PROJECT : AS BUILT PLAN FIVE DOOR TWO STOREY RESIDENTIAL BUILDING

LOCATION : # 17 E.AGUINALDO ST.,KATARUNGAN VILLAGE,BRGY.MAMBUGAN, ANTIPOLO CITY

OWNER : MARIA CRISTINA B. SANTOS
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 5,000.00 5,000.00
1.02 Lay-out and Staking Works 1.00 lot 800.00 800.00
1.03 Excavation Works 51.84 cu.m. 120.00 6,220.80
1.04 Backfill and Compaction Works 242.34 cu.m. 150.00 36,351.00
1.05 Clearing Works 1.00 lot 2,600.00 2,600.00
1.06 Others
Earthworks Subtotal 50,971.80

2.0 CONCRETE WORKS

2.01 Cement 650.00 bags 240.00 156,000.00
2.02 Gravel 80.00 cu.m. 1,150.00 92,000.00
2.03 Sand 65.00 cu.m. 950.00 61,750.00
2.04 Others
Concrete Works Subtotal 309,750.00

3.0 FORMWORKS
3.01 2 x 3 x 10' Coco Lumber 650.00 pcs 140.00 91,000.00
3.02 2 x 2 x 10' Coco Lumber 300.00 pcs 120.00 36,000.00
3.03 4 x 8 x 10mm Plywood 40.00 pcs 650.00 26,000.00
3.04 Assorted Nails 5.00 box 1,300.00 6,500.00
3.05 Others
Formworks Subtotal 159,500.00

4.0 REINFORCING BARS

4.01 16mmØ x 6.0M 160.00 pcs 315.00 50,400.00
4.02 12mmØ x 6.0M 85.00 pcs 210.00 17,850.00
4.03 10mmØ x 6.0M 190.00 pcs 125.00 23,750.00
4.04 9mmØ x 6.0M 60.00 pcs 80.00 4,800.00
4.05 Tie Wire 3.00 rolls 1,450.00 4,350.00
4.06 Others
Reinforcing Bar Works Subtotal 101,150.00

5.0 METAL WORKS / ROOFING WORKS

5.01 Trusses 1.00 lot 100,000.00 100,000.00
5.02 Balcony Railings lot -
5.03 Gate lot -
5.04 Roofing 1.00 lot 125,000.00 125,000.00
5.05 Others
Metal Works Subtotal 225,000.00

6.0 MASONRY WORKS

6.01 6" Chb Wall 2,000.00 pcs 17.00 34,000.00
6.02 4'' Chb Wall 600.00 pcs 15.00 9,000.00
6.03 Cement 200.00 bags 240.00 48,000.00
6.04 Sand 25.00 cum 950.00 23,750.00
6.05 Others
Masonry Works Subtotal 114,750.00

7.0 WALL FINISHES

Page 1 of 4
SUBJECT : BILL OF MATERIALS & COST ESTIMATES

Item No WORK DESCRIPTION QTY UNIT Unit Cost Total Cost

7.01 600mm x 600mm Wall Tiles 86.40 sq.m. 650.00 56,160.00

7.02 300mm x 300mm Wall Tiles 3.00 sq.m. 650.00 1,950.00
7.03 Natural Stone Finish 1.20 sq.m. 450.00 540.00
7.04 Others
Wall Finishes Subtotal 58,650.00

8.0 FLOOR FINISHES

8.01 Waterproofing
Toilet sq.m. 400.00 -
Canopy, Balcony sq.m. 400.00 -
8.02 Floor topping 140.00 sq.m. 150.00 21,000.00
8.03 600mm x 600mm Floor Tile sq.m. 650.00 -
300mm
8.04 Plain x 300mm
Cement Floor
Rough Tile
Finish sq.m. 650.00 -
8.05 (Carport) 25.00 sq.m. 205.00 5,125.00
8.06 Others
Floor finishes Subtotal 26,125.00

9.0 CEILING WORKS

10mm thk Ordinary Gypsum board on
9.01 Light Galvanized metal furing sq.m. 105.00 -
3.5mm thk Ficem board on Light
9.02 Galvanized metal furing 285.00 sq.m. 150.00 42,750.00
9.03 Other Accessories 1.00 lot 15,000.00 15,000.00
Ceiling Work Subtotal 57,750.00

10.0 DOOR, DOOR JAMBS & LOCKSETS

10.01 900mm x 2100mm Panel Door 5.00 sets 4,500.00 22,500.00
10.02 700mm x 2100mm Flush Door sets 3,500.00 -
10.03 800mm x 2100mm Flush Door 9.00 sets 3,500.00 31,500.00
10.04 600mm x 2100mm PVC Door 8.00 sets 1,800.00 14,400.00
10.05 Main Door Lockset 1.00 sets 1,850.00 1,850.00
10.06 Lever Type Lockset with Key 9.00 sets 800.00 7,200.00
10.07 Lever Type Lockset without Key 8.00 sets 550.00 4,400.00
10.08 Others 1.00 lot 5,000.00 5,000.00
Doors & Hardwares Subtotal 86,850.00

