Projcet: PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Location:
Owner:
Subject: BILL OF MATERIALS AND COST ESTIMATE

QTY UNIT DESCRIPTION UNIT PRICE MATERIALS LABOR

I. General Requirements
1.00 lot Permits & Application 35,000.00 35,000.00
1.00 lot Mobilization 5,000.00 5,000.00 5,000.00
1.00 lot Demobilization 2,000.00 2,000.00
Sub-total 5,000.00 42,000.00
II. Earth Works
1.00 lot Excavation 12,000.00 12,000.00 4,800.00
1.00 lot Enbankment 22,500.00 22,500.00 9,000.00
1.00 lot Minor tools 1,000.00 1,000.00 400.00
Sub-total 35,500.00 14,200.00
III. Concrete Works
5.00 cm³ Gravel G-1 for bedding 1,100.00 5,500.00 2,200.00
40.00 cm³ Gravel G-3/4 1,100.00 44,000.00 17,600.00
25.00 cm³ Sand 600.00 15,000.00 6,000.00
380.00 bgs. Portland cement 245.00 93,100.00 37,240.00
3.00 rls. #16 Tie Wire 1,800.00 5,400.00 2,160.00
180.00 pcs. RSB 16mmØ x 6m 360.00 64,800.00 25,920.00
136.00 pcs. RSB 12mmØ x 6m 195.00 26,520.00 10,608.00
505.00 pcs. RSB 10mmØ x 6m 140.00 70,700.00 28,280.00
1.00 lot Minor tools & Hardware Materials 8,000.00 8,000.00 3,200.00
Sub-total 333,020.00 133,208.00
IV. Masonry Works
25.00 cm³ Sand 600.00 15,000.00 6,000.00
310.00 bgs. Portland cement 245.00 75,950.00 30,380.00
3,620.00 pcs. CHB 4" 11.00 39,820.00 15,928.00
1.00 rls. #16 Tie wire 1,800.00 1,800.00 720.00
215.00 pcs. RSB 10mmØ x 6m 140.00 30,100.00 12,040.00
1.00 lot Minor tools & Hardware Materials 5,000.00 5,000.00 2,000.00
Sub-total 167,670.00 67,068.00
V. Form Works
50 pcs. 1/2" thk Ordinary Plywood 300.00 15,000.00 6,000.00
585 pcs. 2 x 3 x 12 Coco Lumber 150.00 87,750.00 35,100.00
375 pcs. 2 x 2 x 12 Coco Lumber 100.00 37,500.00 15,000.00
50 kgs. CWN # 4 70.00 3,500.00 1,400.00
50 kgs. CWN # 3 70.00 3,500.00 1,400.00
10 kgs. CWN # 1 1/2 70.00 700.00 280.00
1 lot Minor tools & Hardware Materials 2,000.00 2,000.00 800.00
Sub-total 149,950.00 59,980.00
VI. Roofing System
10 pcs. 2''x5"x3/16 Channel 1,750.00 17,500.00 7,000.00
Projcet: PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Location:
Owner:
Subject: BILL OF MATERIALS AND COST ESTIMATE

QTY UNIT DESCRIPTION UNIT PRICE MATERIALS LABOR

17 pcs. 2''x4"x1.2mm thk C-Purlins 670.00 11,390.00 4,556.00
8 pcs. 2''x6"x1.2mm thk C-Purlins 730.00 5,840.00 2,336.00
6 pcs. 1''x1" Angle Bar 195.00 1,170.00 468.00
8 pcs. 2''x3/16" Flat Bar 315.00 2,520.00 1,008.00
57 lnm. 0.8mm Rib type Pre-painted Color Roof 350.00 19,950.00 7,980.00
65 lnm. 6" Spandril Type Ceiling 87.00 5,655.00 2,262.00
21 pcs. G.I. Flashing 316.00 6,636.00 2,654.40
600 pcs. Tex Screw 2.00 1,200.00 480.00
3 bxs. Blind rivet 1/8" x 1/2" 310.00 930.00 372.00
20 kgs. Welding Rod 150.00 3,000.00 1,200.00
4 gls. Epoxy Primer 423.00 1,692.00 676.80
1 cns Volcaseal 424.00 424.00 169.60
1 lot Minor tools & Hardware Materials 12,000.00 12,000.00 4,800.00
Sub-total 89,907.00 35,962.80
VII. Mill Works/Doors & Windows
81.38 sqft Aluminum Windows 350.00 28,483.00 5,696.60
33.91 sqft Aluminum Sliding Door 350.00 11,868.50 2,373.70
1 sts. D-1, Wooden Panel Door - Main Entrance 5,000.00 5,000.00 1,000.00
1 sts. D-2, Wooden Panel Door - Access Door 3,600.00 3,600.00 720.00
2 sts. D-3, Wooden Panel Door - Bedrooms 3,600.00 7,200.00 1,440.00
1 sts. D-5, PVC Flush Door 2,100.00 2,100.00 420.00
Sub-total 58,251.50 11,650.30
VIII. CEILING WORKS
23 pcs. 3.5 mm thk HardieFlex Board 450.00 10,350.00 2,070.00
100 pcs. 1/2 x 2 Metal Furring 95.00 9,500.00 1,900.00
25 pcs. 1/2 x 2 Carrying Channel 105.00 2,625.00 525.00
225 pcs. W-Clip 5.00 1,125.00 225.00
35 pcs. 1 x 1 Wall angle 45.00 1,575.00 315.00
1500 pcs. 1/2 HardieFlex Screw 2.00 3,000.00 600.00
5 bxs. 4mm Blind Rivet 310.00 1,550.00 310.00
1 lot Minor tools & Hardware Materials 8,000.00 8,000.00 1,600.00
Sub-total 37,725.00 7,545.00
IX. Tile Works
20 pcs. 600 x 600 Outdoor Tiles 169.00 3,380.00 676.00
150 pcs. 600 x 600 Granite Tiles 199.00 29,850.00 5,970.00
35 pcs. 300 x 300 Ceramic Floor Tiles 27.00 945.00 189.00
100 pcs. 300 x 300 Ceramic Wall Tiles 35.00 3,500.00 700.00
26 bgs. Cement 245.00 6,370.00 1,274.00
1 cm³ Sand 600.00 600.00 120.00
15 bgs. Tile Adhesive 250.00 3,750.00 750.00
Projcet: PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Location:
Owner:
Subject: BILL OF MATERIALS AND COST ESTIMATE

