00

50.00 Pcs 1/2" PVC Conduit 75.00
30.00 Pcs 1/2" PVC Elbow 30.00
35.00 pcs Utility Box 35.00
20.00 pcs Junction Box 35.00
22.00 pcs Douplex Convenience Outlet 350.00
10.00 pcs Switches 350.00
28.00 pcs Lighting Fixture 580.00
3.00 Rolls Electrical Tape 80.00
Sub Total

ITEM-7 Plumbing Works

6.00 Pcs 4" Sanitary PVC Pipe 650.00

10.00 Pcs 3" Sanitary PVC Pipe (Down Spout) 450.00

5.00 Pcs 2" Sanitary PVC Pipe 280.00

5.00 Pcs Faucet 650.00
1.00 Pc Kitchen Sink 3,000.00
2.00 Pcs Water Closet (One Piece) 8,500.00
3.00 Pcs 4" Stainless Floor Drain 350.00
12.00 pcs 1/2"PPR Pipe 340.00
2.00 Can Solvent Cement 400cc 380.00
1.00 lot Valve and Fittings 10,000.00
Sub Total

ITEM-8 Doors and Window Works

Fix Glass Window with 1/4"thk.Glasss of

1.00 set Analoc Frame(Ground Floor) 19,264.00
(3.2x2.15m.)GROUND FLOOR

10mm thk. Tempered Glass Double

Swing Glass Door with 6mm thk. Fix
1.00 set 31,927.50
Glass window on analoc frame.
(3.3x2.15m.) GROUND FLOOR
 10mm thk. Tempered Glass Single Swing
Glass Door with 6mm thk. Fix Glass
1.00 set 23,220.00
window on analoc frame.(2.4x2.15m.)
GROUND FLOOR

Sliding Type Window with 6mm thk.

1.00 set Tinted Glass on analoc frame.(0.6x1.2m.) 2,016.00
GROUND FLOOR

PCV Doors (0.60x2.10m)with

3.00 Pcs 2,500.00
Lockset(Toilet Door)
0.6x0.6m awning type Wdw with 1/4"thk
1.00 Set Tinted Glass on analoc Frame (2f 1,008.00
TOILET)

0.80x0.8m Awning Glass Wdw with

1.00 set 1/4"thk Tinted Glass on analoc Frame (2F 2,240.00
Shower)

1.6x1.2m Sliding Glass Wdw with

1.00 set 1/4"thk Tinted Glass on analoc Frame (2f 6,144.00
Bedroom 1)

1.15x1.15m Sliding Glass wdw with

1.00 set 1/4"thk Tinted Glass on analoc Frame(2F 4,232.00
Bedroom-2 )

2.4x2.15m Sliding Glass DOOR with

1.00 set 1/4"thk Tinted Fix Glass window on 16,512.00
analoc Frame(2F LIVING ROOM )

0.35x1.05m Sliding Glass wdw with

1.00 set 1/4"thk Tinted Glass on analoc Frame(2F 1,029.00
kitchen )

1.10x1.05m Sliding Glass wdw with

1.00 SET 1/4"thk Tinted Glass on analoc Frame(2F 3,234.00
kitchen )
 .6x1.5m Fix Glass wdw with 1/4"thk
4.00 set Tinted Glass on analoc Frame(Roof 2,520.00
Deck )

.8x1.2m Awning type Glass wdw with

1.00 set 1/4"thk Tinted Glass on analoc 2,688.00
Frame(Roof Deck)

Roll Up Door-1 (3.4x3.0m.) Painted

1.00 set 18,360.00
finish

Roll Up Door -2 (3.50x3.0m.) Painted

1.00 set 18,900.00
finish

1.00 set Roll Up Door (2.6x3.0m.) Painted finish 14,040.00

(0.90x2.10)Solid Wood Panel Door with

1.00 set complete Hardwares and Lockset at Living 13,000.00
Room Main Entrance (WITH STEEL DOOR)