11.0 CARPENTRY WORKS

11.01 Handrail 15.00 lm 1,050.00 15,750.00
11.02 Stair Steps lot 8,000.00 -
11.03 Bedroom Cabinets 5.00 sets 12,500.00 62,500.00
11.04 Kitchen Cabinets 1.00 set 15,000.00 15,000.00
11.05 Others 1.00 lot 5,000.00 5,000.00
Carpentry Works Subtotal 98,250.00

12.0 WINDOWS1800mm x 1200mm Aluminum

Framed Sliding
12.01 1200mm x 1200mm Aluminum 2.00 sets 4,500.00 9,000.00
Framed Sliding
12.02 1000mm x 1200mm Aluminum 6.00 sets 3,100.00 18,600.00
Framed xSliding
12.03 500mm 1200mm Aluminum 1.00 sets 3,100.00 3,100.00
Framed xSliding
12.04 400mm 600mm Aluminum 9.00 sets 3,200.00 28,800.00
12.05 Framed Sliding 5.00 sets 1,800.00 9,000.00
12.06 Others 1.00 lot 12,600.00 12,600.00
Windows Subtotal 81,100.00

Page 2 of 4
SUBJECT : BILL OF MATERIALS & COST ESTIMATES

Item No WORK DESCRIPTION QTY UNIT Unit Cost Total Cost

13.0 PAINTING WORKS

13.01 Exterior Walls sq.m. 250.00 165,000.00
660.00
13.02 Interior Walls sq.m. 250.00 -
13.03 Ceiling 285.00 sq.m. 300.00 85,500.00
13.04 Stair Railings 1.00 lot 10,000.00 10,000.00
13.05 Balcony Railings lot 1,600.00 -
13.06 Bedroom Cabinets 9.00 sets 4,950.00 44,550.00
13.07 KItchen Cabinets 5.00 sets 6,500.00 32,500.00
13.08 Door & Door Jambs 25.00 sets 800.00 20,000.00
13.09 Gates set
13.10 Others -
Painting Works Subtotal 357,550.00

14.0 ELECTRICAL WORKS

14.01 Service Entrance Conduit Lines 1.00 lot 6,500.00 6,500.00
14.02 Electrical Wires 8.00 box 4,500.00 36,000.00
14.03 Flexible Hose 3.00 roll 1,500.00 4,500.00
14.04 Electrical Tape 10.00 roll 40.00 400.00
14.05 Juntion Box 45.00 pcs 30.00 1,350.00
14.06 Utility Box 40.00 pcs 30.00 1,200.00
14.07 Convinience Outlet 18.00 pcs 120.00 2,160.00
14.08 Switches 25.00 pcs 110.00 2,750.00
14.09 Receptacle with Bulb 25.00 sets 180.00 4,500.00
14.10 Weather Proof C.O. 3.00 pcs 150.00 450.00
14.11 Panel Board with Circuit Breakers 1.00 sets 5,500.00 5,500.00
14.12 Other Accessories 1.00 lot 5,000.00 5,000.00
Electrical Works Subtotal 70,310.00

15.0 TOILET AND BATH

15.01 300mm x 300mm Floor Tiles 160.00 pcs 35.00 5,600.00
15.02 300mm x 300mm Wall Tiles 400.00 pcs 35.00 14,000.00
15.03 Portland Cement 30.00 bags 220.00 6,600.00
15.04 Sand 3.00 cum 550.00 1,650.00
15.05 Tile Grout 5.00 bags 55.00 275.00
15.06 Tile Adhesive 20.00 bags 250.00 5,000.00
15.07 Toilet and Bath Fixtures 5.00 sets 5,195.00 25,975.00
15.08 Telephone Shower Head 5.00 sets 800.00 4,000.00
15.09 Others 1.00 lot 1,000.00 1,000.00
Toilet and Bath Subtotal 64,100.00

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 13,500.00 13,500.00
16.03 Storm Drainage System 1.00 lot 10,500.00 10,500.00
16.04 Kitchen Sink 5.00 pcs 1,500.00 7,500.00
16.05 Kitchen Sink Faucet 5.00 pcs 1,200.00 6,000.00
16.06 Ordinary Faucet 10.00 pcs 180.00 1,800.00
16.07 Others 1.00 lot 5,000.00 5,000.00
Plumbing Works Subtotal 59,300.00

17.0 LABOR COST

Labor Cost Subtotal 576,332.04

Page 3 of 4
SUBJECT : BILL OF MATERIALS & COST ESTIMATES

Item No WORK DESCRIPTION QTY UNIT Unit Cost Total Cost

GRAND TOTAL 2,497,438.84

Page 4 of 4