Page 1

PROJECT : PROPOSED 3-STOREY RESIDENTIAL BUILDING W/ SPLIT LEVEL PARKING

OWNER
SUBJECT : BILL OF MATERIALS & COST ESTIMATES
DATE : OCTOBER 30, 2015

SUMMARY

I. SITEWORKS 63,100.00

II. EARTHWORKS 76,405.00

III. MASONRY WORKS 695,291.80

IV. CONCRETE WORKS 423,465.00

V. REBARS 1,636,411.92

VI. FORMWORKS 672,812.00

VII. STEEL WORKS 236,985.00

VIII. SCHEDULE OF DOORS & WINDOWS 437,015.60

IX. CARPENTRY WORKS 258,451.20

X. FINISHING WORKS 275,268.00

XI. PLUMBING WORKS 217,746.20

XII. ELECTRICAL WORKS 422,852.43

DIRECT COST 5,415,804.15

INDIRECT COST 541,580.42
TOTAL AMOUNT 5,957,384.57
LESS DISCOUNT
GRAND TOTAL 5,957,384.57

NOTE: ITEMS NOT INCLUDED IN THE QUOTATION

1. FLOORING TILES
2. SANITARY FIXTURES
3. LIGHTING FIXTURES

PREPARED & SUBMITTED BY:

 Page 2

PROJECT : PROPOSED 3-STOREY RESIDENTIAL BUILDING W/ SPLIT LEVEL PARKING

OWNER
SUBJECT : BILL OF MATERIALS & COST ESTIMATES
DATE : OCTOBER 30, 2015

ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

I. SITEWORKS
Mobilization 1 lot 13,500.00 13,500.00
Layout and staking 110 sq.m. 160.00 17,600.00
Clearing and grubbing 1 lot 2,000.00 2,000.00
Temporary Structure 1 lot 25,000.00 25,000.00
Temporary Safety Fence 1 lot 5,000.00 5,000.00
sub-total 63,100.00
II EARTHWORKS
Excavation 37 cu.m. 300.00 11,100.00
Backfill 28.5 cu.m. 150.00 4,275.00
Earthfill 72 cu.m. 350.00 25,200.00
Gravel Bedding 17.5 cu.m. 800.00 14,000.00
Material cost 54,575.00
Labor cost 21,830.00
sub-total 76,405.00
III. MASONRY WORKS
5" thk. CHB 2,613 pcs. 14.00 36,582.00
4" thk. CHB 5,482 pcs. 12.00 65,784.00
Portland cement 1,039 bags 230.00 238,970.00
Sand 57.5 cu.m. 1,450.00 83,375.00
10mmØ RSB @ 6M 544 pcs. 129.00 70,176.00
# 16 G.I. Tie wire 25 kls. 70.00 1,750.00
Matrial cost 496,637.00
Labor cost 198,654.80
Sub-total 695,291.80
IV. CONCRETE WORKS
Portland cement 755 bags 230.00 173,650.00
Sand 42.5 cu.m. 1,450.00 61,625.00
Gravel 84 cu.m. 800.00 67,200.00
Material cost 302,475.00
Labor Cost 120,990.00
sub-total 423,465.00
V. REBARS
16mmØRSB @ 6M 1660 pcs. 330.00 547,800.00
12mmØRSB @ 6M 890 pcs. 186.00 165,540.00
10mmØRSB @ 6M 3206 pcs. 129.00 413,574.00
# 16 G.I. Tie wire 249 kls. 70.00 17,430.00
Material cost 1,144,344.00
Labor cost 492,067.92
Sub-total 1,636,411.92
VI. FORMWORKS and SCAFFOLDING
¼" thk ordinary plywood 320 pcs. 330.00 105,600.00
2" x 3" x 12' coco lumber 1600 pcs. 138.00 220,800.00
2" x 2" x 12' coco lumber 1450 pcs. 92.00 133,400.00
Form oil 10 cont 50.00 500.00
Assorted CWN 1 keg @ 45 kgs. 120 keg 65.00 7,800.00
2" paint brush 12 pcs. 40.00 480.00
Miscellaneous items 1 lot 12,000.00 12,000.00
Material cost 480,580.00
Labor cost 192,232.00
sub-total 672,812.00
VII. TINSMITHRY WORKS
ROOFING WORKS
Ga 24 Pre-painted Tilespan Roof 85 lm 1,190.00 101,150.00
Plain-type Gutter #0.40mmx36"x8' 3 pcs 650.00 1,950.00
Fascia Board 18 pcs 300.00 5,400.00
 Page 3

