PROPOSED THREE-STOREY COMMERCIAL AND RESIDENTIAL W/ ROOFDECK

WESTERN BICUTAN, TAGUIG CITY, PHILIPPINES

MR. & MRS. ROBERTO ENRIQUEZ

Bill of Materials and Cost Estimate

Material/Description
I. Earth Works
Clearing
Earthfill
Excavation
Backfill
II. Concreting Works
Cement
Sand
Gravel 3/4" Class A
III. Masonry Works
4" CHB
6" CHB
Cement
Sand
IV. Reinforcement Bars
10mm Reinforcement Bar (6m)
12mm Reinforcement Bar (6m)
16mm Reinforcement Bar (6m)
Tie Wire no.16
V. Lumber Works
2x2x8
2x3x8
1/4" THK Plywood (4'x8')
Ceiling Board (4'x8')
Wall Angle
Finishing Nails 31mm
Finishing Nails 50mm
Finishing Nails 63mm
Concrete Nails 75mm
VI. Tile Works
30cmx30cm Ceramic Tile
20cmx20cm Glazed Tile
20cmx30cm Ceramic Tile

Quantity

Unit

68.36
16.4
56.25
31.85
Subtotal

sqm.
cu. m
cu. m
cu. m

569
32
63
Subtotal

bags
cu. m
cu. m

1414
3063
415
46
Subtotal

pcs
pcs
bags
cu. m

758
3
212
48
Subtotal

pcs
pcs
pcs
kgs

450
440
90
48
25
9
8
7
4
Subtotal

pcs
pcs
pcs
pcs
pcs
kgs.
kgs.
kgs.
kgs.

2250
155
365

pcs
pcs
pcs

20cmx7cm Planket
Tile Trim (2.40m)
Cement
Sand
White Cement
VII. Roofing Works
Pre-Coated Galvan. Ribspan(1mx3.7m)
G.I. Gutter (300mmx2.40m)
G.I. Ridge Roll (450mmx2.40m)
Fascia Board (450mmx2.40m)
Flashing
L-Bar (6m)
C Purlins (6m)
VIII. Doors & Windows
Panel Door w/ Frosted Glass
Flushed Door(0.70x2.10)
PVC Flushed Door(0.60x2.10)
Alum. Panel Door w/ Screen
Alum. Sliding Window(1.2x1.2)
Alum. Sliding Window(1.2x0.90)
Alum. Awning Type W. (0.50x0.50)
Alum. Awning Type W. (0.50x1.20)
Alum. Louver Type W. (0.50x1.20)
Alum. Louver Type W. (1.40x1.20)
Door Knob w/Lockset
IX. Plumbing Works
Water Closet
Lavatory
Kitchen Sink
Water Meter
Check Valve
Gate Valve
P-trap 50mm
P-Trap 75mm
Brass Faucet
Lavatory Faucet
Hose Bibb
Shower Head
Shower Valve
Downspout Trap
Roof Drain Trap
Floor Drain Trap

70
22
14
7
40
Subtotal

pcs
pcs
bags
cu. M
kgs.

15
5
3
4
4
5
5
Subtotal

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

1
4
2
1
6
1
1
1
1
1
19
Subtotal

sets
sets
sets
sets
sets
set
set
set
set
set
set

2
2
1
1
1
1
3
3
3
3
2
1
1
4
4
3

set
set
set
set
set
set
set
set
set
set
pcs.
set
set
pcs.
pcs.
pcs.

Water Pressure
Water Tank 3000 gal.
Water Tank Valve
4" Sanitary PVC Pipe (3m)
3" Soil Pipe (3m)
3" Soil Stack (3m)
Clean Out 100mm with cover
PVC Wye 75mm dia.
Coupling Adaptor 75mm.
45 Fitting
90 Fitting
25mm G.I. Water Pipe (3m)
Elbow 90 25mm
Tee 25mm
Coupling 25mm
Teflon
X. Electrical Work
Circuit Breaker
Tumbler Switch w/cover 1-gang
Tumbler Switch w/cover 2-gang
Tumbler Switch w/cover 3-gang
Convenience Outlet w/cover (single)
Convenience Outlet w/cover (double)
Utility Box
Junction Box
Panel Board
KWH Meter
Electrical Pipe PVC 3/4" (3m)
#14 Electrical Wire 2.0mm
#12 Electrical Wire 3.5mm
XI. Painting
Latex/Primer Paint
Primer Thinner
Flatwall Enamel Paint, White
Quick Dry Enamel Paint, Brown
Wall Putty

1
1
1
14
3
12
5
14
7
4
10
16
13
11
2
2
Subtotal

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
roll

30
5
6
2
6
18
40
30
6
1
40
60
99
Subtotal

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
set
set
pcs.
meter
meter

24
12
18
6
1
Subtotal

gal
Bottle
gal
gal
gal

Total Material Cost =

Total Labor Cost (35%) =

Contingencies (10%) =

TOTAL PROJECT COST =

stimate
Cost per Unit
125
280
300
280

Total
8545
4592
16875
8918
38930

207.5
675
865

118067.5
21600
54495
194162.5

11
12
207.5
675

15554
36756
86112.5
31050
169472.5

119.5
172
304
66

90581
516
64448
3168
158713

240
280
340
340
106
82.5
82.5
82.5
85

108000
123200
30600
16320
2650
742.5
660
577.5
340
283090

32
23.5
28

72000
3642.5
10220

8
60
207.5
675
35

560
1320
2905
4725
1400
96772.5

768
292.5
177
365
365
240
240

11520
1462.5
531
1460
1460
1200
1200
18833.5

5600
1350
1350
1250
2160
1620
375
900
900
2520
550

5600
5400
2700
1250
12960
1620
375
900
900
2520
10450
44675

2800
850
800
1500
370
563
72.5
150
145
198
88
180
320
90
90
90

5600
1700
800
1500
370
563
217.5
450
435
594
176
180
320
360
360
270

1650
8000
370
750
560
560
70
89
30
58
43
1027
46.37
52.35
35.11
18

1650
8000
370
10500
1680
6720
350
1246
210
232
430
16432
602.81
575.85
70.22
36
63000.38

300
100
160
210
100
165
16
18
3000
550
110
20
30

9000
500
960
420
600
2970
640
540
18000
550
4400
1200
2970
42750

530
30
505
560
500

12720
360
9090
3360
500
26030

erial Cost =

r Cost (35%) =

PHP 1,136,429.38

PHP 397750.28

cies (10%) =

COST =

PHP 113642.94

PHP 1,647,823