(0.80x2.10)Solid Wood Panel Door with

2.00 set complete Hardwares and Lockset at 9,500.00
Bedroom

(0.80x2.10)Solid Wood Panel Door with

1.00 set complete with Hardwares and Lockset at 9,500.00
Laundry

Sub Total

ITEM-9 Steel Works stair Railings at 2flr to roof deck

8.00 Pcs 1"x2"x20'x1.5mmThk. Steel Tube 945.00
15.00 Pcs 1"x1"x20'x1.5mmThk. Steel Tube 450.00
10.00 KG Welding Rod 110.00
1.00 Gal Metal Primer 550.00
1.00 Gal Paint Thinner 460.00
1.00 Gal Enamel Top Coat Paint 750.00
Sub Total
 SUMMARY
Total Material Cost
Total Labor Cost
Direct Cost (Materials/Labor)
Project Management/Supervision (8%)
Supply and Installation of Automatic Pressure Pump and 2000 Liters Stainless Water Tank
with pipe and complete fittings
Water Proofing Works (walls and Slab)
Contingencies/Mobilization/Demobilization/Warehouse/Barracks/Water and Electrical Utility

Shop Drawing/For Construction Drawings

Total Project Construction Cost(Php.)

Terms and Condition:

1. Works shall be completed maximum of 280 calendar days from start of excavation.
2. 30% Down Payment Balance upon progress billing.
3. Works shall start within 3 days upon receipt of Down Payment.
4. 1 year Warranty against Workmanship

5. Works that are not included on the items above shall be treated as additional works with cost implications,

Prepared by: Conformed:

JOHN REY ICASAS SPS. Juris Butch Ileto & Mevilyn Ileto
Architect/Master Plumber Owner
JRICASAS BUILDERS
To God be the Glory!
Amount
675.00
5,400.00
3,200.00
300.00
300.00
800.00
10,675.00

Amount
82,620.00
44,270.00
69,000.00
39,000.00
20,000.00
8,800.00
263,690.00

Amount
10,500.00
11,250.00
15,750.00
34,200.00
 34,425.00

45,600.00
9,000.00
66,660.00
227,385.00

17,020.00
1,225.00
15,950.00
3,625.00
750.00
225.00 739,080.00
5,835.00 258,678.00
1,280.00
975.00
2,875.00

14,800.00

10,000.00
74,560.00
-

Amount
9,500.00

25,000.00

11,520.00
1,950.00
3,750.00
1,215.00
700.00
150.00
240.00
300.00
350.00
54,675.00
 4,500.00

20,400.00
3,750.00
900.00
1,225.00
700.00
7,700.00
3,500.00
16,240.00
240.00
59,155.00

3,900.00

4,500.00

1,400.00
3,250.00
3,000.00
17,000.00
1,050.00
4,080.00
760.00
10,000.00
48,940.00

19,264.00 123,594.50 glass window

31,927.50 49,000.00 wood door

23,220.00 51,300.00 roll up door

2,016.00 223,894.50

7,500.00

1,008.00

2,240.00

6,144.00

4,232.00

16,512.00

1,029.00

3,234.00
 10,080.00

2,688.00

18,360.00

18,900.00

14,040.00

13,000.00

19,000.00

9,500.00 LABOR COST

223,894.50 NO. SKILL

2.00 Foreman
2.00 Mason/Carp
7,560.00 1.00 Doydoy
6,750.00 1.00 Jorie
1,100.00 1.00 Michael
550.00
460.00
750.00
17,170.00
 980,144.50
565,200.00
1,545,344.50

50,000.00

15,000.00

20,000.00

1,630,344.50 3,826,486.26
1,630,344.50
2,196,141.76 initial profit
200,000.00 nang bebe
1,996,141.76
232,781.00 balance butch
1,763,360.76 profit
650,000.00 dumptruck/office

orks with cost implications, 1,113,360.76

vilyn Ileto
RATE NO.OF DAYS Total
550.00 6.00 6,600.00
500.00 6.00 6,000.00
450.00 6.00 2,700.00
400.00 6.00 2,400.00
350.00 6.00 2,100.00
19,800.00 Weekly Payroll
4.00
79,200.00 Monthly
6.00
Civil Works 475,200.00
Plumbing/Electrical 90,000.00
565,200.00