QTY UNIT DESCRIPTION UNIT PRICE MATERIALS LABOR

1 kgs. Tile Grout 70.00 70.00 14.00
5 kgs. Tile Trim 25.00 125.00 25.00
1 lot Minor tools & Hardware Materials 5,000.00 5,000.00 1,000.00
Sub-total 53,590.00 10,718.00
X. Electrical Works
1 sts. 12 Branches Panel Board 3,000.00 3,000.00 1,200.00
4 sts. 15Amp Breaker 350.00 1,400.00 560.00
3 sts. 20Amp Breaker 450.00 1,350.00 540.00
4 sts. 30Amp Breaker 550.00 2,200.00 880.00
1 sts. 60Amp Breaker 650.00 650.00 260.00
1 sts. 125Amp Breaker 750.00 750.00 300.00
25 mts. 30.00mm² THWN/THHN Service Drop Wire 289.00 7,225.00 2,890.00
4 bxs. 2.00mm² THWN/THHN Cable (#14 AWG) 1,917.00 7,668.00 3,067.20
3 bxs. 3.50mm² THWN/THHN Cable (#12 AWG) 2,811.00 8,433.00 3,373.20
1 bxs. 5.50mm² THWN/THHN Cable (#10 AWG) 4,302.00 4,302.00 1,720.80
50 mts. 8.00mm² THWN/THHN Cable (#8 AWG) 45.00 2,250.00 900.00
1 lot Conduit Pipes & Accessories 10,000.00 10,000.00 4,000.00
1 lot Lighting Fixtures & Accessories 25,000.00 25,000.00 10,000.00
1 lot Switches & Power Outlet 15,000.00 15,000.00 6,000.00
1 lot Minor tools & Hardware Materials 5,000.00 5,000.00 2,000.00
Sub-total 94,228.00 37,691.20
XI. Plumbing Works
Plumbing Systems:
1 set Water Closet 1,750.00 1,750.00 3,000.00
1 set Lavatory 1,380.00 1,380.00 3,000.00
1 set Shower 1,200.00 1,200.00 3,000.00
1 set Kitchen Sink 650.00 650.00 3,000.00
1 lot Plumbing Accessories 5,000.00 5,000.00 3,000.00
1 lot Plumbing Line 5,000.00 5,000.00 3,000.00
Water Supply System (PVC Materials):
1 lot Water Line and Accessories 8,000.00 8,000.00 5,000.00
Sanitary Drainage System:
1 lot Sanitary Line 5,000.00 5,000.00 1,500.00
1 lot Septic Tank 40,000.00 40,000.00 12,000.00
Storm Drainage Line:
1 lot Drainage System 7,000.00 7,000.00 3,000.00
Sub-total 74,980.00 39,500.00
XII. Painting Works
Exterior Painting (Walls):
2 gls. Concrete Neutralizer 250.00 500.00 200.00
Projcet: PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Location:
Owner:
Subject: BILL OF MATERIALS AND COST ESTIMATE

QTY UNIT DESCRIPTION UNIT PRICE MATERIALS LABOR

1 tin Masonry Putty 1,065.00 1,065.00 426.00
4 tin Flat Latex Primer (white) 2,200.00 8,800.00 3,520.00
2 tin Semi-Gloss Permacoat Latex 3,950.00 7,900.00 3,160.00
Interior Painting (Wall & Ceiling):
2 gls. Concrete Neutralizer 250.00 500.00 200.00
4 gls. Masonry Putty 480.00 1,920.00 768.00
4 tin Flat Latex Primer (white) 2,200.00 8,800.00 3,520.00
3 tin Semi-Gloss Latex (with color mixed) 3,950.00 11,850.00 4,740.00
10 rls. 2" Joint Tape 140.00 1,400.00 560.00
Metal Painting:
4 gls. Epoxy Primer 780.00 3,120.00 1,248.00
2 gls. Quick Drying Enamel 650.00 1,300.00 520.00
1 ltr. Body Filler 150.00 150.00 60.00
2 gls. Paint thinner 250.00 500.00 200.00
Others:
1 lot Minor tools & Hardware Materials 5,000.00 5,000.00 2,000.00
Sub-total 52,805.00 21,122.00

TOTAL: 1,152,626.50 480,645.30

TOTAL PROJECT COST: P 1,633,271.80

Prepared by: