Project PROPOSED 3-STOREY RESIDENTIAL BUILDING

Location
Owner
Date
Subject PHASE - 1 : BILL OF MATERIALS & COST ESTIMATE

Item # DESCRIPTION UNIT QUANTITY UNIT PRICE P AMOUNT

1.00 GENERAL REQUIREMENTS

1.10 Mobilization/ Demolition/ Site Clearing L.S. 1 26,500.00 P 26,500.00
1.20 Production of Blueprints and Prof. Fees L.S. 1 60,000.00 P 60,000.00
1.30 Temporary Building Facilities L.S. 1 1,800.00 P 1,800.00
1.40 Temporary Electric & Water Bills L.S. 20 655.00 P 13,100.00
1.50 Sakolin (Trapal) L.S. 12 300.00 P 3,600.00
SUBTOTAL 105,000.00
2.00 EARTHWORKS
2.10 Soil Poisoning and Treatment L.S. 1 37,490.00 P 37,490.00
2.20 Gravel bed (3/4) CU.M. 69 1,100.00 P 75,900.00
2.30 Earthfill item 201 / Madrigal CU.M. 160 275.00 P 44,000.00
2.40 Headsize Boulder CU.M. 5 900.00 P 4,500.00
SUBTOTAL 161,890.00
3.00 CONCRETE WORKS
Footing, Column, Footing tie beam, floor Tie beam, Flooring, Beams ( Ground, second, third & roof beam ), slab & stairs.
FENCE: Retaining wall, columns & tie beam
3.10 Pozzolan Cement BAGS 1,144 260.00 P 297,440.00
3.20 Portland Cement BAGS 862 255.00 P 219,810.00
3.30 Washed gravel ( G1 & G2 ) CU.M. 320 1,100.00 P 352,000.00
3.40 Washed sand CU.M. 112 580.00 P 64,960.00
SUBTOTAL 934,210.00
4.00 FORM WORKS / SCAFOLDINGS ( w/ accessories )
4.10 Formworks for Beams, Columns, Slabs PCS 132 820.00 P 108,240.00
4.20 Cocolumber 2x3x12 PCS 950 126.00 P 119,700.00
4.30 Cocolumber 2x3x14 L.S. 230 145.00 P 33,350.00
4.40 CWN 1 1/2" BOXES 6 1,650.00 P 9,900.00
4.50 CWN 2" BOXES 5 1,590.00 P 7,950.00
4.60 CWN 3" BOXES 6 1,650.00 P 9,900.00
4.70 CWN 4" BOXES 9 1,680.00 P 15,120.00
SUBTOTAL 304,160.00
5.00 STEEL WORKS
5.10 Reinforced Steel Bar 10mm PCS 1,340 222.00 P 297,480.00
5.20 Reinforced Steel Bar 12mm PCS 265 276.00 P 73,140.00
5.30 Reinforced Steel Bar 16mm PCS 459 462.00 P 212,058.00
5.40 Welding rod KG 33 150.00 P 4,950.00
5.50 G.I. tie wire #16 ROLLS 23 1,800.00 P 41,400.00
5.60 2.5" X 2.5" X 1/4" Angle bar PCS 10 1,400.00 P 14,000.00
5.70 2" x 2" x 1/4" Angle bar PCS 112 940.00 P 105,280.00
5.80 2" x 2" x 3/16" Angle bar PCS 12 920.00 P 11,040.00
5.90 1 1 /2" x 1 1/2" x 3/16" Angle bar PCS 22 610.00 P 13,420.00
5.10 1" x 1 " x 3/16" Angle bar PCS 6 312.00 P 1,872.00
 5.11 C-purlins 100 x 50 x 2.00mm thk. (Ga. #14) PCS 46 795.00 P 36,570.00
5.12 Tubular 2"x4"x2mmx6m PCS 3 1,700.00 P 5,100.00
5.13 Channel Bar 2x6x5mm PCS 2 3,620.00 P 7,240.00
