PROJECT : PROPOSED RENOVATION OF 2-STOREY RESIDENTIAL BUILDING

LOCATION : UNIT 106 CRYSTAL HOMES-GUITNANG BAYAN II, GUITNANG BAYAN 2, SAN MATEO, RIZAL
OWNER : MS. ELSA LIEZL G. ONITA
SUBJECT : BILL OF MATERIALS & COST ESTIMATES

Item No WORK DESCRIPTION QTY UNIT Unit Cost Total Cost

1.0 EARTHWORKS
1.01 Mobilization/Demobilization 1.00 lot 12,500.00 12,500.00
1.02 Lay-out and Staking Works 1.00 lot 3,500.00 3,500.00
1.03 Excavation Works 7.00 cu.m. 650.00 4,550.00
1.04 Backfill and Compaction Works 10.00 cu.m. 400.00 4,000.00
1.05 Clearing Works 1.00 lot 5,000.00 5,000.00
Earthworks Subtotal 29,550.00

2.0 CONCRETE WORKS

2.01 Cement 120.00 bags 250.00 30,000.00
2.02 Gravel 15.00 cu.m. 2,000.00 30,000.00
2.03 Sand 45.00 cu.m. 2,100.00 94,500.00
2.04 Others ( Gasoline for Mixer ) 30.00 liters 65.00 1,950.00
Concrete Works Subtotal 156,450.00

3.0 FORMWORKS
3.01 2 x 3 x 10' Coco Lumber 700.00 pcs 175.00 122,500.00
3.02 4 x 8 x 10mm Plywood 25.00 pcs 900.00 22,500.00
3.03 Assorted Nails 5.00 box 1,200.00 6,000.00
3.04 Others ( Consumables ) 1.00 lot 5,000.00 5,000.00
Formworks Subtotal 156,000.00

4.0 REINFORCING BARS

4.01 16mmØ x 6.0M 65.00 pcs 390.00 25,350.00
4.02 12mmØ x 6.0M 45.00 pcs 280.00 12,600.00
4.03 10mmØ x 6.0M 200.00 pcs 160.00 32,000.00
4.04 Tie Wire 2.00 rolls 1,700.00 3,400.00
4.05 Others ( Hacksaw ) 30.00 pcs 75.00 2,250.00
Reinforcing Bar Works Subtotal 75,600.00

5.0 METAL WORKS / ROOFING WORKS

5.01 Steel Frame ( 2.0mm x 4" x 4" & 1" x 2" x 1.50mm GI Tubular ) 1.00 lot 65,000.00 65,000.00
5.02 Roofing (8mm x 4' x 8' ) SOLID PVC PANEL-CLEAR 1.00 lot 45,000.00 45,000.00
5.03 Others: Rectification of Existing Roof and Roof Accessories 1.00 lot 35,000.00 35,000.00
Metal Works Subtotal 145,000.00

6.0 MASONRY WORKS

6.01 6" Chb Wall 200.00 pcs 24.00 4,800.00
6.02 4'' Chb Wall 500.00 pcs 22.00 11,000.00
6.03 Cement 175.00 bags 250.00 43,750.00
6.04 Sand 15.00 cum 2,000.00 30,000.00
6.05 Others 1.00 lot 10,000.00 10,000.00
Masonry Works Subtotal 99,550.00

7.0 WALL FINISHES

7.01 600mm x 600mm Wall Tiles 45.00 sq.m. 1,500.00 67,500.00
7.02 Natural Stone Finish 2.00 sq.m. 2,000.00 4,000.00
Wall Finishes Subtotal 71,500.00

8.0 FLOOR FINISHES

8.01 Waterproofing
Toilet 8.00 sq.m. 1,250.00 10,000.00
 Canopy, Balcony,Firewall 14.00 sq.m. 1,250.00 17,500.00
8.02 Floor topping to receive tiles 22.00 sq.m. 200.00 4,400.00
8.03 600mm x 600mm Floor Tile 22.00 sq.m. 460.00 10,120.00
8.04 300mm x 300mm Floor Tile-Garage 24.30 sq.m. 250.00 6,075.00
8.05 Others ( Grout ) 8.00 packs 85.00 680.00
Floor finishes Subtotal 48,775.00

9.0 CEILING WORKS

10mm thk Ordinary Gypsum board on Light Galvanized metal
9.01 furing 60.00 sq.m. 350.00 21,000.00
3.5mm thk Ficem board on Light Galvanized metal furing
9.02 35.00 sq.m. 150.00 5,250.00
9.03 Other Accessories 1.00 lot 5,000.00 5,000.00
Ceiling Work Subtotal 31,250.00