2"x3" C Purlins @ 6M 36 pcs. 375.00 13,500.00

2"x2"x1/4" Angle Bar 30 pcs. 432.00 12,960.00
1 1/2"x1 1/2"x1/4" Angle Bar 65 pcs. 385.00 25,025.00
Tekscrew 1200 pcs. 1.50 1,800.00
Blind rivets 2400 pcs. 0.50 1,200.00
3/32 Welding rod 2 boxes 1,750.00 3,500.00
Metal Primer Red Oxide 2 gal. 315.00 630.00
Paint Thinner 2 gal. 220.00 440.00
vulcaseal 4 ltr. 360.00 1,440.00
Baby Roller 2 pcs. 60.00 120.00
Paint brush 2" 4 pcs. 40.00 160.00
1/8x4 tyro Lit Cutting Disk 14 pcs. 80.00 1,120.00
Miscellaneous Items 1 lot 1,300.00 1,300.00
Material cost 169,275.00
Labor cost 67,710.00
Sub-total 236,985.00
VIII. SCHEDULE OF DOORS AND WINDOWS
DOORS
D-1 .80 X 2.10 Panel door 1 set 7,000.00 7,000.00
D-2 .80 X 2.10 Panel door 12 sets 3,500.00 42,000.00
D-3 .70 X 2.10 Panel door 3 sets 3,500.00 10,500.00
D-4 .60 X 2.10 Panel door 1 set 1,800.00 1,800.00
D-5 .60 X 2.10 Panel door (T&Bs) 7 sets 1,800.00 12,600.00
WINDOWS
W-1 2.60 x 1.95 Aluminum Awning wdo. 2 sets 22,815.00 45,630.00
W-2 2.20 x 1.95 Aluminum Awning wdo. 1 set 19,305.00 19,305.00
W-3 2.375 x 2.0 Aluminum Sliding wdo. 2 sets 21,375.00 42,750.00
W-4 .70 x 2.15 Aluminum Awning wdo. 3 sets 6,772.00 20,316.00
W-5 .60 x 1.95 Aluminum Awning wdo. 2 sets 5,265.00 10,530.00
W-6 1.0 x 1.20 Aluminum Sliding wdo. 1 set 5,400.00 5,400.00
W-7 .80 x 1.20 Aluminum Sliding wdo. 1 set 4,320.00 4,320.00
W-8 2.80 x .70 Aluminum Sliding wdo. 1 set 8,820.00 8,820.00
W-9 2.10 x .70 Aluminum Sliding wdo. 1 set 6,615.00 6,615.00
W-10 1.20 x .60 Aluminum Sliding wdo. 1 set 3,240.00 3,240.00
Door Jambs 24 sets 1,400.00 33,600.00
Hinge (2"x4") 144 pairs 157.00 22,608.00
Door knob/Lockset 24 sets 630.00 15,120.00
Material cost 312,154.00
Labor cost 124,861.60
Sub-total 437,015.60
IX. CARPENTRY WORKS
A. CABINETS (KITCHEN SINK COUNTER ONLY)
3/4" thk. Marine plywood 12 pcs. 1,200.00 14,400.00
2x3x12 Good lumber s4s 8 pcs. 276.00 2,208.00
Stickwell 4 gal 395.00 1,580.00
#1 Finishing nails 7 kls 70.00 490.00
#2 Finishing nails 8 kls 70.00 560.00
Assorted CWN 1 keg @ 45 kgs. 4 boxes 70.00 280.00
Cabinet Painting 1 lot 3,500.00 3,500.00
B. CEILING
Furring Channel 424 pcs 115.00 48,760.00
Wall Angle 290 pcs 39.00 11,310.00
Carrying Channel 332 pcs 120.00 39,840.00
Wall clip 1200 pcs 5.00 6,000.00
1/8x1/2 Blind Rivets 24 boxes 220.00 5,280.00
1/8x3/4 Blind Rivets 1200 pcs 1.00 1,200.00
Black Screw 1200 pcs 1.00 1,200.00
1/4" Thick Hardiflex 64 pcs 415.00 26,560.00
1/2" Gypsum Board 56 pcs 350.00 19,600.00
1" Concrete Nail 16 kgs 80.00 1,280.00
Assorted CWN 8 kgs 70.00 560.00
Material cost 184,608.00
Labor cost 73,843.20
Sub-total 258,451.20
 Page 4

X. FINISHING WORKS
A. KITCHEN COUNTER GRANITE 1 lot 43,000.00 43,000.00
B. PAINTING WORKS
Davies Flat Latex Paint 20 tin 1,770.00 35,400.00
Semi-gloss Latex Paint 32 tin 2,110.00 67,520.00
Tinting Colors 1 lot 12,000.00 12,000.00
Skimcoat (@25 kgs) 34 bags 500.00 17,000.00
Polituff with Hardener 28 ltr 160.00 4,480.00
Gasa Tape 16 rolls 80.00 1,280.00
3/4" Masking Tape 24 pcs 25.00 600.00
Stopa 12 kls 85.00 1,020.00
3" Spatula 8 pcs 20.00 160.00
#100 Avox F Sanding Paper 60 mtr 130.00 7,800.00
#1 Paint Brush 16 pcs 15.00 240.00
#2 Paint Brush 8 pcs 70.00 560.00
#3 Paint Brush 8 pcs 70.00 560.00
Miscellaneous items 1 lot 5,000.00 5,000.00
C. TILEWORKS
Material cost 196,620.00
Labor cost 78,648.00
Sub-total 275,268.00
XI. PLUMBING WORKS
A. DRAINAGE SYSTEM (ORANGE PIPE)
75mm x 3.0m. PVC pipe 36 pcs. 450.00 16,200.00
100mm clean out 16 pcs. 238.00 3,808.00
90 deg. bend 75mm, elbow 27 pcs. 57.00 1,539.00
45 deg. Bend 75mm elbow 21 pcs. 57.00 1,197.00
45 deg. Bend 50mm Pvc elbow 25 pcs. 57.00 1,425.00
50mm P-trap 17 pcs. 104.00 1,768.00
100mm x 100mm stainless floor drain 22 pcs. 180.00 3,960.00
100mm 90 deg. Elbow(drain line) 75 pcs. 95.00 7,125.00
100mm drain pipe 9 pcs. 600.00 5,400.00
50mm pvc pipe (vent) 24 pcs. 325.00 7,800.00
50mm PVC elbow 90 deg 29 pcs. 32.00 928.00
50mm PVC tee 18 pcs. 46.00 828.00
B. WATER SUPPLY (BLUE PIPE)
12mm Ø x 3.0m Pvc pipe 72 pcs. 64.00 4,608.00
12mm Ø plain Tee 20 pcs. 15.00 300.00
90 deg. 12mm elbow (plain) 42 pcs. 11.00 462.00
12mm tee (threaded) 12 pcs. 60.00 720.00
90 deg. 12mm elbow (threaded) 18 pcs. 60.00 1,080.00
C. SANITARY FIXTURES
Water closet pcs -
lavatory ( pedestal type) sets -
lavatory ( counter-top type) sets -
Kitchen sink set -
Faucet sets -
Kitchen faucet sets -
Shower head, Prysfister pcs. -
Shower valve, Prysfister 7 pcs. 1,100.00 7,700.00
D. PLUMBING ACCESSORIES
1" Water Meter 1 set 4,500.00 4,500.00
1" Ø Gate Valve 1 set 2,100.00 2,100.00
1" Ø Check Valve 1 set 2,100.00 2,100.00
Teflon Tape 70 rolls 10.00 700.00
PVC Solvent 45 can 165.00 7,425.00
E. SEPTIC TANK 1 lot 25,000.00 25,000.00
D. WATERPROOFING
Mortaseal Cementitious Waterproofing (@20kg.) 32 bags 1,100.00 35,200.00
Mortaseal Flexi Waterproofing 9 Gal 690.00 6,210.00
2" paint brush 6 pcs. 75.00 450.00
Miscellaneous items 1 lot 5,000.00 5,000.00
Material cost 155,533.00
Labor cost 62,213.20
Sub-total 217,746.20
 Page 5