5.14 Red Oxide Paint BOXES 8 2,800.00 P 22,400.00
5.15 Lacquer Thinner Ordinary BOXES 30 1,200.00 P 36,000.00
5.16 Consumables L.S. 1 20,000.00 P 20,000.00
SUBTOTAL 901,950.00
6.00 MASONRY WORKS
6.10 4" CHB (Interior Wall) PCS 2,156 13.50 P 29,106.00
6.20 6" CHB (Fence & Exterior Wall) PCS 1,675 17.50 P 29,312.50
6.30 Pozzolan Cement BAGS 265 250.00 P 66,250.00
6.40 Washed sand CU.M. 84 500.00 P 42,000.00
6.50 Fine sand CU.M. 36 525.00 P 18,900.00
6.60 12mm dia. @ 6 m. Length DSB PCS 640 276.00 P 176,640.00
6.70 10mm dia. @ 6 m. Length DSB PCS 185 222.00 P 41,070.00
SUBTOTAL 403,278.50
7.00 SANITARY / PLUMBING WORKS
7.10 PVC Pipe 1/2" PCS 4 95.00 P 380.00
7.20 PVC Pipe 2" PCS 11 260.00 P 2,860.00
7.30 PVC Pipe 3" PCS 10 460.00 P 4,600.00
7.40 PVC Pipe 4" PCS 6 420.00 P 2,520.00
7.50 Elbow 1/2" PCS 27 19.00 P 513.00
7.60 Elbow 3/4" PCS 12 25.00 P 300.00
7.70 Elbow 2" PCS 8 50.00 P 400.00
7.80 Elbow 3" PCS 17 75.00 P 1,275.00
7.90 Elbow 4" PCS 4 110.00 P 440.00
7.10 Short Elbow PCS 25 125.00 P 3,125.00
7.11 Putty PCS 6 110.00 P 660.00
7.12 Tee 1/2" x 3/4 PCS 10 35.00 P 350.00
7.13 Tee 2 x 2 PCS 10 55.00 P 550.00
7.14 Tee 4 x 4 PCS 3 160.00 P 480.00
7.15 Wye 2 x 2 PCS 3 110.00 P 330.00
7.16 Wye 3 x 2 PCS 19 113.00 P 2,147.00
7.17 Wye 3 x 3 PCS 2 130.00 P 260.00
7.18 Pipe Cement PCS 2 220.00 P 440.00
7.19 PPR Coupling 1/2 PCS 10 12.00 P 120.00
7.20 PPR Coupling 3/4 x 1/2 PCS 8 20.00 P 160.00
7.21 Coupling PCS 7 17.00 P 119.00
7.22 PPR Pipe 3/4 PCS 6 320.00 P 1,920.00
7.23 PPR Tee 1/2 PCS 10 25.00 P 250.00
7.24 PPR Tee 3/4 PCS 7 35.00 P 245.00
7.25 Long Elbow PCS 13 45.00 P 585.00
7.26 Elbow 2x45 PCS 16 32.00 P 512.00
7.27 Elbow 2x90 PCS 18 42.00 P 756.00
7.28 Elbow 3x45 PCS 16 58.00 P 928.00
7.29 PPR Pipe 1/2 PCS 34 235.00 P 7,990.00
7.30 Shower Drain, Flood Drain PCS 12 260.00 P 3,120.00
 7.31 Fixture, Equipment, Tank, Consumables L.S. 1 145,000.00 P 145,000.00
7.32 Septic tank ( 2 units ), 6" CHB L.S. 1 22,100.00 P 22,100.00
7.33 Catch Basin / Area Drain, 4" CHB L.S. 1 16,000.00 P 16,000.00
7.34 Hose Bibb Faucet, Shower Head, etc. OWNER SUPPLY
SUBTOTAL 221,435.00
8.00 ELECTRICAL, MECHANICAL (ACU OUTLETS) & ELECTRONIC WORKS
8.10 Electrical Pipe 1/2" PCS 32 78.00 P 2,496.00
8.20 Electrical Pipe 3/4" PCS 16 98.00 P 1,568.00
8.30 Electrical Pipe 1" PCS 21 129.00 P 2,709.00
8.40 Junction Box PCS 23 31.00 P 713.00
8.50 Square Box PCS 11 80.00 P 880.00
8.60 Universal Convenience Outlet PCS 65 190.00 P 12,350.00
