Project:PROPOSED 2 STOREY RESIDENCE

Location:Brgy. SOBOL, SAN FABIAN, PANGASINAN

Owner: Mr. CARLITO V. VILLANUEVA

BILL OF MATERIALS AND COST ESTIMATE

Description Quantity Unit Unit price Materials Labor/Eqpm't. Total
A EARTHWORKS
Back-fill (mixed gravel) 41.5 cu.m. 0 0 0.00 0.00
Excavation 61.6 cu.m. 300 0 18,480.00 18,480.00
Demolition 26 sq.m. 300 0 7,800.00 7,800.00
termite control 83 sq.m. 35 2905 1,162.00 4,067.00

B CONCRETE WORKS
254x146x31 (grade60) 48.lm. 1492.8 kgs. 35 52248 20,899.20 73,147.20
IPE-AA 180 (grade60) 38.46.lm. 574 kgs. 35 20090 8,036.00 28,126.00
25mm thick plate 0.43sq.m 84.9 kgs. 35 2971.5 1,188.60 4,160.10
steel decking (261mmx1.0mm) 27.3 l.m 320 8736 3,494.40 12,230.40
16 mm RSB 61 pcs 280 17080 6,832.00 23,912.00
12mm RSB 38 pcs 195 7410 2,964.00 10,374.00
10mm RSB 104 pcs 130 13520 5,408.00 18,928.00
#16 GI tie wire 1 rolls 1500 1500 600.00 2,100.00
Cement (40kg) 115 bags 250 28750 14,375.00 43,125.00
fine aggregates 6.55 cu.m 600 3930 1,965.00 5,895.00
course aggregates 15.5 cu.m 900 13950 6,975.00 20,925.00

C MASONRY & PLASTERING WORKS

Cement (40kg) 283 bags 250 70750 35,375.00 106,125.00
fine aggregates 24 cu.m. 600 14400 7,200.00 21,600.00
5" CHB 950 pcs 14 13300 6,650.00 19,950.00
4" CHB 1602 pcs 12 19224 7,689.60 26,913.60
10mm RSB 140 pcs 130 18200 7,280.00 25,480.00
#16 GI tie wire 0.5 rolls 1500 750 300.00 1,050.00
hardware materials lumpsum 2,000.00

D CARPENTRY WORKS
formworks/scaffolds (coco lumber) 1100 bd.ft. 28 30800 24,640.00 55,440.00
3/4 ordinary plywood 12 pcs. 1250 15000 12,000.00 27,000.00
1/2 ordinary plywood 32 pcs. 775 24800 19,840.00 44,640.00
5" nails CWN 10 kgs 90 900 360.00 1,260.00
4" nails CWN 10 kgs 90 900 360.00 1,260.00
3" nails CWN 10 kgs 90 900 360.00 1,260.00
2" nails CWN 15 kgs 90 1350 540.00 1,890.00
1 1/2" nails CWN 10 kgs 90 900 360.00 1,260.00
2" concrete nails 5 kgs 90 450 180.00 630.00
3" concrete nails 5 kgs 90 450 180.00 630.00
3" teks screw 350 pcs. 5 1750 700.00 2,450.00

E STEEL WORKS/ROOFING MATERIALS

1 1/2" x 1 1/2" x 3/16 A.B 13 pcs. 350 4550 3,640.00 8,190.00
2" x 3" x 0.9 C purlins 38 pcs. 330 12540 4,389.00 16,929.00
2" x 10" x 1.0 fascia 2 pcs. 680 1360 476.00 1,836.00
0.40 rib type roofing with bended materials 42 sq..m. 700 29400 10,290.00 39,690.00
polycarbonated roofing 2.4 sq..m. 500 1200 420.00 1,620.00
2" x 3" x 1.0mm tubular handrails 6 pcs. 490 2940 1,029.00 3,969.00
1" x 1" x 1.0mm tubular railings 10 pcs. 125 1250 437.50 1,687.50
hardware materials lumpsum 5,000.00