XII. ELECTRICAL WORKS

A. METER, TRANSFORMERS, PANEL
BOARDS & BREAKERS:
Kw hr meter with complete accessories 1 set 14,000.00 14,000.00
1Ø, 240, CL100 A
Panel Board NEMA 1 enclosure 1 pc 10,330.00 10,330.00
14 Branches Center Main
Main: 150AT, 2P, 240V, 60CPS 1 pc 6,820.00 6,820.00
Breakers
15AT/100AF, 2P, 240V BOLT-ON 10 pcs 360.00 3,600.00
20AT/100AF, 2P, 240V BOLT-ON 6 pcs 360.00 2,160.00
30AT/100AF, 2P, 240V BOLT-ON 3 pcs 360.00 1,080.00
B. SERVICE ENTRANCE
1 1/2 UPVC pipe 4 pcs 290.00 1,160.00
1 1/2 UPVC adaptor 4 pcs 30.00 120.00
1 1/2 UPVC elbow 4 pcs 65.00 260.00
Meter Base 1 pc 15.00 15.00
30 mm² thw cu. Wire 30 mts 150.00 4,500.00
8 mm² bare/ green cu. wire 15 mts 49.00 735.00
Secondary rack 2-spool heavy duty 1 pc 200.00 200.00
Entrance cap 1 1/2 1 pc 65.00 65.00
Electrical clamp 1 1/2 30 pcs 25.00 750.00
Solderless Connector 20 pcs 2.00 40.00
Misc (hanger and support) 1 lot 5,000.00 5,000.00
C. LIGHTING FIXTURES
18w Pinlight lamp fixture 150mm dia. sets -
housing socket type recess mounted
D. WIRING DEVICES
1 lot 26,080.00 26,080.00
E. WIRES AND CABLES
Thhn stranded wire # 8 240 mts 150.00 36,000.00
Thhn stranded wire # 14 20 boxes 1,865.00 37,300.00
Thhn stranded wire # 10 8 boxes 2,635.00 21,080.00
Thhn stranded wire # 12 8 boxes 5,910.00 47,280.00
F. PIPES AND ACCESSORIES
20 mm dia. PVC pipe 100 pcs 86.00 8,600.00
25 mm dia. PVC pipe 120 pcs 131.00 15,720.00
32 mm dia. PVC pipe 36 pcs 171.00 6,156.00
Pipe Fittings 1 lot 12,050.00 12,050.00
G. BOXES AND OTHERS
Junction Box GA 18DT. with cover 128 pcs 20.00 2,560.00
Utility Box GA. 18DT. 156 pcs 20.00 3,120.00
Pull box 4 x 8 x 8 62 pc 150.00 9,300.00
Electrical tapes 72 rls 30.00 2,160.00
Rubber tape 128 rl 95.00 12,160.00
PVC Solvent cement 200cc. 25 cans 100.00 2,500.00
G.I Tie wire # 16 40 kgs 70.00 2,800.00
Material cost 295,701.00
Labor cost 127,151.43
Sub-total 422,852.43