10.0 DOOR, DOOR JAMBS & LOCKSETS

10.01 600mm x 2100mm PVC Door 3.00 sets 6,500.00 19,500.00
10.02 700mm x 2100mm Panel Door 1.00 set 10,000.00 10,000.00
10.03 Lever Type Lockset with Key 1.00 set 1,500.00 1,500.00
10.04 Lever Type Lockset without Key 3.00 sets 1,200.00 3,600.00
10.05 Others 1.00 lot 5,000.00 5,000.00
Doors & Hardwares Subtotal 39,600.00

11.0 CARPENTRY WORKS

11.01 Bedroom Cabinets 2.00 sets 35,000.00 70,000.00
11.02 Kitchen Cabinets 1.00 set 35,000.00 35,000.00
11.03 Others : Accessories 1.00 lot 15,000.00 15,000.00
Carpentry Works Subtotal 120,000.00

12.0 WINDOWS
12.01 1800mm x 2100mm Aluminum Framed Sliding Door 2.00 sets 12,500.00 25,000.00
12.02 1200mm x 1000mm Aluminum Framed Sliding Window 1.00 set 4,500.00 4,500.00
12.03 600mm x 1200mm Aluminum Framed Awning Window 1.00 set 3,200.00 3,200.00
12.04 600mm x 400mm Aluminum Framed Awning Window 2.00 sets 2,200.00 4,400.00
12.05 Others: CONSumables 1.00 lot 5,000.00 5,000.00
Windows Subtotal 42,100.00

13.0 PAINTING WORKS

13.01 Exterior Walls 270.00 sq.m. 400.00 108,000.00
13.02 Interior Walls 480.00 sq.m. 400.00 192,000.00
13.03 Ceiling(Repaint) 80.00 sq.m. 140.00 11,200.00
13.04 Stair Railings(Repaint) 1.00 lot 15,000.00 15,000.00
13.05 Balcony Railings 1.00 lot 15,000.00 15,000.00
13.06 Bedroom Cabinets-Duco 2.00 sets 45,000.00 90,000.00
13.07 KItchen Cabinets-Duco 1.00 sets 45,000.00 45,000.00
13.08 Door & Door Jambs 4.00 sets 8,500.00 34,000.00
13.09 Gate and Fence 1.00 set 15,000.00 15,000.00
13.10 Others -
Painting Works Subtotal 525,200.00

14.0 ELECTRICAL WORKS

14.01 PVC Conduit Pipes 30.00 pcs 180.00 5,400.00
14.02 Electrical Wires 5.00 box 5,500.00 27,500.00
14.03 Flexible Hose 2.00 roll 700.00 1,400.00
14.04 Electrical Tape 10.00 roll 35.00 350.00
14.05 Juntion Box 30.00 pcs 35.00 1,050.00
14.06 Utility Box 20.00 pcs 35.00 700.00
14.07 Convinience Outlet 10.00 pcs 190.00 1,900.00
14.08 Switches 25.00 pcs 130.00 3,250.00
14.09 Receptacle with Bulb 10.00 sets 105.00 1,050.00
14.10 Weather Proof C.O. 5.00 pcs 350.00 1,750.00
14.11 Panel Board with Circuit Breakers 1.00 set 9,000.00 9,000.00
14.12 Other Accessories ( Lights ) 1.00 lot 25,000.00 25,000.00
 Electrical Works Subtotal 78,350.00

15.0 TOILET AND BATH

15.01 Tile Grout 10.00 bags 75.00 750.00
15.02 Tile Adhesive 40.00 bags 520.00 20,800.00
15.03 Toilet and Bath Fixtures 3.00 sets 25,000.00 75,000.00
15.04 Telephone Shower Head 2.00 sets 7,500.00 15,000.00
15.05 Others 1.00 lot 5,000.00 5,000.00
Toilet and Bath Subtotal 116,550.00

16.0 PLUMBING FIXTURES

16.01 Water Lines 1.00 lot 15,000.00 15,000.00
16.02 Sewer and Vent Lines 1.00 lot 10,000.00 10,000.00
16.03 Storm Drainage System 1.00 lot 12,500.00 12,500.00
16.04 Kitchen Sink 1.00 set 4,600.00 4,600.00
16.05 Kitchen Sink Faucet 1.00 set 1,900.00 1,900.00
16.06 Ordinary Faucet 3.00 pcs 190.00 570.00
16.07 Others 1.00 lot 4,500.00 4,500.00
Plumbing Works Subtotal 49,070.00

17.0 LABOR COST ( including Demolition of existing Walls and disposal )

Labor Cost Subtotal 842,397.60

GRAND TOTAL 2,626,942.60