F TILE WORKS
40x40 unglazed floor tiles (ground floor) 137 pcs. 52 7124 3,205.80 10,329.80
laminated flooring (second floor) 16 box 1050 16800 7,560.00 24,360.00
60x60 semi granite kitchen counter & wall tiles 15 pcs. 200 3000 1,350.00 4,350.00
40x40 unglazed floor tiles (landing and stairs) 110 pcs. 52 5720 2,574.00 8,294.00
 40x40 unglazed floor tiles (T&B-2 units) 48 pcs. 52 2496 1,123.20 3,619.20
30x60 glazed wall tiles (T&B-2 units) 106 pcs. 85 9010 4,054.50 13,064.50
30x60 wall tiles (facade) 50 pcs. 200 10000 4,500.00 14,500.00
ABC tile adhesive 10 bags 205 2050 922.50 2,972.50
Cement (40kg) 10 bags 250 2500 1,250.00 3,750.00
fine aggregates 3 cu.m 600 1800 900.00 2,700.00
waterproofing ( T & B & Firewall) lumpsum 9,000.00
tile grout/sealer/hardware lumpsum 5,000.00

G CEILING WORKS
ceiling joist (double furring) 72 pcs 120 8640 4,320.00 12,960.00
wall angle channel 24 pcs 55 1320 660.00 1,980.00
carrying channel 10 pcs 160 1600 800.00 2,400.00
blind rivet 4 boxes 220 880 440.00 1,320.00
3.2mm hardiflex board 28 pcs 350 9800 4,900.00 14,700.00
spandrel ceiling 8.8 sq.m. 800 7040 3,520.00 10,560.00
hardware materials lumpsum 3,500.00

H DOORS/JAMBS/WINDOWS/hardwares
80x210 panel door 2 sets 3200 6400 1,920.00 8,320.00
70x210 PVC door 2 sets 1200 2400 720.00 3,120.00
aluminum frame windows & door 8.16 sq.m. 2500 20400 6,120.00 26,520.00
Miscellaneous 5,000.00

Description Quantity Unit Unit price Amount Labor Total

I ELECTRICAL WORKS
panel board-6 holes 2 sets 1700 3400 1,360.00 4,760.00
cable/tel. box 1 sets 1000 1000 350.00 1,350.00
No. 6 THHN wire 0.25 box 6450 1612.5 645.00 2,257.50
No. 10 THHN wire 0.5 boxes 5500 2750 962.50 3,712.50
No. 12 THHN wire 0.75 boxes 3600 2700 945.00 3,645.00
No. 14 THHN wire 1.5 boxes 2500 3750 1,312.50 5,062.50
circuit breaker 12 sets 630 7560 2,646.00 10,206.00
RG56 cable wire 0.5 box 1500 750 262.50 1,012.50
utility/junction boxes 70 pcs. 40 2800 980.00 3,780.00
weatherproof 2 sets 120 240 84.00 324.00
1 gang switch 3 sets 95 285 114.00 399.00
2 gang switch 7 sets 150 1050 420.00 1,470.00
3 gang switch 1 sets 210 210 84.00 294.00
2-gang convinience outlet 23 sets 160 3680 1,472.00 5,152.00
assorted lightings (ordinay) lumpsum 5,000.00
conduit pipes and fittings lumpsum 3,000.00

J PLUMBING WORKS
water closet/lavatory (package) 2 sets 3800 7600 3,040.00 10,640.00
kitchen sink and accessories 1 units 3000 3000 1,200.00 4,200.00
shower head and faucet 1 sets 1200 1200 480.00 1,680.00
downspouts/catch basin/septic tank lumpsum 15,000.00
water line lumpsum 8,000.00
sanitary line lumpsum 8,000.00
assorted fittings/solvent cement etc. lumpsum 3,000.00
hardware materials lumpsum 3,000.00

K PAINTING WORKS lumpsum 40,000.00

Material ,equipments and labor cost 1,030,294.80

Overhead contingencies 41,211.79
Mobilization cost 25,757.37
Constructors Profit(10%) 103,029.48

TOTAL PROJECT COST 1,200,293.44

Prepared by: Approved by:

Contractor Owner