8.70 Switches (2 Gang, 3 Gang) PCS 30 212.00 P 6,360.00
8.80 6W Tri-color LED Downlight PCS 80 240.00 P 19,200.00
8.90 9W Surface Mounted Lighting Fixture PCS 19 315.00 P 5,985.00
8.10 T5 Lighting Fixture PCS 28 210.00 P 5,880.00
8.11 Strip Light with power supply for cove lighting PCS 16 420.00 P 6,720.00
8.12 All wires, Panel board, breakers, accessories L.S. 1 55,300.00 P 55,300.00
8.13 Air Conditioning Unit, Appliances, Equipment OWNER SUPPLY
SUBTOTAL 120,161.00
9.00 DOORS AND WINDOWS
9.10 Panel Doors (Hard Wood) PCS 12 8,100.00 P 97,200.00
9.20 Door Jamb 2"x6" S4S Hard Wood L.S. 1 7,240.00 P 7,240.00
9.30 Glass Window, Awning, Sliding, etc. L.S. 1 185,000.00 P 185,000.00
9.40 Glass Blocks PCS 60 120.00 P 7,200.00
SUBTOTAL 296,640.00
10.00 CARPENTRY WORKS
10.10 Bed, Closet, Cabinets, Console, etc. OWNER SUPPLY
11.00 THERMAL, MOISTURE CONTROL, WATERPROOFING, AND ROOFING INSTALLATION
11.10 Sikaflex Sealant PCS 5 375.00 P 1,875.00
11.20 Insulated Foam double sided 10mm ROLL 10 1,100.00 P 11,000.00
11.30 Waterproofing - Powermix (Bostik) PALE 3 3,485.00 P 10,455.00
11.40 Roofing Installation, Fascia Board, Gutter L.S. 1 110,000.00 P 110,000.00
SUBTOTAL 133,330.00
12.00 FINISHES
12.10 Ceramic Tiles, Quartz countertop, Grout L.S. 1 205,000.00 P 205,000.00
12.20 Painting works and consumables L.S. 1 312,000.00 P 312,000.00
SUBTOTAL 517,000.00
13.00 FASTENER AND ADHESIVES
13.10 Extra Hardener PCS 2 73.00 P 146.00
13.20 Umbrella Nail KG 126 100.00 P 12,600.00
13.30 Washers 1 1/2 PCS 150 4.75 P 712.50
13.40 Flat Washer 3/8 PCS 183 2.50 P 457.50
13.50 Electrical Tape PCS 22 40.00 P 880.00
13.60 Stikwel LITER 16 335.00 P 5,360.00
13.70 Rubber Tape PCS 13 150.00 P 1,950.00
13.80 Blind Rivet BOXES 14 232.75 P 3,258.50
 13.90 Screws, Bolts, CWN, Consumables L.S. 1 25,000.00 P 25,000.00
SUBTOTAL 50,364.50
14.00 PERSONAL PROTECTIVE EQUIPMENT (PPE)
14.10 Gloves, Sweatshirt, Hardhat, Harness, Mask L.S. 1 12,000.00 P 12,000.00
SUBTOTAL 12,000.00
15.00 SPECIAL CONSTRUCTION AND INSTALLATION
15.10 Solar Panel Installation OWNER SUPPLY
MATERIALS & OTHER COST P 4,161,419.00
LABOR COST - 1,249,000.00
EQUIPMENT'S RENTAL ( w/ Fuel & oil ) - 6,000.00
SUBTOTAL P 5,416,419.00
PLUS: Contingency - 310,000.00
Project Management & Supervision - 107,000.00
TOTAL PROJECT COST P 5,833,419.00

(FIVE MILLION EIGHT HUNDRED THIRTY-THREE THOUSAND FOUR HUNDRED NINETEEN PESOS ONLY)